Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 25 741 | 29 377 | 41 392 | 40 141 | 45 786 |
Current Assets | 63 795 | 68 215 | 73 652 | 82 782 | 82 003 |
Debtors | 21 287 | 19 879 | 17 027 | 20 185 | 16 973 |
Net Assets Liabilities | 55 133 | 59 000 | 63 042 | 69 274 | 72 012 |
Other Debtors | 22 | 30 | 26 | 107 | 11 |
Property Plant Equipment | 3 318 | 3 081 | 2 542 | 2 492 | 2 469 |
Total Inventories | 16 767 | 18 959 | 15 233 | 22 456 | |
|
Other Financial Data |
Audit Fees Expenses | 88 | 97 | 92 | 92 | 95 |
Accrued Liabilities Deferred Income | 1 914 | 1 488 | 2 041 | 2 248 | 1 838 |
Accumulated Depreciation Impairment Property Plant Equipment | 6 640 | 6 526 | 7 128 | 7 408 | 7 599 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 962 | 561 | 1 101 | 1 036 |
Administrative Expenses | 17 543 | 17 901 | 19 106 | 20 734 | 20 653 |
Amounts Owed By Group Undertakings | 3 318 | 2 396 | 942 | 4 756 | 3 292 |
Amounts Owed To Group Undertakings | | 195 | 352 | 883 | 151 |
Average Number Employees During Period | 533 | 520 | 483 | 486 | 514 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 1 135 | 1 167 | 858 | 980 | 1 121 |
Cash Cash Equivalents Cash Flow Value | 25 741 | 29 377 | | | |
Corporation Tax Payable | 1 756 | 1 505 | 1 515 | 2 109 | 927 |
Cost Sales | 115 895 | 113 580 | 98 004 | 118 963 | 102 652 |
Creditors | 219 | 584 | 206 | 215 | 296 |
Current Tax For Period | 1 798 | 1 547 | 1 557 | 2 151 | 982 |
Deferred Tax Asset Debtors | 154 | 128 | 122 | 80 | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | -15 | 26 | 6 | 42 | 105 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -15 | 26 | 6 | 42 | 105 |
Depreciation Expense Property Plant Equipment | 658 | 673 | 631 | 712 | |
Depreciation Impairment Expense Property Plant Equipment | 1 007 | 1 073 | | | |
Distribution Costs | 6 810 | 6 935 | 6 714 | 7 771 | 7 878 |
Dividend Income From Group Undertakings | 850 | 850 | 850 | 850 | 850 |
Dividends Paid | 3 950 | 3 725 | 3 450 | 4 230 | 2 955 |
Dividends Paid Classified As Financing Activities | -3 950 | -3 725 | | | |
Dividends Paid On Shares Interim | 3 950 | 3 725 | 3 450 | 4 230 | 2 955 |
Dividends Received Classified As Investing Activities | -850 | -850 | | | |
Finance Lease Liabilities Present Value Total | 793 | 1 404 | 849 | 878 | 906 |
Finance Lease Payments Owing Minimum Gross | 817 | 1 460 | 872 | 902 | 952 |
Finished Goods Goods For Resale | 16 767 | 18 959 | 15 233 | 22 456 | 19 244 |
Fixed Assets | 3 916 | 3 679 | 3 140 | 3 090 | 3 067 |
Further Item Interest Expense Component Total Interest Expense | | | | 1 | 2 |
Further Item Tax Increase Decrease Component Adjusting Items | 191 | 204 | -11 | 200 | -5 |
Future Finance Charges On Finance Leases | 24 | 56 | 23 | 24 | 46 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 1 131 | 1 004 | 759 | 453 | 1 319 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -3 | -8 | 166 | -66 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 1 606 | 44 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -5 018 | -1 382 | | | |
Gain Loss In Cash Flows From Change In Inventories | -1 637 | 2 192 | | | |
Gain Loss On Disposals Property Plant Equipment | 41 | 61 | 32 | 129 | |
Gross Profit Loss | 33 875 | 33 420 | 32 858 | 40 481 | |
Income Taxes Paid Refund Classified As Operating Activities | -2 469 | -1 798 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -8 199 | -3 636 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 073 | 1 028 | 1 056 | 947 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 274 | 273 | 222 | 254 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 35 | 45 | 50 | 40 | |
Interest Payable Similar Charges Finance Costs | 309 | 318 | 272 | 295 | 404 |
Investments Fixed Assets | 598 | 598 | 598 | 598 | 598 |
Investments In Subsidiaries | 598 | 598 | 598 | 598 | 598 |
Net Cash Flows From Used In Financing Activities | 4 777 | 4 059 | | | |
Net Cash Flows From Used In Investing Activities | -150 | -1 020 | | | |
Net Cash Flows From Used In Operating Activities | -12 826 | -6 675 | | | |
Net Cash Generated From Operations | -15 604 | -8 791 | | | |
Net Current Assets Liabilities | 51 436 | 55 905 | 60 108 | 66 399 | 69 266 |
Net Finance Income Costs | 850 | 850 | | | |
Net Interest Paid Received Classified As Operating Activities | -309 | -318 | | | |
Operating Profit Loss | 9 589 | 8 633 | 8 477 | 12 100 | |
Other Creditors | 2 | 4 | 31 | 122 | 131 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 1 187 | 426 | 776 | 756 |
Other Disposals Property Plant Equipment | | 1 313 | 498 | 871 | 868 |
Other Interest Receivable Similar Income Finance Income | 850 | 850 | 850 | 850 | 850 |
Other Operating Income Format1 | 67 | 49 | 1 439 | 124 | 135 |
Other Taxation Social Security Payable | 5 064 | 5 367 | 4 025 | 5 326 | 5 400 |
Payments Finance Lease Liabilities Classified As Financing Activities | -827 | -334 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 716 | 763 | 741 | 774 | 901 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | |
Prepayments Accrued Income | 349 | 374 | 359 | 362 | 393 |
Proceeds From Sales Property Plant Equipment | -141 | -187 | | | |
Profit Loss | 8 347 | 7 592 | 7 492 | 10 462 | 5 693 |
Profit Loss On Ordinary Activities Before Tax | 10 130 | 9 165 | 9 055 | 12 655 | 6 780 |
Property Plant Equipment Gross Cost | 9 958 | 9 607 | 9 670 | 9 900 | 10 068 |
Purchase Property Plant Equipment | -841 | -17 | | | |
Staff Costs Employee Benefits Expense | 14 776 | 14 972 | 14 591 | 16 419 | 16 597 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 25 |
Tax Expense Credit Applicable Tax Rate | 1 925 | 1 741 | 1 720 | 2 404 | 1 288 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | -60 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -166 | -242 | -183 | -273 | -287 |
Tax Increase Decrease From Effect Dividends From Companies | -161 | -161 | -161 | -161 | -161 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 16 | 11 | 3 | 5 | 58 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 1 783 | 1 573 | 1 563 | 2 193 | 1 087 |
Total Assets Less Current Liabilities | 55 352 | 59 584 | 63 248 | 69 489 | 72 333 |
Trade Creditors Trade Payables | 3 049 | 2 931 | 4 937 | 5 032 | 3 680 |
Trade Debtors Trade Receivables | 17 444 | 16 951 | 15 578 | 14 880 | 13 277 |
Turnover Revenue | 149 770 | 147 000 | 130 862 | 159 444 | |
Wages Salaries | 14 060 | 14 209 | 13 850 | 15 645 | 15 696 |