Profit & Loss |
Date of Accounts |
2013-12-31 | 2014-12-31 | 2015-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | |
Net Worth | 156 | 96 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 2 | 6 | 9 | 10 | 13 |
Current Assets | 207 | 150 | | 240 | 241 | 515 | 497 | 339 |
Debtors | 137 | 82 | | 176 | 166 | 442 | 417 | 250 |
Net Assets Liabilities | | | | 93 | 86 | 262 | 320 | 259 |
Other Debtors | 17 | 12 | | 1 | 2 | | | 6 |
Property Plant Equipment | | 207 | 175 | 127 | 111 | 104 | 301 | 273 |
Total Inventories | | 68 | 68 | 62 | 69 | 64 | 70 | |
Stocks Inventory | 70 | 68 | | | | | | |
Tangible Fixed Assets | 254 | 207 | | | | | | |
Trade Debtors | 31 | 37 | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | 156 | 96 | | | | | | |
Shareholder Funds | 156 | 96 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | | 18 | 16 | 2 | 1 | 1 | 69 | 60 |
Accumulated Depreciation Impairment Property Plant Equipment | | 272 | 312 | 414 | 438 | 464 | 123 | 185 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 8 | | 8 | 19 | 389 | 39 |
Administrative Expenses | 818 | 913 | 960 | 1 034 | 1 072 | 682 | 915 | 1 135 |
Amounts Owed By Group Undertakings | | | | 56 | 64 | 295 | 172 | 170 |
Amounts Owed To Parent Entities | | 40 | 12 | 24 | 19 | 6 | 20 | 26 |
Average Number Employees During Period | | 15 | 15 | 20 | 20 | 20 | 20 | 19 |
Comprehensive Income Expense | | | | 216 | 93 | 216 | 258 | 139 |
Corporation Tax Payable | | 16 | 17 | 51 | 23 | 52 | 16 | 27 |
Cost Sales | 305 | 332 | 358 | 405 | 438 | 298 | 379 | 424 |
Creditors | | | | 26 | 20 | 7 | 69 | 60 |
Current Tax For Period | | 43 | 45 | 51 | 22 | 51 | 36 | 24 |
Deferred Tax Asset Debtors | | | | 2 | 2 | 2 | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | -2 | | | | | -8 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 3 | -3 | -2 | | | 21 | -1 |
Depreciation Expense Property Plant Equipment | | | | 29 | 24 | 26 | 53 | |
Dividend Per Share Interim | | | | | | 800 | 4 000 | 4 000 |
Dividends Paid Classified As Financing Activities | | -215 | -170 | -210 | -100 | -40 | -200 | -200 |
Dividends Paid On Shares Interim | | | | | | 40 | 200 | 200 |
Finished Goods Goods For Resale | 70 | 68 | 68 | 62 | 69 | 64 | 70 | 76 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -1 | | | | 2 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 7 000 | 325 | 250 |
Gain Loss On Disposals Property Plant Equipment | | 11 | | | | | -38 | |
Government Grant Income | | | | | | 98 | 11 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -1 | | | | | 1 | 3 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 40 | | 24 | 26 | 53 | 62 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 1 | | 1 | | | |
Interest Income On Bank Deposits | | 1 | | 1 | 1 | | | 2 |
Interest Paid To Group Undertakings | | 1 | | | | | | |
Interest Payable Similar Charges Finance Costs | | 1 | 2 | | 1 | | | |
Net Current Assets Liabilities | 10 | 46 | | -8 | -5 | 165 | 107 | 64 |
Operating Profit Loss | 227 | 200 | 211 | 264 | 115 | 267 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 394 | |
Other Disposals Property Plant Equipment | | | | | | | 533 | 5 |
Other Interest Expense | | | 1 | | | | | |
Other Operating Income Format1 | | | | | | 98 | 11 | |
Other Taxation Social Security Payable | | | | 16 | 10 | 33 | 28 | 17 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 24 | 26 | 28 | 30 | 30 | 30 | 28 |
Prepayments Accrued Income | | | | 25 | 31 | 35 | 88 | |
Profit Loss | | 155 | 167 | 216 | 93 | 216 | 258 | 139 |
Profit Loss On Ordinary Activities Before Tax | 228 | 200 | 209 | 265 | 115 | 267 | 315 | 165 |
Property Plant Equipment Gross Cost | | 479 | 487 | 541 | 549 | 568 | 424 | 458 |
Social Security Costs | 37 | 34 | 40 | 50 | 49 | 44 | 46 | |
Staff Costs Employee Benefits Expense | | 541 | 553 | 613 | 630 | 545 | 567 | 676 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 7 | 4 | | | | 19 | 18 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 6 | |
Tax Expense Credit Applicable Tax Rate | | | | 50 | 22 | 51 | 60 | 31 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | 1 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 3 | 2 | | | | 1 | -2 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 45 | 42 | 49 | 22 | 51 | 57 | 26 |
Total Assets Less Current Liabilities | 244 | 161 | | 119 | 106 | 269 | 408 | 337 |
Total Current Tax Expense Credit | | 42 | 45 | | | | 36 | 27 |
Total Operating Lease Payments | | | | 34 | 57 | -75 | -72 | |
Trade Creditors Trade Payables | | 57 | 51 | 120 | 114 | 136 | 203 | 109 |
Trade Debtors Trade Receivables | | 37 | 43 | 92 | 67 | 110 | 157 | 6 |
Turnover Revenue | | 1 445 | 1 529 | 1 703 | 1 625 | 1 149 | 1 598 | |
Wages Salaries | 371 | 390 | 487 | 535 | 551 | 471 | 491 | 595 |
Company Contributions To Defined Benefit Plans Directors | | 18 | 18 | 10 | 10 | 10 | 10 | |
Director Remuneration | | | | | 51 | 50 | 50 | 53 |
Director Remuneration Benefits Including Payments To Third Parties | 64 | 53 | | 61 | 61 | 60 | 60 | 62 |
Company Contributions To Money Purchase Schemes Directors | 24 | 18 | | | | | | |
Accruals Deferred Income Within One Year | 68 | 70 | | | | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | | -1 | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 43 | 18 | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 6 | 3 | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 151 | 8 | | | | | | |
Cash Flow Outflow From Operating Activities | 316 | 234 | | | | | | |
Corporation Tax Due Within One Year | 17 | 16 | | | | | | |
Creditors Due After One Year | 84 | 58 | | | | | | |
Creditors Due Within One Year | 217 | 196 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 21 | 42 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 4 | 7 | | | | | | |
Expenses Not Deductible For Tax Purposes | 1 | 3 | | | | | | |
Gross Profit Loss | 1 045 | 1 113 | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | -1 | | | | | | |
Interest Payable Similar Charges | | 1 | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 1 | 1 | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -45 | -45 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 156 | 96 | | | | | | |
Net Increase Decrease In Shareholders Funds | -30 | -60 | | | | | | |
Other Creditors Due Within One Year | 5 | 5 | | | | | | |
Other Interest Receivable Similar Income | 1 | 1 | | | | | | |
Other Taxation Social Security Within One Year | 11 | 10 | | | | | | |
Pension Costs | 30 | 24 | | | | | | |
Prepayments Accrued Income Current Asset | 46 | 15 | | | | | | |
Profit Loss For Period | 174 | 155 | | | | | | |
Provisions For Liabilities Charges | 4 | 7 | | | | | | |
Staff Costs | 438 | 448 | | | | | | |
Tangible Fixed Assets Additions | | -4 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 494 | 479 | | | | | | |
Tangible Fixed Assets Depreciation | 240 | 272 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 42 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 10 | | | | | | |
Tangible Fixed Assets Disposals | | 11 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -53 | -43 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 54 | 45 | | | | | | |
Total Dividend Payment | 204 | 215 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 48 | 42 | | | | | | |
Trade Creditors Within One Year | 78 | 57 | | | | | | |
Turnover Gross Operating Revenue | 1 350 | 1 445 | | | | | | |
U K Current Corporation Tax | -48 | -42 | | | | | | |
U K Current Corporation Tax On Income For Period | 48 | 43 | | | | | | |