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 | 109 | 104 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 1 | 2 | 2 | 6 | 8 | 8 |
Current Assets | 111 | 112 | | 139 | 116 | 177 | 199 | 220 |
Debtors | 76 | 79 | | 86 | 59 | 129 | 143 | 170 |
Net Assets Liabilities | | | | 119 | 87 | 142 | 128 | 163 |
Other Debtors | 3 | 3 | | | 3 | | 2 | 2 |
Property Plant Equipment | | 60 | 51 | 101 | 81 | 70 | 79 | 70 |
Total Inventories | | 33 | 36 | 51 | 55 | 42 | 48 | |
Stocks Inventory | 35 | 33 | | | | | | |
Tangible Fixed Assets | 68 | 60 | | | | | | |
Trade Debtors | 13 | 12 | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | 109 | 104 | | | | | | |
Shareholder Funds | 109 | 104 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | | 23 | 4 | 15 | 24 | 16 | 24 | 27 |
Accumulated Depreciation Impairment Property Plant Equipment | | 256 | 281 | 308 | 328 | 346 | 370 | 142 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 16 | | | 7 | 33 | 11 |
Administrative Expenses | 348 | 361 | 403 | 432 | 438 | 347 | 431 | 444 |
Amounts Owed By Parent Entities | | | | 52 | 25 | 97 | 88 | 130 |
Amounts Owed To Group Undertakings | | | | 16 | 1 | 11 | 17 | 7 |
Average Number Employees During Period | | 5 | 6 | 8 | 8 | 8 | 8 | 8 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 14 | 8 | | | | |
Comprehensive Income Expense | | | | 68 | 28 | 125 | 96 | 105 |
Corporation Tax Payable | | 13 | 12 | 18 | 8 | 30 | 16 | 23 |
Cost Sales | 131 | 128 | 136 | 155 | 178 | 161 | 204 | 220 |
Creditors | | | | 16 | 1 | 105 | 17 | 7 |
Current Tax For Period | | 23 | 20 | 17 | 8 | 30 | 16 | 23 |
Deferred Tax Asset Debtors | | | | 4 | 4 | 5 | 2 | 6 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -2 | -2 | | | -1 | 3 | -4 |
Depreciation Expense Property Plant Equipment | | | | 18 | 20 | 18 | 24 | |
Dividend Per Share Interim | | | | | | 1 167 | 2 200 | 1 400 |
Dividends Paid | | | | 70 | 60 | 70 | 110 | 70 |
Dividends Paid On Shares Interim | | | | | | 70 | 110 | 70 |
Finance Lease Liabilities Present Value Total | | | 8 | 1 | | | | |
Finance Lease Payments Owing Minimum Gross | | | 9 | 1 | | | | |
Finished Goods Goods For Resale | 35 | 33 | 36 | 51 | 55 | 42 | 48 | 41 |
Further Item Tax Increase Decrease Component Adjusting Items | | -1 | | 1 | 1 | | -3 | |
Future Finance Charges On Finance Leases | | | 1 | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 84 | 57 | 31 | 164 | 111 |
Government Grant Income | | | | | | 58 | 1 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -1 | -1 | 1 | | | | 6 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 25 | | 20 | 18 | 24 | 20 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 1 | 1 | | | |
Interest Income On Bank Deposits | | | | 1 | 1 | | | 1 |
Net Current Assets Liabilities | 41 | 44 | | 34 | 7 | 72 | 66 | 100 |
Operating Profit Loss | 85 | 95 | | 86 | 36 | 154 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 248 |
Other Disposals Property Plant Equipment | | | | | | | | 248 |
Other Operating Income Format1 | | | | | | 58 | 1 | |
Other Taxation Social Security Payable | | | | 4 | 3 | 3 | 5 | 4 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 2 | 2 | 7 | 7 | 7 | 8 | 8 |
Prepayments Accrued Income | | | | 15 | 13 | 13 | 21 | 7 |
Profit Loss | | 75 | 72 | 68 | 28 | 125 | 96 | 105 |
Profit Loss On Ordinary Activities Before Tax | 205 | 95 | 89 | 86 | 36 | 154 | 115 | 130 |
Property Plant Equipment Gross Cost | | 316 | 332 | 409 | 409 | 416 | 449 | 212 |
Social Security Costs | 11 | 11 | 13 | 16 | 14 | 16 | 14 | |
Staff Costs Employee Benefits Expense | | 157 | 196 | 214 | 226 | 206 | 210 | 226 |
Tax Expense Credit Applicable Tax Rate | | | | 16 | 7 | 29 | 22 | 25 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 2 | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 20 | 17 | 18 | 8 | 29 | 19 | 25 |
Total Assets Less Current Liabilities | 109 | 104 | | 135 | 88 | 142 | 145 | 170 |
Total Current Tax Expense Credit | | 22 | 19 | 18 | 8 | | 16 | 29 |
Total Operating Lease Payments | | | | 28 | 23 | 26 | 26 | |
Trade Creditors Trade Payables | | 18 | 23 | 44 | 50 | 45 | 70 | 47 |
Trade Debtors Trade Receivables | | 12 | 9 | 15 | 14 | 14 | 30 | 1 |
Turnover Revenue | | 584 | 628 | 673 | 652 | 604 | 749 | |
Wages Salaries | 132 | 137 | 181 | 191 | 205 | 183 | 188 | 203 |
Company Contributions To Defined Benefit Plans Directors | | | | 1 | 1 | 1 | 1 | |
Director Remuneration | | | | | 45 | 43 | 44 | 46 |
Director Remuneration Benefits Including Payments To Third Parties | 46 | 48 | | 46 | 46 | 44 | 45 | 47 |
Accruals Deferred Income Within One Year | 19 | 23 | | | | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | | -1 | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 51 | 52 | | | | | | |
Amounts Owed To Parent Undertaking Within One Year | | 5 | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | | -2 | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 107 | 16 | | | | | | |
Cash Flow Outflow From Operating Activities | 109 | 124 | | | | | | |
Corporation Tax Due Within One Year | 5 | 13 | | | | | | |
Creditors Due Within One Year | 70 | 68 | | | | | | |
Deferred Tax Current Asset | | 2 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 23 | 22 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | -2 | | | | | | |
Expenses Not Deductible For Tax Purposes | -28 | | | | | | | |
Gross Profit Loss | 433 | 456 | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | -1 | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -25 | -25 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 109 | 104 | | | | | | |
Net Increase Decrease In Shareholders Funds | 200 | -5 | | | | | | |
Other Creditors Due Within One Year | 3 | 6 | | | | | | |
Other Taxation Social Security Within One Year | 3 | 3 | | | | | | |
Pension Costs | 2 | 2 | | | | | | |
Prepayments Accrued Income Current Asset | 9 | 10 | | | | | | |
Profit Loss For Period | 200 | 75 | | | | | | |
Profit Loss On Ordinary Activities Before Finance Charges Interest | 205 | 95 | | | | | | |
Staff Costs | 145 | 150 | | | | | | |
Tangible Fixed Assets Additions | | 14 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 302 | 316 | | | | | | |
Tangible Fixed Assets Depreciation | 234 | 256 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 22 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -48 | -20 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 5 | 20 | | | | | | |
Total Dividend Payment | | 80 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 5 | 22 | | | | | | |
Trade Creditors Within One Year | 21 | 18 | | | | | | |
Turnover Gross Operating Revenue | 564 | 584 | | | | | | |
U K Current Corporation Tax | -5 | -22 | | | | | | |
U K Current Corporation Tax On Income For Period | 5 | 23 | | | | | | |
Utilisation Tax Losses | 17 | | | | | | | |