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 | 8 | 64 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 1 | 3 | 4 | 3 | 3 | 7 |
Current Assets | 111 | 107 | | 171 | 149 | 311 | 333 | 418 |
Debtors | 64 | 73 | | 134 | 109 | 276 | 295 | 372 |
Net Assets Liabilities | | | | 97 | 67 | 173 | 257 | 304 |
Other Debtors | 33 | 37 | | 2 | 3 | | 10 | 6 |
Property Plant Equipment | | 61 | 44 | 42 | 35 | 33 | 202 | 221 |
Total Inventories | | 34 | 48 | 34 | 36 | 32 | 35 | |
Stocks Inventory | 47 | 34 | | | | | | |
Tangible Fixed Assets | 71 | 61 | | | | | | |
Trade Debtors | 16 | 16 | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | 8 | 64 | | | | | | |
Shareholder Funds | 8 | 64 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | | 28 | 3 | 1 | 1 | 34 | 54 | 1 |
Accumulated Depreciation Impairment Property Plant Equipment | | 340 | 357 | 397 | 408 | 416 | 430 | 167 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 4 | 6 | 183 | 64 |
Administrative Expenses | 521 | 516 | 537 | 620 | 651 | 473 | 635 | 744 |
Amounts Owed By Parent Entities | | | | 87 | 47 | 219 | 202 | 305 |
Amounts Owed To Group Undertakings | | | | 15 | 18 | 16 | 18 | 80 |
Average Number Employees During Period | | 7 | 7 | 11 | 12 | 10 | 10 | 12 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 11 | 6 | | | | | |
Comprehensive Income Expense | | | | 59 | | 116 | 119 | 132 |
Corporation Tax Payable | | 5 | 14 | 14 | | 27 | 8 | 28 |
Cost Sales | 225 | 220 | 231 | 251 | 261 | 204 | 285 | 370 |
Creditors | | | | 1 | 1 | 171 | 260 | 81 |
Current Tax For Period | | 17 | 21 | 14 | | 27 | 8 | 25 |
Deferred Tax Asset Debtors | | | | 3 | 3 | 3 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -1 | -2 | 1 | | | 22 | 6 |
Depreciation Expense Property Plant Equipment | | | | 12 | 11 | 8 | 14 | |
Dividend Per Share Interim | | | | | | 200 | 700 | 1 700 |
Dividends Paid | | | | 60 | 30 | 10 | 35 | 85 |
Dividends Paid On Shares Interim | | | | | | 10 | 35 | 85 |
Finance Lease Liabilities Present Value Total | | 13 | 10 | 1 | | | | |
Finance Lease Payments Owing Minimum Gross | | 15 | 11 | 1 | | | | |
Finished Goods Goods For Resale | 47 | 34 | 48 | 34 | 36 | 32 | 35 | 36 |
Further Item Tax Increase Decrease Component Adjusting Items | | | -1 | 1 | | | 4 | -3 |
Future Finance Charges On Finance Leases | | 2 | 1 | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 298 | 228 | 194 | 124 | 54 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -2 | |
Government Grant Income | | | | | | 72 | 2 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | -1 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 17 | | 11 | 8 | 14 | 44 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 1 | 1 | | | | | |
Interest Income On Bank Deposits | | | | 1 | 1 | | | 2 |
Interest Paid To Group Undertakings | | 1 | | | | | | |
Interest Payable Similar Charges Finance Costs | | | | | | | | 1 |
Net Current Assets Liabilities | 63 | 13 | | 56 | 33 | 140 | 73 | 188 |
Operating Profit Loss | 19 | 74 | 100 | 73 | -1 | 143 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 307 |
Other Disposals Property Plant Equipment | | | | | | | | 308 |
Other Operating Income Format1 | | | | | | 72 | 2 | |
Other Taxation Social Security Payable | | | | 4 | 4 | 3 | 7 | 4 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 5 | 4 | 2 | 4 | 3 | 3 | 5 |
Prepayments Accrued Income | | | | 11 | 17 | 10 | 11 | 22 |
Profit Loss | | 56 | 80 | 59 | | 116 | 119 | 132 |
Profit Loss On Ordinary Activities Before Tax | 17 | 72 | 99 | 74 | | 143 | 149 | 162 |
Property Plant Equipment Gross Cost | | 401 | | 439 | 443 | 449 | 632 | 388 |
Social Security Costs | 10 | 10 | 9 | 13 | 16 | 16 | 15 | |
Staff Costs Employee Benefits Expense | | 177 | 183 | 311 | 332 | 274 | 332 | 353 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 18 | 24 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 3 | |
Tax Expense Credit Applicable Tax Rate | | | | 14 | | 27 | 28 | 31 |
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 | | 16 | 19 | 15 | | 27 | 30 | 30 |
Total Assets Less Current Liabilities | 8 | 74 | | 98 | 68 | 173 | 275 | 409 |
Total Current Tax Expense Credit | | | | | | | 8 | 24 |
Total Operating Lease Payments | | | | 37 | 70 | 52 | 48 | |
Trade Creditors Trade Payables | | 45 | 24 | 57 | 66 | 91 | 173 | 80 |
Trade Debtors Trade Receivables | | 16 | 28 | 31 | 39 | 44 | 72 | 3 |
Turnover Revenue | | 810 | 868 | 944 | 911 | 748 | 1 067 | |
Wages Salaries | 125 | 125 | 170 | 296 | 312 | 255 | 314 | 328 |
Company Contributions To Defined Benefit Plans Directors | | | | 1 | 1 | 1 | 1 | |
Director Remuneration | | | | | 35 | 35 | 36 | 37 |
Director Remuneration Benefits Including Payments To Third Parties | 26 | 35 | | 40 | 36 | 36 | 37 | 38 |
Accruals Deferred Income Within One Year | 40 | 28 | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | | 4 | | | | | | |
Amounts Owed To Parent Undertaking Within One Year | | 7 | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -1 | -1 | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 16 | 73 | | | | | | |
Cash Flow Outflow From Operating Activities | 39 | 102 | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | -82 | -34 | | | | | | |
Corporation Tax Due Within One Year | 5 | 5 | | | | | | |
Creditors Due After One Year | | 10 | | | | | | |
Creditors Due Within One Year | 174 | 94 | | | | | | |
Deferred Tax Current Asset | | 1 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 18 | 20 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | -1 | | | | | | |
Gross Profit Loss | 540 | 590 | | | | | | |
Interest Payable Similar Charges | 2 | 2 | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -82 | | | | | | | |
Land Buildings Operating Leases Expiring Within One Year | | -34 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 8 | 64 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | 10 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 2 | 3 | | | | | | |
Other Creditors Due Within One Year | 1 | 4 | | | | | | |
Other Taxation Social Security Within One Year | 2 | 2 | | | | | | |
Pension Costs | 5 | 5 | | | | | | |
Prepayments Accrued Income Current Asset | 15 | 15 | | | | | | |
Profit Loss For Period | 13 | 56 | | | | | | |
Staff Costs | 140 | 140 | | | | | | |
Tangible Fixed Assets Additions | | 10 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 391 | 401 | | | | | | |
Tangible Fixed Assets Depreciation | 320 | 340 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | -8 | 20 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -4 | -15 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 4 | 16 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 5 | 17 | | | | | | |
Trade Creditors Within One Year | 38 | 45 | | | | | | |
Turnover Gross Operating Revenue | 765 | 810 | | | | | | |
U K Current Corporation Tax | -5 | -17 | | | | | | |
U K Current Corporation Tax On Income For Period | 5 | 17 | | | | | | |