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 | -230 | -193 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 3 | 5 | 4 | 4 | 8 | 8 |
Current Assets | 90 | 72 | | 215 | 165 | 166 | 225 | 236 |
Debtors | 28 | 33 | | 171 | 98 | 119 | 155 | 166 |
Net Assets Liabilities | | | | 25 | 65 | 123 | 117 | 147 |
Other Debtors | 3 | 4 | | 4 | 5 | 2 | 2 | 5 |
Property Plant Equipment | | 96 | 68 | 71 | 165 | 144 | 132 | 105 |
Total Inventories | | 39 | 46 | 39 | 63 | 43 | 62 | |
Stocks Inventory | 62 | 39 | | | | | | |
Tangible Fixed Assets | 106 | 96 | | | | | | |
Trade Debtors | 9 | 11 | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | -230 | -193 | | | | | | |
Shareholder Funds | -230 | -193 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | | 24 | 1 | 40 | 62 | 24 | 65 | 55 |
Accumulated Depreciation Impairment Property Plant Equipment | | 252 | 280 | 350 | 240 | 128 | 154 | 158 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 109 | 30 | 14 | 1 |
Administrative Expenses | 386 | 404 | 421 | 498 | 566 | 413 | 583 | 668 |
Amounts Owed By Group Undertakings | | | | 94 | 13 | 72 | 85 | 112 |
Amounts Owed To Group Undertakings | | | | 37 | 40 | 17 | 4 | 13 |
Average Number Employees During Period | | 4 | 5 | 8 | 11 | 10 | 9 | 10 |
Comprehensive Income Expense | | | | 92 | 101 | 148 | 84 | 135 |
Corporation Tax Payable | | | | 21 | 22 | 34 | 22 | 34 |
Cost Sales | 111 | 185 | 193 | 236 | 333 | 300 | 352 | 413 |
Creditors | | | | 37 | 40 | 17 | 4 | 194 |
Current Tax For Period | | | | 21 | 21 | 34 | 18 | 34 |
Deferred Tax Asset Debtors | | | | 7 | 4 | 5 | 4 | 5 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 2 | 3 | -1 | 1 | -1 |
Dividend Per Share Interim | | | | | | 1 800 | 1 800 | 2 100 |
Dividends Paid | | | | 116 | 61 | 90 | 90 | 105 |
Dividends Paid On Shares Interim | | | | 116 | 61 | 90 | 90 | 105 |
Finished Goods Goods For Resale | 62 | 39 | 46 | 39 | 63 | 43 | 62 | 62 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | -1 | -1 | 1 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 205 | 155 | 143 |
Gain Loss On Disposals Property Plant Equipment | | 2 | | | | -3 | | |
Government Grant Income | | | | | | 72 | 10 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | 1 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 28 | | 15 | 26 | 26 | 28 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 1 | 2 | | 1 | |
Interest Income On Bank Deposits | | | | 1 | 1 | | | 1 |
Net Current Assets Liabilities | 336 | 289 | | -9 | -60 | -4 | -11 | 42 |
Operating Profit Loss | 41 | 37 | | 115 | 126 | 181 | 106 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 125 | 138 | | 24 |
Other Disposals Property Plant Equipment | | | | | 125 | 163 | | 24 |
Other Operating Income Format1 | | | | | | 72 | 10 | |
Other Taxation Social Security Payable | | | | 4 | 4 | 3 | 6 | 7 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 2 | 1 | 4 | 5 | 4 | 18 | 29 |
Prepayments Accrued Income | | | | 22 | 32 | 5 | 4 | 4 |
Profit Loss | | 37 | 78 | 92 | 101 | 148 | 84 | 135 |
Profit Loss On Ordinary Activities Before Tax | 43 | 37 | 78 | 115 | 125 | 181 | 105 | 168 |
Property Plant Equipment Gross Cost | | 348 | | 421 | 405 | 272 | 286 | 263 |
Social Security Costs | 12 | 11 | 12 | 16 | 19 | 16 | 20 | |
Staff Costs Employee Benefits Expense | | 161 | 159 | 213 | 255 | 228 | 268 | 338 |
Tax Decrease From Utilisation Tax Losses | | 10 | 19 | | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 1 | 2 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 1 | 1 | 1 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 23 | 24 | 33 | 21 | 33 |
Total Assets Less Current Liabilities | 230 | 193 | | 62 | 105 | 140 | 121 | 147 |
Total Current Tax Expense Credit | | | | | | 34 | 20 | 34 |
Total Operating Lease Payments | | | | 67 | 55 | 27 | 50 | |
Trade Creditors Trade Payables | | 30 | 34 | 132 | 87 | 72 | 75 | 85 |
Trade Debtors Trade Receivables | | 11 | 13 | 44 | 44 | 35 | 60 | 1 |
Turnover Revenue | | 626 | 692 | 849 | 1 025 | 822 | 1 031 | |
Wages Salaries | 119 | 125 | 146 | 193 | 231 | 208 | 230 | 282 |
Company Contributions To Defined Benefit Plans Directors | | | | 2 | 2 | 2 | 13 | |
Director Remuneration | | | | | 45 | 45 | 46 | 49 |
Director Remuneration Benefits Including Payments To Third Parties | 56 | 55 | | 48 | 47 | 47 | 59 | 65 |
Accruals Deferred Income Within One Year | 17 | 24 | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -2 | -1 | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 40 | 83 | | | | | | |
Cash Flow Outflow From Operating Activities | 38 | 97 | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | -47 | -38 | | | | | | |
Creditors Due Within One Year | 426 | 361 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 28 | 26 | | | | | | |
Expenses Not Deductible For Tax Purposes | 1 | 1 | | | | | | |
Gross Profit Loss | 427 | 441 | | | | | | |
Increase Decrease In Net Cash For Period | | 81 | | | | | | |
Interest Payable Similar Charges | 1 | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -47 | | | | | | | |
Land Buildings Operating Leases Expiring Within One Year | | -38 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 2 | | | | | | | |
Other Creditors Due Within One Year | 101 | 103 | | | | | | |
Other Interest Receivable | 3 | | | | | | | |
Other Interest Receivable Similar Income | 3 | | | | | | | |
Other Taxation Social Security Within One Year | 2 | 3 | | | | | | |
Pension Costs | 2 | 2 | | | | | | |
Prepayments Accrued Income Current Asset | 16 | 18 | | | | | | |
Profit Loss For Period | 43 | 37 | | | | | | |
Staff Costs | 133 | 138 | | | | | | |
Tangible Fixed Assets Additions | | 16 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 334 | 348 | | | | | | |
Tangible Fixed Assets Depreciation | 228 | 252 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | -7 | 26 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 2 | | | | | | |
Tangible Fixed Assets Disposals | | 2 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -10 | -8 | | | | | | |
Trade Creditors Within One Year | 23 | 30 | | | | | | |
Turnover Gross Operating Revenue | 538 | 626 | | | | | | |
Utilisation Tax Losses | 13 | 10 | | | | | | |