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 | 49 | 23 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 5 | 3 | 1 | 7 | 4 |
Current Assets | 107 | 113 | | 160 | 129 | 303 | 386 | 334 |
Debtors | 60 | 66 | | 105 | 77 | 260 | 330 | 281 |
Net Assets Liabilities | | | | 44 | 37 | 182 | 251 | 274 |
Other Debtors | 6 | 7 | | | | | 1 | 2 |
Property Plant Equipment | | 55 | 67 | 133 | 119 | 111 | 114 | 85 |
Total Inventories | | 47 | 49 | 50 | 49 | 42 | 49 | |
Stocks Inventory | 47 | 47 | | | | | | |
Tangible Fixed Assets | 63 | 55 | | | | | | |
Trade Debtors | 17 | 20 | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | 49 | 23 | | | | | | |
Shareholder Funds | 49 | 23 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | | 49 | 7 | 1 | 1 | 1 | 1 | 1 |
Accumulated Depreciation Impairment Property Plant Equipment | | 260 | 252 | 237 | 257 | 279 | 302 | 236 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 32 | | 21 | 15 | 26 | 1 |
Administrative Expenses | 535 | 591 | 631 | 672 | 711 | 533 | 694 | 742 |
Amounts Owed By Parent Entities | | | | 57 | 19 | 193 | 224 | 214 |
Amounts Owed To Group Undertakings | | | | 10 | 26 | 16 | 2 | 26 |
Average Number Employees During Period | | 8 | 8 | 11 | 13 | 11 | 11 | 11 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 10 | 30 | 18 | 14 | | | |
Comprehensive Income Expense | | | | 63 | 43 | 225 | 169 | 123 |
Corporation Tax Payable | | 11 | 9 | 14 | 11 | 54 | 34 | 27 |
Cost Sales | 201 | 232 | 254 | 254 | 301 | 259 | 311 | 338 |
Creditors | | | | 8 | 27 | 17 | 3 | 1 |
Current Tax For Period | | 22 | 18 | 14 | 11 | 53 | 34 | 31 |
Deferred Tax Asset Debtors | | | | 1 | 2 | 3 | | 7 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -1 | -2 | 1 | -1 | -1 | 4 | -8 |
Depreciation Expense Property Plant Equipment | | | | 7 | 16 | 22 | 23 | |
Dividend Per Share Interim | | | | | | 1 600 | 2 000 | 2 000 |
Dividends Paid | | | | 60 | 50 | 80 | 100 | 100 |
Dividends Paid On Shares Interim | | | | | | 80 | 100 | 100 |
Finance Lease Liabilities Present Value Total | | 23 | 43 | 14 | 9 | | | |
Finance Lease Payments Owing Minimum Gross | | 23 | 56 | 16 | 9 | | | |
Finished Goods Goods For Resale | 47 | 47 | 49 | 50 | 49 | 42 | 49 | 49 |
Further Item Tax Increase Decrease Component Adjusting Items | | -2 | | | | -1 | | -2 |
Future Finance Charges On Finance Leases | | | 13 | 2 | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 238 | 180 | 121 | 63 |
Gain Loss On Disposals Property Plant Equipment | | | | -2 | | | | |
Government Grant Income | | | | | | 69 | 4 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -2 | | | | | | 1 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 20 | | 20 | 22 | 23 | 24 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 1 | 1 | 1 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 2 | | 2 | 2 | | | |
Interest Income On Bank Deposits | | | | 1 | 1 | | | 1 |
Interest Payable Similar Charges Finance Costs | | | | 2 | 3 | 1 | | |
Net Current Assets Liabilities | 8 | 32 | | -81 | -55 | 88 | 141 | 190 |
Operating Profit Loss | 56 | 98 | 81 | 79 | 55 | 278 | 208 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 28 | | | | | 90 |
Other Disposals Property Plant Equipment | | | 28 | | 15 | 1 | | 96 |
Other Operating Income Format1 | | | | | | 69 | 4 | |
Other Taxation Social Security Payable | | | | 7 | 9 | 11 | 10 | 8 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 10 | 12 | 20 | 31 | 29 | 29 | 50 |
Prepayments Accrued Income | | | | 22 | 21 | 5 | 7 | 10 |
Profit Loss | | 77 | 65 | 63 | 43 | 225 | 169 | 123 |
Profit Loss On Ordinary Activities Before Tax | 54 | 96 | 81 | 78 | 53 | 277 | 207 | 152 |
Property Plant Equipment Gross Cost | | 315 | 319 | 370 | 376 | 390 | 416 | 321 |
Social Security Costs | 20 | 25 | 27 | 26 | 27 | 24 | 25 | |
Staff Costs Employee Benefits Expense | | 307 | 339 | 367 | 410 | 334 | 358 | 432 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 1 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 1 | |
Tax Expense Credit Applicable Tax Rate | | | | 15 | 10 | 53 | 39 | 29 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 19 | 16 | 15 | 10 | 52 | 38 | 29 |
Total Assets Less Current Liabilities | 71 | 23 | | 52 | 64 | 199 | 255 | 275 |
Total Current Tax Expense Credit | | 20 | 18 | | | | 34 | 37 |
Total Operating Lease Payments | | | | 65 | 61 | 54 | 59 | |
Trade Creditors Trade Payables | | 36 | 44 | 166 | 79 | 90 | 127 | 61 |
Trade Debtors Trade Receivables | | 20 | 24 | 25 | 35 | 59 | 98 | 48 |
Turnover Revenue | | 921 | 966 | 1 005 | 1 067 | 1 001 | 1 209 | |
Wages Salaries | 201 | 233 | 300 | 321 | 352 | 281 | 304 | 352 |
Company Contributions To Defined Benefit Plans Directors | | 10 | 12 | 14 | 23 | 23 | 26 | |
Director Remuneration | | | | | 91 | 89 | 90 | 51 |
Director Remuneration Benefits Including Payments To Third Parties | 107 | 109 | | 114 | 114 | 112 | 116 | 93 |
Company Contributions To Money Purchase Schemes Directors | 10 | 10 | | | | | | |
Accruals Deferred Income Within One Year | 33 | 49 | | | | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | | -2 | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 19 | 19 | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -1 | -1 | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 20 | 6 | | | | | | |
Cash Flow Outflow From Operating Activities | 69 | 137 | | | | | | |
Corporation Tax Due Within One Year | 4 | 11 | | | | | | |
Creditors Due After One Year | 21 | | | | | | | |
Creditors Due Within One Year | 99 | 145 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 20 | 21 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 1 | | | | | | | |
Gross Profit Loss | 591 | 689 | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | -2 | | | | | | |
Interest Payable Similar Charges | 2 | 2 | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -49 | -49 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 49 | 23 | | | | | | |
Net Increase Decrease In Shareholders Funds | -33 | -26 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 21 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 8 | 23 | | | | | | |
Other Creditors Due Within One Year | 6 | 12 | | | | | | |
Other Taxation Social Security Within One Year | 7 | 8 | | | | | | |
Pension Costs | 10 | 10 | | | | | | |
Prepayments Accrued Income Current Asset | 18 | 20 | | | | | | |
Profit Loss For Period | 37 | 77 | | | | | | |
Provisions For Liabilities Charges | 1 | | | | | | | |
Staff Costs | 231 | 268 | | | | | | |
Tangible Fixed Assets Additions | | 13 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 302 | 315 | | | | | | |
Tangible Fixed Assets Depreciation | 239 | 260 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | -9 | 21 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -13 | -21 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 17 | 19 | | | | | | |
Total Dividend Payment | 70 | 103 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 14 | 20 | | | | | | |
Trade Creditors Within One Year | 35 | 36 | | | | | | |
Turnover Gross Operating Revenue | 792 | 921 | | | | | | |
U K Current Corporation Tax | -14 | -20 | | | | | | |
U K Current Corporation Tax On Income For Period | 14 | 22 | | | | | | |