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 | 182 | 197 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 3 | 3 | 2 | 3 | 3 | 7 |
Current Assets | 220 | 225 | | 297 | 272 | 378 | 492 | 288 |
Debtors | 158 | 169 | | 244 | 207 | 327 | 450 | 236 |
Net Assets Liabilities | | | | 182 | 123 | 135 | 228 | 217 |
Property Plant Equipment | | 131 | 117 | 58 | 44 | 58 | 154 | 169 |
Total Inventories | | 56 | 52 | 50 | 63 | 48 | 39 | |
Other Debtors | 4 | 4 | | | | | | |
Stocks Inventory | 62 | 56 | | | | | | |
Tangible Fixed Assets | 94 | 131 | | | | | | |
Trade Debtors | 27 | 12 | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | 182 | 197 | | | | | | |
Shareholder Funds | 182 | 197 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | | 22 | 21 | 2 | 1 | 1 | 19 | 13 |
Accumulated Depreciation Impairment Property Plant Equipment | | 175 | 183 | 248 | 267 | 290 | 311 | 158 |
Acquired Through Business Combinations Property Plant Equipment | | | -1 | | | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 14 | | 5 | 37 | 117 | 46 |
Administrative Expenses | 603 | 615 | 659 | 718 | 699 | 572 | 654 | 780 |
Amounts Owed By Parent Entities | | | | 118 | 131 | 234 | 283 | 163 |
Amounts Owed To Group Undertakings | | | | 13 | 24 | 15 | 9 | 13 |
Average Number Employees During Period | | 10 | 11 | 13 | 11 | 12 | 13 | 15 |
Comprehensive Income Expense | | | | 163 | 141 | 212 | 293 | 189 |
Corporation Tax Payable | | 25 | 26 | 39 | 34 | 53 | 56 | 35 |
Cost Sales | 259 | 282 | 273 | 274 | 293 | 270 | 317 | 327 |
Creditors | | | | 2 | 1 | 1 | 19 | 13 |
Current Tax For Period | | 53 | 49 | 39 | 34 | 53 | 56 | 35 |
Deferred Tax Asset Debtors | | | | 3 | 4 | 5 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 1 | -1 | -1 | -1 | -1 | 10 | 12 |
Depreciation Expense Property Plant Equipment | | | | 19 | 19 | 23 | 21 | |
Dividend Per Share Interim | | | | | | 4 000 | 4 000 | 4 000 |
Dividends Paid | | | | 200 | 200 | 200 | 200 | 200 |
Dividends Paid On Shares Interim | | | | | | 200 | 200 | 200 |
Finished Goods Goods For Resale | 62 | 56 | 52 | 50 | 63 | 48 | 39 | 37 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | 2 | -2 | 4 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 74 | 14 | 112 | 75 | 37 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -3 | |
Government Grant Income | | | | | | 49 | 3 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 27 | | 19 | 23 | 21 | 31 |
Interest Income On Bank Deposits | | 1 | | | 1 | | | 1 |
Net Current Assets Liabilities | 88 | 89 | | 126 | 80 | 78 | 98 | 78 |
Net Finance Income Costs | | | | 1 | 1 | | | |
Operating Profit Loss | 232 | 248 | 238 | 200 | 173 | 264 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 19 | | | | | 184 |
Other Disposals Property Plant Equipment | | | 19 | | | | | 184 |
Other Operating Income Format1 | | | | | | 49 | 3 | |
Other Taxation Social Security Payable | | | | 7 | 7 | 6 | 10 | 9 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 13 | 12 | 75 | 77 | 71 | 75 | 78 |
Prepayments Accrued Income | | | | 25 | 23 | 5 | 32 | 5 |
Profit Loss | | 195 | 190 | 163 | 141 | 212 | 293 | 189 |
Profit Loss On Ordinary Activities Before Tax | 233 | 249 | 238 | 201 | 174 | 264 | 359 | 236 |
Property Plant Equipment Gross Cost | | 306 | 300 | 306 | 311 | 348 | 465 | 327 |
Social Security Costs | 20 | 19 | 23 | 22 | 18 | 19 | 25 | |
Staff Costs Employee Benefits Expense | | 287 | 319 | 393 | 365 | 342 | 367 | 434 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 1 | | | | | 5 | 17 |
Tax Expense Credit Applicable Tax Rate | | | | 38 | 33 | 50 | 68 | 45 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 54 | 48 | 38 | 33 | 52 | 66 | 47 |
Total Assets Less Current Liabilities | 182 | 220 | | 184 | 124 | 136 | 252 | 247 |
Total Operating Lease Payments | | | | 56 | 55 | 59 | 10 | |
Trade Creditors Trade Payables | | 35 | 36 | 83 | 88 | 124 | 272 | 100 |
Trade Debtors Trade Receivables | | 12 | 29 | 38 | 47 | 83 | 129 | 8 |
Turnover Revenue | | 1 145 | 1 170 | 1 192 | 1 165 | 1 057 | 1 327 | |
Wages Salaries | 220 | 222 | 284 | 296 | 270 | 252 | 267 | 326 |
Company Contributions To Defined Benefit Plans Directors | | 12 | 12 | 73 | 74 | 68 | 72 | |
Director Remuneration | | | | | 69 | 67 | 68 | 71 |
Director Remuneration Benefits Including Payments To Third Parties | 67 | 67 | | 150 | 143 | 135 | 140 | 145 |
Company Contributions To Money Purchase Schemes Directors | 12 | 12 | | | | | | |
Accruals Deferred Income Within One Year | 40 | 50 | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 102 | 129 | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | | 1 | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 9 | 27 | | | | | | |
Cash Flow Outflow From Operating Activities | 277 | 320 | | | | | | |
Corporation Tax Due Within One Year | 27 | 25 | | | | | | |
Creditors Due After One Year | | 22 | | | | | | |
Creditors Due Within One Year | 132 | 136 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 18 | 22 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | 1 | | | | | | |
Gross Profit Loss | 835 | 863 | | | | | | |
Increase Decrease In Net Cash For Period | | 27 | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 1 | 1 | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -69 | -60 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 182 | 197 | | | | | | |
Net Increase Decrease In Shareholders Funds | -38 | 15 | | | | | | |
Other Creditors Due Within One Year | 3 | 11 | | | | | | |
Other Interest Receivable Similar Income | 1 | 1 | | | | | | |
Other Taxation Social Security Within One Year | 6 | 8 | | | | | | |
Pension Costs | 12 | 13 | | | | | | |
Prepayments Accrued Income Current Asset | 25 | 24 | | | | | | |
Profit Loss For Period | 178 | 195 | | | | | | |
Provisions For Liabilities Charges | | 1 | | | | | | |
Staff Costs | 252 | 254 | | | | | | |
Tangible Fixed Assets Additions | | 59 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 247 | 306 | | | | | | |
Tangible Fixed Assets Depreciation | 153 | 175 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 22 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -54 | -54 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 55 | 54 | | | | | | |
Total Dividend Payment | 216 | 180 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 55 | 53 | | | | | | |
Trade Creditors Within One Year | 49 | 35 | | | | | | |
Turnover Gross Operating Revenue | 1 094 | 1 145 | | | | | | |
U K Current Corporation Tax | -55 | -53 | | | | | | |
U K Current Corporation Tax On Income For Period | 55 | 53 | | | | | | |