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 | 132 | 146 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 3 | 2 | 1 | 4 | 4 | 9 |
Current Assets | 198 | 190 | | 119 | 142 | 197 | 247 | 265 |
Debtors | 134 | 137 | | 69 | 86 | 144 | 201 | 219 |
Net Assets Liabilities | | | | 122 | 94 | 109 | 76 | 21 |
Other Debtors | 26 | 27 | | 1 | 4 | | 4 | 2 |
Property Plant Equipment | | 56 | 213 | 148 | 115 | 88 | 97 | 81 |
Total Inventories | | 53 | 65 | 48 | 55 | 49 | 42 | |
Stocks Inventory | 64 | 53 | | | | | | |
Tangible Fixed Assets | 37 | 56 | | | | | | |
Trade Debtors | 24 | 28 | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | 132 | 146 | | | | | | |
Shareholder Funds | 132 | 146 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | | 27 | 1 | 1 | 34 | 47 | 57 | 3 |
Accumulated Depreciation Impairment Property Plant Equipment | | 337 | 161 | 262 | 296 | 327 | 357 | 301 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 176 | | 1 | 5 | 39 | 4 |
Administrative Expenses | 669 | 672 | 695 | 740 | 790 | 592 | 738 | 803 |
Amounts Owed By Parent Entities | | | | 18 | 34 | 104 | 152 | 176 |
Amounts Owed To Group Undertakings | | | | 11 | 18 | 19 | 19 | 28 |
Average Number Employees During Period | | 10 | 11 | 19 | 19 | 12 | 18 | 18 |
Comprehensive Income Expense | | | | 115 | 109 | 165 | 167 | 140 |
Corporation Tax Payable | | 14 | 15 | 28 | 28 | 42 | 34 | 32 |
Cost Sales | 254 | 267 | 261 | 292 | 322 | 247 | 306 | 329 |
Creditors | | | | 1 | 163 | 176 | 268 | 3 |
Current Tax For Period | | 33 | 30 | 29 | 28 | 41 | 32 | 32 |
Deferred Tax Asset Debtors | | | | 2 | 4 | 6 | 1 | 7 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 1 | 2 | -3 | -2 | -2 | 5 | -6 |
Depreciation Expense Property Plant Equipment | | | | 34 | 34 | 31 | 30 | |
Dividend Per Share Interim | | | | | | 3 000 | 4 000 | 3 900 |
Dividends Paid | | | | 148 | 137 | 150 | 200 | 195 |
Dividends Paid On Shares Interim | | | | | | 150 | 200 | 195 |
Finished Goods Goods For Resale | 64 | 53 | 65 | 48 | 55 | 49 | 42 | 37 |
Further Item Tax Increase Decrease Component Adjusting Items | | 1 | -1 | -1 | | | -2 | 1 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 58 | 18 | 2 | | 8 |
Gain Loss On Disposals Property Plant Equipment | | | -1 | | | | | |
Government Grant Income | | | | | | 91 | 2 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -1 | | | | 7 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 18 | | 34 | 31 | 30 | 20 |
Interest Income On Bank Deposits | | 1 | | 1 | 1 | | | 1 |
Net Current Assets Liabilities | 95 | 90 | | -25 | -21 | 21 | -21 | -57 |
Operating Profit Loss | 127 | 152 | 161 | 139 | 134 | 204 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 194 | | | | | 76 |
Other Disposals Property Plant Equipment | | | 195 | | | 1 | | 76 |
Other Operating Income Format1 | | | | | | 91 | 2 | |
Other Taxation Social Security Payable | | | | 7 | 6 | 5 | 8 | 6 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 18 | 18 | 20 | 22 | 20 | 22 | 25 |
Prepayments Accrued Income | | | | 20 | 20 | 12 | 21 | 1 |
Profit Loss | | 119 | 129 | 115 | 109 | 165 | 167 | 140 |
Profit Loss On Ordinary Activities Before Tax | 128 | 153 | 161 | 140 | 135 | 204 | 204 | 173 |
Property Plant Equipment Gross Cost | | 393 | 374 | 410 | 411 | 415 | 454 | 382 |
Social Security Costs | 15 | 16 | 19 | 24 | 25 | 19 | 21 | |
Staff Costs Employee Benefits Expense | | 335 | 359 | 417 | 451 | 379 | 412 | 505 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 2 | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | 27 | 26 | 39 | 39 | 33 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | -1 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 34 | 32 | 25 | 26 | 39 | 37 | 33 |
Total Assets Less Current Liabilities | 132 | 146 | | 123 | 94 | 109 | 76 | 24 |
Total Current Tax Expense Credit | | | | 28 | 28 | | 32 | 39 |
Total Operating Lease Payments | | | | 41 | 35 | 35 | 36 | |
Trade Creditors Trade Payables | | 41 | 37 | 74 | 77 | 63 | 150 | 192 |
Trade Debtors Trade Receivables | | 28 | 33 | 28 | 24 | 22 | 23 | 2 |
Turnover Revenue | | 1 091 | 1 117 | 1 171 | 1 246 | 952 | 1 246 | |
Wages Salaries | 209 | 209 | 322 | 373 | 404 | 340 | 369 | 457 |
Company Contributions To Defined Benefit Plans Directors | | 9 | 9 | 9 | 9 | 9 | 9 | |
Director Remuneration | | | | | | 76 | 71 | 72 |
Director Remuneration Benefits Including Payments To Third Parties | 66 | 66 | | 80 | 82 | 85 | 80 | 81 |
Company Contributions To Money Purchase Schemes Directors | 9 | 9 | | | | | | |
Accruals Deferred Income Within One Year | 28 | 27 | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 75 | 73 | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 14 | 2 | | | | | | |
Cash Flow Outflow From Operating Activities | 146 | 167 | | | | | | |
Corporation Tax Due Within One Year | 15 | 14 | | | | | | |
Creditors Due Within One Year | 103 | 100 | | | | | | |
Deferred Tax Current Asset | 1 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 10 | 12 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | -1 | | | | | | | |
Gross Profit Loss | 796 | 824 | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 1 | 1 | | | | | | |
Land Buildings Operating Leases Expiring Within One Year | -67 | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 132 | 146 | | | | | | |
Net Increase Decrease In Shareholders Funds | -31 | 14 | | | | | | |
Other Creditors Due Within One Year | 9 | 7 | | | | | | |
Other Interest Receivable Similar Income | 1 | 1 | | | | | | |
Other Taxation Social Security Within One Year | 3 | 3 | | | | | | |
Pension Costs | 17 | 18 | | | | | | |
Prepayments Accrued Income Current Asset | 8 | 9 | | | | | | |
Profit Loss For Period | 98 | 119 | | | | | | |
Staff Costs | 241 | 243 | | | | | | |
Tangible Fixed Assets Additions | | 31 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 362 | 393 | | | | | | |
Tangible Fixed Assets Depreciation | 325 | 337 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 12 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -30 | -33 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 30 | 34 | | | | | | |
Total Dividend Payment | 129 | 105 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 30 | 33 | | | | | | |
Trade Creditors Within One Year | 41 | 41 | | | | | | |
Turnover Gross Operating Revenue | 1 050 | 1 091 | | | | | | |
U K Current Corporation Tax | -30 | -33 | | | | | | |
U K Current Corporation Tax On Income For Period | 30 | 33 | | | | | | |