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 | -20 | 3 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 2 | 2 | 2 | 9 | 4 |
Current Assets | 62 | 70 | | 98 | 130 | 132 | 136 | 126 |
Debtors | 19 | 20 | | 67 | 95 | 111 | 103 | 75 |
Net Assets Liabilities | | | | | | 79 | 119 | 91 |
Other Debtors | 5 | 1 | | 1 | 4 | 3 | 6 | 5 |
Property Plant Equipment | | 65 | 48 | 32 | 24 | 16 | 100 | 108 |
Total Inventories | | 50 | 46 | 29 | 33 | 19 | 24 | |
Intangible Fixed Assets | 57 | 54 | | | | | | |
Stocks Inventory | 43 | 50 | | | | | | |
Tangible Fixed Assets | 76 | 65 | | | | | | |
Trade Debtors | 3 | 6 | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | -20 | 3 | | | | | | |
Shareholder Funds | -20 | 3 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | | 17 | 1 | 21 | 51 | 16 | 4 | 9 |
Accumulated Amortisation Impairment Intangible Assets | | 10 | 13 | 22 | 26 | 29 | 32 | 35 |
Accumulated Depreciation Impairment Property Plant Equipment | | 55 | 72 | 102 | 110 | 118 | 44 | 35 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 4 | 97 | 28 |
Administrative Expenses | 326 | 338 | 336 | 340 | 366 | 238 | 408 | 565 |
Amortisation Expense Intangible Assets | | | | 3 | 4 | 3 | 3 | |
Amounts Owed By Parent Entities | | | | 33 | 50 | 90 | 72 | 34 |
Amounts Owed To Group Undertakings | | | | 6 | 10 | 4 | 101 | 10 |
Average Number Employees During Period | | 3 | 3 | 5 | 5 | 4 | 5 | 8 |
Comprehensive Income Expense | | | | 38 | 12 | 62 | 40 | 105 |
Corporation Tax Payable | | 4 | 8 | 9 | 3 | 15 | 2 | |
Corporation Tax Recoverable | | | | | | | | 1 |
Cost Sales | 165 | 184 | 204 | 208 | 240 | 209 | 268 | 367 |
Creditors | | | | 111 | 165 | 104 | 4 | 9 |
Current Tax For Period | | 4 | 15 | 9 | 3 | 15 | | 17 |
Deferred Tax Asset Debtors | | | | 2 | 3 | 3 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -1 | -3 | 2 | -1 | | 7 | 8 |
Depreciation Expense Property Plant Equipment | | | | 8 | 8 | 8 | 10 | |
Dividend Per Share Interim | | | | | | 200 | 1 660 | 1 000 |
Dividends Paid | | | | 35 | 46 | 10 | 83 | 50 |
Dividends Paid On Shares Interim | | | | 35 | 46 | 10 | 83 | 50 |
Finished Goods Goods For Resale | 43 | 50 | 46 | 29 | 33 | 19 | 24 | 46 |
Fixed Assets | 133 | 119 | 99 | 74 | 62 | 51 | 132 | 137 |
Further Item Tax Increase Decrease Component Adjusting Items | | | -1 | 2 | -1 | | -1 | 2 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 105 | 58 | 11 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -6 | |
Government Grant Income | | | | | | 35 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | 3 | | 4 | 3 | 3 | 3 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 17 | | 8 | 8 | 10 | 16 |
Intangible Assets | | 54 | 51 | 42 | 38 | 35 | 32 | 29 |
Intangible Assets Gross Cost | | 64 | | 64 | 64 | 64 | 64 | |
Interest Income On Bank Deposits | | | | | 1 | | | |
Net Current Assets Liabilities | 153 | 116 | | -13 | -35 | 28 | -5 | -25 |
Operating Profit Loss | 3 | 26 | | 49 | 13 | 77 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 84 | 25 |
Other Disposals Property Plant Equipment | | | | | | 4 | 87 | 29 |
Other Operating Income Format1 | | | | | | 35 | | |
Other Taxation Social Security Payable | | | | 10 | 16 | 3 | 4 | 4 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 1 | 2 | 1 | 3 | 6 |
Prepayments Accrued Income | | | | 18 | 18 | 2 | 4 | 5 |
Profit Loss | | 23 | 54 | 38 | 12 | 62 | 40 | 105 |
Profit Loss On Ordinary Activities Before Tax | 3 | 26 | 66 | 49 | 14 | 77 | 47 | 130 |
Property Plant Equipment Gross Cost | | 120 | | 134 | 134 | 134 | 144 | 143 |
Social Security Costs | 5 | 10 | 12 | 8 | 9 | 9 | 12 | |
Staff Costs Employee Benefits Expense | | 132 | 127 | 125 | 135 | 119 | 197 | 247 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 4 | 12 |
Tax Decrease From Utilisation Tax Losses | | 3 | | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | 2 |
Tax Expense Credit Applicable Tax Rate | | | | 9 | 3 | 15 | 9 | 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 | | 3 | 12 | 11 | 2 | 15 | 7 | 25 |
Total Assets Less Current Liabilities | 20 | 3 | | 61 | 27 | 79 | 127 | 112 |
Total Operating Lease Payments | | | | 44 | 55 | 34 | 20 | |
Trade Creditors Trade Payables | | 27 | 40 | 65 | 85 | 66 | 90 | 94 |
Trade Debtors Trade Receivables | | 6 | 6 | 13 | 20 | 13 | 21 | 1 |
Turnover Revenue | | 548 | 606 | 597 | 619 | 489 | 723 | |
Wages Salaries | 123 | 108 | 115 | 116 | 124 | 109 | 182 | 224 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | 1 | |
Director Remuneration | | | | | | | 22 | 57 |
Director Remuneration Benefits Including Payments To Third Parties | 44 | 23 | | | | | 23 | 59 |
Accruals Deferred Income Within One Year | 17 | 17 | | | | | | |
Amortisation Intangible Assets Expense | 3 | 3 | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -1 | -1 | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 42 | 42 | | | | | | |
Cash Flow Outflow From Operating Activities | 30 | 48 | | | | | | |
Corporation Tax Due Within One Year | | 4 | | | | | | |
Creditors Due Within One Year | 215 | 186 | | | | | | |
Deferred Tax Current Asset | | 1 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 17 | 17 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | -1 | | | | | | |
Gross Profit Loss | 329 | 364 | | | | | | |
Increase Decrease In Net Cash For Period | | 42 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 7 | 10 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 3 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 64 | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -35 | -35 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | -20 | 3 | | | | | | |
Other Creditors Due Within One Year | 67 | 70 | | | | | | |
Other Taxation Social Security Within One Year | | 4 | | | | | | |
Prepayments Accrued Income Current Asset | 11 | 12 | | | | | | |
Profit Loss For Period | 3 | 23 | | | | | | |
Staff Costs | 128 | 118 | | | | | | |
Tangible Fixed Assets Additions | | 6 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 114 | 120 | | | | | | |
Tangible Fixed Assets Depreciation | 38 | 55 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 17 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -1 | -6 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | 3 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | | 4 | | | | | | |
Trade Creditors Within One Year | 25 | 27 | | | | | | |
Turnover Gross Operating Revenue | 494 | 548 | | | | | | |
U K Current Corporation Tax | | -4 | | | | | | |
U K Current Corporation Tax On Income For Period | | 4 | | | | | | |
Utilisation Tax Losses | 1 | 3 | | | | | | |