Profit & Loss |
Date of Accounts |
2013-12-31 | 2014-12-31 | 2015-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | |
Net Worth | 43 | 59 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 3 | 2 | 1 | 1 | 1 | 1 | 2 |
Current Assets | 86 | 99 | | 110 | 159 | 140 | 130 | 220 | 85 |
Debtors | 49 | 67 | | 74 | 103 | 75 | 68 | 159 | 36 |
Net Assets Liabilities | | | | -26 | -89 | -206 | -253 | -287 | -348 |
Other Debtors | 5 | 5 | | 4 | 2 | 7 | 1 | 4 | 2 |
Property Plant Equipment | | 47 | 37 | 104 | 210 | 198 | 163 | 115 | 81 |
Total Inventories | | 32 | 35 | 34 | 55 | 64 | 61 | 60 | |
Stocks Inventory | 37 | 32 | | | | | | | |
Tangible Fixed Assets | 38 | 47 | | | | | | | |
Trade Debtors | 13 | 14 | | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | 43 | 59 | | | | | | | |
Shareholder Funds | 43 | 59 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | | 38 | 4 | 1 | 1 | 1 | 79 | 11 | 7 |
Accumulated Amortisation Impairment Intangible Assets | | | | 14 | 23 | 35 | 46 | 52 | 57 |
Accumulated Depreciation Impairment Property Plant Equipment | | 272 | 289 | 180 | 207 | 245 | 284 | 332 | 284 |
Additions Other Than Through Business Combinations Intangible Assets | | | 36 | | 69 | | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 7 | | 133 | 26 | 7 | | |
Administrative Expenses | 493 | 446 | 536 | 498 | 679 | 743 | 650 | 693 | 743 |
Amortisation Expense Intangible Assets | | | | 7 | 9 | 12 | 11 | 6 | |
Amounts Owed By Parent Entities | | | | | | | | 59 | |
Amounts Owed To Group Undertakings | | | | 50 | 20 | 274 | 269 | 315 | 292 |
Average Number Employees During Period | | 6 | 8 | 10 | 9 | 12 | 10 | 13 | 13 |
Comprehensive Income Expense | | | | -55 | -63 | -117 | -47 | -34 | -61 |
Corporation Tax Payable | | 6 | | | | | | | |
Cost Sales | 167 | 159 | 174 | 166 | 209 | 263 | 193 | 247 | 295 |
Creditors | | | | 51 | 171 | 158 | 137 | 90 | 68 |
Current Tax For Period | | 6 | -1 | | | | | | |
Deferred Tax Asset Debtors | | | | 8 | 22 | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -4 | -6 | -14 | | | | |
Depreciation Expense Property Plant Equipment | | | | 16 | 27 | 38 | 39 | 48 | |
Dividends Paid On Shares | | | | | 82 | 70 | | | |
Finished Goods Goods For Resale | 37 | 32 | 35 | 34 | 55 | 64 | 61 | 60 | 47 |
Fixed Assets | | 47 | 73 | 126 | 292 | 268 | 222 | 168 | 129 |
Further Item Creditors Component Total Creditors | | | | | 150 | 157 | 137 | 79 | 61 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | | 22 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | 2 | | | -1 | 34 | 2 | -17 | -3 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 271 | 217 | 99 | 259 | 56 |
Government Grant Income | | | | | | | 66 | 13 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 1 | | 5 | | | | -3 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 9 | 12 | 11 | 6 | 5 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 17 | | 27 | 38 | 39 | 48 | 33 |
Intangible Assets | | | 36 | 22 | 82 | 70 | 59 | 53 | 48 |
Intangible Assets Gross Cost | | | 36 | 36 | 105 | 105 | 105 | 105 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 1 | 2 | 1 | | | |
Net Current Assets Liabilities | 5 | 12 | | -101 | -210 | -316 | -338 | -365 | -409 |
Operating Profit Loss | 12 | 23 | | -61 | -75 | -94 | -47 | | |
Other Creditors | | | | | 150 | | | 29 | 27 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 81 |
Other Disposals Property Plant Equipment | | | | | | | 3 | | 82 |
Other Operating Income Format1 | | | | | | | 66 | 13 | |
Other Taxation Social Security Payable | | | | 3 | 6 | 10 | 9 | 11 | 12 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 10 | 14 | 15 | 13 | 18 |
Prepayments Accrued Income | | | | 36 | 26 | 25 | 11 | 7 | 1 |
Profit Loss | | 16 | -20 | -55 | -63 | -117 | -47 | -34 | -61 |
Profit Loss On Ordinary Activities Before Tax | 12 | 23 | -25 | | -77 | -95 | -47 | -34 | -61 |
Property Plant Equipment Gross Cost | | 319 | 326 | 284 | 417 | 443 | 447 | 447 | 365 |
Social Security Costs | 12 | 13 | 16 | 15 | 20 | 28 | 32 | 35 | |
Staff Costs Employee Benefits Expense | | 194 | 254 | 236 | 320 | 389 | 364 | 389 | 426 |
Tax Expense Credit Applicable Tax Rate | | | | | -15 | -18 | -9 | -6 | -12 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 2 | 2 | 3 | 3 | 3 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | 4 | 23 | 12 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 7 | -5 | -7 | -14 | 22 | | | |
Total Assets Less Current Liabilities | 43 | 59 | | 25 | 82 | -48 | -116 | -197 | -280 |
Total Current Tax Expense Credit | | 7 | -1 | | | | | | |
Total Deferred Tax Expense Credit | | | | | -14 | 22 | | | |
Total Operating Lease Payments | | | | 57 | 85 | 71 | 76 | 24 | |
Trade Creditors Trade Payables | | 30 | 24 | 56 | 69 | 118 | 111 | 147 | 63 |
Trade Debtors Trade Receivables | | 14 | 36 | 26 | 53 | 43 | 56 | 89 | 2 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | 14 | | | |
Turnover Revenue | | 628 | 685 | 603 | 813 | 912 | 730 | 893 | |
Wages Salaries | 158 | 154 | 238 | 221 | 290 | 347 | 317 | 341 | 367 |
Company Contributions To Defined Benefit Plans Directors | | | | | 1 | 2 | 2 | 2 | |
Director Remuneration | | | | | | 106 | 103 | 104 | 110 |
Director Remuneration Benefits Including Payments To Third Parties | 52 | 53 | | | 101 | 108 | 105 | 106 | 113 |
Accruals Deferred Income Within One Year | 42 | 38 | | | | | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | | 1 | | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 10 | 27 | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -1 | -1 | | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 33 | 17 | | | | | | | |
Cash Flow Outflow From Operating Activities | 48 | 42 | | | | | | | |
Corporation Tax Due Within One Year | | 6 | | | | | | | |
Creditors Due Within One Year | 81 | 87 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 14 | 15 | | | | | | | |
Gross Profit Loss | 505 | 469 | | | | | | | |
Increase Decrease In Net Cash For Period | | 17 | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | 1 | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | | -52 | | | | | | | |
Other Creditors Due Within One Year | 4 | 4 | | | | | | | |
Other Taxation Social Security Within One Year | 5 | 3 | | | | | | | |
Prepayments Accrued Income Current Asset | 21 | 21 | | | | | | | |
Profit Loss For Period | 9 | 16 | | | | | | | |
Staff Costs | 170 | 167 | | | | | | | |
Tangible Fixed Assets Additions | | 24 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 295 | 319 | | | | | | | |
Tangible Fixed Assets Depreciation | 257 | 272 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 15 | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -3 | -5 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 3 | 7 | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 4 | 7 | | | | | | | |
Trade Creditors Within One Year | 24 | 30 | | | | | | | |
Turnover Gross Operating Revenue | 672 | 628 | | | | | | | |
U K Current Corporation Tax | -4 | -7 | | | | | | | |
U K Current Corporation Tax On Income For Period | 4 | 6 | | | | | | | |