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 | 114 | 37 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 2 | | 2 | 7 | 8 | 5 |
Current Assets | 267 | 142 | | 636 | 211 | 546 | 919 | 353 |
Debtors | 210 | 98 | | 598 | 155 | 488 | 872 | 310 |
Net Assets Liabilities | | | | 564 | 101 | 329 | 606 | 141 |
Other Debtors | 11 | 15 | | 1 | 3 | 1 | 2 | 5 |
Property Plant Equipment | | 141 | 131 | 106 | 91 | 72 | 54 | 54 |
Total Inventories | | 44 | 55 | 38 | 54 | 51 | 39 | |
Intangible Fixed Assets | | 98 | | | | | | |
Stocks Inventory | 57 | 44 | | | | | | |
Tangible Fixed Assets | 18 | 141 | | | | | | |
Trade Debtors | 10 | 12 | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | 114 | 37 | | | | | | |
Shareholder Funds | 114 | 37 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | | 25 | 39 | 1 | 1 | 1 | 1 | 1 |
Accumulated Amortisation Impairment Intangible Assets | | 22 | 46 | 118 | 120 | 120 | 120 | |
Accumulated Depreciation Impairment Property Plant Equipment | | 234 | 259 | 321 | 343 | 364 | 383 | 187 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 15 | | 7 | 2 | 1 | 16 |
Administrative Expenses | 652 | 762 | 822 | 881 | 848 | 682 | 884 | 985 |
Amortisation Expense Intangible Assets | | | | 24 | 2 | | | |
Amounts Owed By Parent Entities | | | | 544 | 78 | 386 | 720 | 239 |
Amounts Owed To Group Undertakings | | | | 9 | 13 | 12 | 12 | 13 |
Average Number Employees During Period | | 11 | 13 | 14 | 17 | 15 | 15 | 17 |
Comprehensive Income Expense | | | | 180 | 127 | 228 | 277 | 194 |
Corporation Tax Payable | | 34 | 25 | 43 | 32 | 54 | 66 | 42 |
Cost Sales | 233 | 331 | 349 | 347 | 376 | 328 | 415 | 419 |
Creditors | | | | 1 | 1 | 1 | 1 | 1 |
Current Tax For Period | | 59 | 51 | 43 | 32 | 54 | 66 | 42 |
Deferred Tax Asset Debtors | | | | 2 | 3 | 3 | 6 | 3 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 4 | | -1 | -1 | | -3 | 3 |
Depreciation Expense Property Plant Equipment | | | | 21 | 22 | 21 | 19 | |
Dividend Per Share Interim | | | | | | | | 13 180 |
Dividends Paid | | | | | 590 | | | 659 |
Dividends Paid On Shares Interim | | | | | | | | 659 |
Finished Goods Goods For Resale | 57 | 44 | 55 | 38 | 54 | 51 | 39 | 38 |
Fixed Assets | 18 | 239 | 205 | 108 | 91 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | -1 | 1 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 299 | 234 | 169 | 123 | 48 |
Gain Loss On Disposals Property Plant Equipment | | 4 | | | | | | |
Government Grant Income | | | | | | 95 | 6 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -1 | |
Increase From Amortisation Charge For Year Intangible Assets | | | 24 | | 2 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 25 | | 22 | 21 | 19 | 16 |
Intangible Assets | | 98 | 74 | 2 | | | | |
Intangible Assets Gross Cost | | 120 | | 120 | 120 | 120 | 120 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 1 | | | | | |
Interest Income On Bank Deposits | | 1 | | 3 | 2 | | 1 | 2 |
Net Current Assets Liabilities | 133 | 177 | | 457 | 11 | 258 | 553 | 88 |
Operating Profit Loss | 172 | 285 | 251 | 219 | 156 | 282 | 339 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 212 |
Other Disposals Property Plant Equipment | | | | | | | | 212 |
Other Operating Income Format1 | | | | | | 95 | 6 | |
Other Taxation Social Security Payable | | | | 9 | 11 | 11 | 14 | 12 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 25 | 25 | 17 | 20 | 21 | 21 | 22 |
Prepayments Accrued Income | | | | 19 | 26 | 24 | 39 | 3 |
Profit Loss | | 223 | 199 | 180 | 127 | 228 | 277 | 194 |
Profit Loss On Ordinary Activities Before Tax | 173 | 286 | 250 | 222 | 158 | 282 | 340 | 239 |
Property Plant Equipment Gross Cost | | 375 | 390 | 427 | 434 | 436 | 437 | 241 |
Social Security Costs | 22 | 28 | 37 | 38 | 42 | 39 | 42 | |
Staff Costs Employee Benefits Expense | | 357 | 409 | 446 | 472 | 446 | 474 | 554 |
Tax Expense Credit Applicable Tax Rate | | | | 42 | 30 | 54 | 65 | 45 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 2 | | | 1 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 63 | 51 | 42 | 31 | 54 | 63 | 45 |
Total Assets Less Current Liabilities | 151 | 62 | | 565 | 102 | 330 | 607 | 142 |
Total Operating Lease Payments | | | | 76 | 50 | 49 | 65 | |
Trade Creditors Trade Payables | | 54 | 55 | 89 | 92 | 138 | 183 | 111 |
Trade Debtors Trade Receivables | | 12 | 33 | 32 | 45 | 74 | 105 | 3 |
Turnover Revenue | | 1 378 | 1 422 | 1 447 | 1 380 | 1 197 | 1 632 | |
Wages Salaries | 241 | 298 | 347 | 391 | 410 | 386 | 411 | 483 |
Company Contributions To Defined Benefit Plans Directors | | 24 | 24 | 11 | 11 | 11 | 11 | |
Director Remuneration | | | | | 59 | 61 | 60 | 64 |
Director Remuneration Benefits Including Payments To Third Parties | 33 | 28 | | 77 | 70 | 72 | 71 | 75 |
Company Contributions To Money Purchase Schemes Directors | 20 | 24 | | | | | | |
Accruals Deferred Income Within One Year | 49 | 95 | | | | | | |
Amortisation Intangible Assets Expense | | 22 | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 70 | 37 | | | | | | |
Amounts Owed To Parent Undertaking Within One Year | 6 | 9 | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -1 | 4 | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 3 | 33 | | | | | | |
Cash Flow Outflow From Operating Activities | 150 | 570 | | | | | | |
Corporation Tax Due Within One Year | 26 | 34 | | | | | | |
Creditors Due After One Year | 37 | 25 | | | | | | |
Creditors Due Within One Year | 134 | 319 | | | | | | |
Deferred Tax Current Asset | 4 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 15 | 14 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | -4 | | | | | | | |
Gross Profit Loss | 824 | 1 047 | | | | | | |
Increase Decrease In Net Cash For Period | | 33 | | | | | | |
Intangible Fixed Assets Additions | | 120 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 22 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 22 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 120 | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 1 | 1 | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -77 | -77 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 114 | 37 | | | | | | |
Net Increase Decrease In Shareholders Funds | 11 | -77 | | | | | | |
Other Creditors Due Within One Year | 2 | 116 | | | | | | |
Other Interest Receivable Similar Income | 1 | 1 | | | | | | |
Other Taxation Social Security Within One Year | 9 | 11 | | | | | | |
Pension Costs | 20 | 25 | | | | | | |
Prepayments Accrued Income Current Asset | 115 | 34 | | | | | | |
Profit Loss For Period | 131 | 223 | | | | | | |
Staff Costs | 283 | 351 | | | | | | |
Tangible Fixed Assets Additions | | 137 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 379 | 375 | | | | | | |
Tangible Fixed Assets Depreciation | 361 | 234 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 14 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 141 | | | | | | |
Tangible Fixed Assets Disposals | | 141 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -40 | -61 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 42 | 63 | | | | | | |
Total Dividend Payment | 120 | 300 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 42 | 59 | | | | | | |
Trade Creditors Within One Year | 42 | 54 | | | | | | |
Turnover Gross Operating Revenue | 1 057 | 1 378 | | | | | | |
U K Current Corporation Tax | -42 | -59 | | | | | | |
U K Current Corporation Tax On Income For Period | 42 | 59 | | | | | | |