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 | 116 | 101 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 3 | 1 | 3 | 3 | 2 | 4 |
Current Assets | 93 | 99 | | 140 | 150 | 297 | 276 | 218 |
Debtors | 48 | 55 | | 101 | 107 | 259 | 232 | 171 |
Net Assets Liabilities | | | | 49 | 46 | 145 | 104 | 160 |
Other Debtors | 4 | 4 | | | 2 | | 1 | 2 |
Property Plant Equipment | | 101 | 75 | 29 | 18 | 13 | 239 | 285 |
Total Inventories | | 44 | 47 | 38 | 40 | 35 | 42 | |
Stocks Inventory | 45 | 44 | | | | | | |
Tangible Fixed Assets | 111 | 101 | | | | | | |
Trade Debtors | 11 | 12 | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | 116 | 101 | | | | | | |
Shareholder Funds | 116 | 101 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | | 6 | 5 | 1 | 1 | 1 | 1 | 1 |
Accumulated Depreciation Impairment Property Plant Equipment | | 177 | 203 | 251 | 262 | 272 | 284 | 132 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 5 | 239 | 86 |
Administrative Expenses | 551 | 567 | 582 | 790 | 626 | 490 | 619 | 761 |
Amounts Owed By Parent Entities | | | | 20 | 38 | 164 | 102 | 93 |
Amounts Owed To Group Undertakings | | | | 26 | 15 | 11 | 17 | 112 |
Average Number Employees During Period | | 10 | 10 | 17 | 13 | 10 | 11 | 11 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 7 | 4 | | | | |
Comprehensive Income Expense | | | | 70 | 81 | 149 | 109 | 56 |
Corporation Tax Payable | | 9 | 14 | 15 | 20 | 35 | | |
Cost Sales | 183 | 176 | 194 | 261 | 234 | 173 | 206 | 262 |
Creditors | | | | 1 | 1 | 1 | 18 | 113 |
Current Tax For Period | | 16 | 21 | 16 | 20 | 35 | | |
Deferred Tax Asset Debtors | | | | 2 | 5 | 6 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -1 | -2 | 1 | -3 | -1 | 25 | 14 |
Depreciation Expense Property Plant Equipment | | | | 23 | 11 | 10 | 12 | |
Dividend Per Share Interim | | | | | | 1 000 | 3 000 | |
Dividends Paid | | | | 60 | 84 | 50 | 150 | |
Dividends Paid On Shares Interim | | | | | | 50 | 150 | |
Finance Lease Liabilities Present Value Total | | | 7 | 1 | | | | |
Finance Lease Payments Owing Minimum Gross | | | 8 | 1 | | | | |
Finished Goods Goods For Resale | 45 | 44 | 47 | 38 | 40 | 35 | 42 | 43 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 1 | -2 | -1 | 1 | |
Future Finance Charges On Finance Leases | | | 1 | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 82 | 49 | 16 | | 20 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -1 | |
Government Grant Income | | | | | | 70 | 3 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -1 | | -1 | 2 | | | 1 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 26 | | 11 | 10 | 12 | 40 |
Interest Income On Bank Deposits | | | | | 1 | | | 1 |
Net Current Assets Liabilities | 18 | 7 | | 21 | 29 | 133 | -98 | 21 |
Operating Profit Loss | 41 | 65 | | 86 | 99 | 183 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 192 |
Other Disposals Property Plant Equipment | | | | | | | 1 | 192 |
Other Operating Income Format1 | | | | | | 70 | 3 | |
Other Taxation Social Security Payable | | | | 11 | 6 | 7 | 7 | 8 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 11 | 12 | 18 | 19 | 21 | 21 | 22 |
Prepayments Accrued Income | | | | 28 | 20 | 14 | 18 | 10 |
Profit Loss | | 51 | 73 | 70 | 81 | 149 | 109 | 56 |
Profit Loss On Ordinary Activities Before Tax | 41 | 65 | 92 | 86 | 100 | 183 | 134 | 70 |
Property Plant Equipment Gross Cost | | 278 | | 280 | 280 | 285 | 523 | 417 |
Social Security Costs | 22 | 23 | 27 | 31 | 26 | 24 | 25 | |
Staff Costs Employee Benefits Expense | | 314 | 324 | 474 | 373 | 336 | 371 | 432 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 1 | | | | | 19 | 33 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | 4 |
Tax Expense Credit Applicable Tax Rate | | | | 16 | 19 | 35 | 25 | 13 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | 3 |
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 | | 14 | 19 | 16 | 19 | 34 | 25 | 14 |
Total Assets Less Current Liabilities | 129 | 108 | | 50 | 47 | 146 | 141 | 306 |
Total Current Tax Expense Credit | | 15 | 21 | 15 | 22 | 35 | | |
Total Operating Lease Payments | | | | 51 | 33 | 25 | 32 | |
Trade Creditors Trade Payables | | 26 | 30 | 39 | 50 | 82 | 307 | 51 |
Trade Debtors Trade Receivables | | 12 | 23 | 51 | 42 | 75 | 111 | 5 |
Turnover Revenue | | 808 | 868 | 1 137 | 959 | 776 | 956 | |
Wages Salaries | 244 | 262 | 285 | 425 | 328 | 291 | 325 | 381 |
Company Contributions To Defined Benefit Plans Directors | | 11 | 12 | 18 | 14 | 17 | 17 | |
Director Remuneration | | | | | 106 | 106 | 105 | 111 |
Director Remuneration Benefits Including Payments To Third Parties | 101 | 102 | | 123 | 120 | 123 | 122 | 129 |
Company Contributions To Money Purchase Schemes Directors | 11 | 11 | | | | | | |
Accruals Deferred Income Within One Year | 32 | 33 | | | | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | | -1 | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 18 | 24 | | | | | | |
Amounts Owed To Parent Undertaking Within One Year | 7 | 8 | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -1 | -1 | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 27 | 6 | | | | | | |
Cash Flow Outflow From Operating Activities | 65 | 98 | | | | | | |
Corporation Tax Due Within One Year | 5 | 9 | | | | | | |
Creditors Due After One Year | 11 | 6 | | | | | | |
Creditors Due Within One Year | 75 | 92 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 24 | 25 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 2 | 1 | | | | | | |
Gross Profit Loss | 592 | 632 | | | | | | |
Increase Decrease In Net Cash For Period | | 6 | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | -1 | | | | | | |
Land Buildings Operating Leases Expiring After Five Years | -38 | -38 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 116 | 101 | | | | | | |
Net Increase Decrease In Shareholders Funds | -44 | -15 | | | | | | |
Other Creditors Due Within One Year | 3 | 10 | | | | | | |
Other Taxation Social Security Within One Year | 6 | 6 | | | | | | |
Pension Costs | 11 | 11 | | | | | | |
Prepayments Accrued Income Current Asset | 15 | 15 | | | | | | |
Profit Loss For Period | 31 | 51 | | | | | | |
Provisions For Liabilities Charges | 2 | 1 | | | | | | |
Staff Costs | 277 | 296 | | | | | | |
Tangible Fixed Assets Additions | | 15 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 263 | 278 | | | | | | |
Tangible Fixed Assets Depreciation | 152 | 177 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 25 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -10 | -14 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 10 | 14 | | | | | | |
Total Dividend Payment | 75 | 66 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 11 | 15 | | | | | | |
Trade Creditors Within One Year | 22 | 26 | | | | | | |
Turnover Gross Operating Revenue | 775 | 808 | | | | | | |
U K Current Corporation Tax | -11 | -15 | | | | | | |
U K Current Corporation Tax On Income For Period | 11 | 16 | | | | | | |