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 | 41 | 96 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 1 | 2 | 1 | 1 | 2 | 5 |
Current Assets | 94 | 97 | | 188 | 104 | 176 | 135 | 108 |
Debtors | 38 | 52 | | 143 | 63 | 141 | 95 | 66 |
Net Assets Liabilities | | | | 117 | 90 | 137 | 63 | 69 |
Other Debtors | 1 | | | | 3 | | 2 | 2 |
Property Plant Equipment | | 86 | 65 | 21 | 144 | 129 | 109 | 86 |
Total Inventories | | 45 | 44 | 43 | 40 | 34 | 38 | |
Stocks Inventory | 56 | 45 | | | | | | |
Tangible Fixed Assets | 103 | 86 | | | | | | |
Trade Debtors | 16 | 21 | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | 41 | 96 | | | | | | |
Shareholder Funds | 41 | 96 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | | 14 | 19 | 20 | 23 | 25 | 35 | 36 |
Accumulated Depreciation Impairment Property Plant Equipment | | 207 | 229 | 289 | 213 | 152 | 172 | 48 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 1 | | 134 | 6 | | 1 |
Administrative Expenses | 363 | 359 | 376 | 548 | 417 | 356 | 431 | 471 |
Amounts Owed By Parent Entities | | | | 91 | 21 | 101 | 54 | 39 |
Amounts Owed To Group Undertakings | | | | 6 | 40 | 25 | 4 | 15 |
Average Number Employees During Period | | 4 | 5 | 8 | 6 | 6 | 6 | 7 |
Comprehensive Income Expense | | | | 15 | 48 | 120 | 90 | 112 |
Corporation Tax Payable | | 8 | 12 | 5 | 9 | 28 | 21 | 27 |
Cost Sales | 119 | 131 | 133 | 187 | 162 | 146 | 182 | 194 |
Creditors | | | | 92 | 40 | 25 | 4 | 125 |
Current Tax For Period | | 17 | 22 | 5 | 9 | 28 | 21 | 27 |
Deferred Tax Asset Debtors | | | | 7 | 4 | 5 | 7 | 7 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -1 | -1 | | 3 | -1 | -2 | |
Depreciation Expense Property Plant Equipment | | | | 16 | 11 | 20 | 20 | |
Dividend Per Share Interim | | | | | | 1 460 | 3 280 | 2 120 |
Dividends Paid | | | | 17 | 75 | 73 | 164 | 106 |
Dividends Paid On Shares Interim | | | | | | 73 | 164 | 106 |
Finished Goods Goods For Resale | 56 | 45 | 44 | 43 | 40 | 34 | 38 | 37 |
Further Item Tax Increase Decrease Component Adjusting Items | | 1 | | | | -1 | -2 | 1 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 182 | 130 | 100 | 70 | 40 |
Government Grant Income | | | | | | 55 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 22 | | 11 | 20 | 20 | 19 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 1 | 1 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 1 | | | | | | |
Interest Income On Bank Deposits | | | | 1 | 1 | | | |
Net Current Assets Liabilities | 62 | 10 | | 96 | -14 | 33 | -42 | -17 |
Operating Profit Loss | 54 | 72 | 102 | 19 | 59 | 148 | 110 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 87 | 81 | | 143 |
Other Disposals Property Plant Equipment | | | | | 87 | 82 | | 148 |
Other Operating Income Format1 | | | | | | 55 | | |
Other Taxation Social Security Payable | | | | 6 | 6 | 5 | 6 | 5 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 4 | 4 | 15 | 9 | 9 | 8 | 9 |
Prepayments Accrued Income | | | | 14 | 20 | 3 | 8 | 1 |
Profit Loss | | 55 | 81 | 15 | 48 | 120 | 90 | 112 |
Profit Loss On Ordinary Activities Before Tax | 53 | 71 | 102 | 20 | 60 | 147 | 109 | 139 |
Property Plant Equipment Gross Cost | | 293 | 294 | 310 | 357 | 281 | 281 | 134 |
Social Security Costs | 9 | 10 | 13 | 22 | 19 | 19 | 17 | |
Staff Costs Employee Benefits Expense | | 145 | 167 | 298 | 225 | 218 | 207 | 240 |
Tax Expense Credit Applicable Tax Rate | | | | 4 | 11 | 28 | 21 | 26 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 1 | 1 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 16 | 21 | 5 | 12 | 27 | 19 | 27 |
Total Assets Less Current Liabilities | 41 | 96 | | 117 | 130 | 162 | 67 | 69 |
Total Operating Lease Payments | | | | 54 | 31 | 24 | 36 | |
Trade Creditors Trade Payables | | 27 | 28 | 55 | 49 | 54 | 66 | 42 |
Trade Debtors Trade Receivables | | 21 | 20 | 31 | 15 | 32 | 24 | 17 |
Turnover Revenue | | 562 | 611 | 754 | 638 | 595 | 723 | |
Wages Salaries | 109 | 104 | 150 | 261 | 197 | 190 | 182 | 213 |
Company Contributions To Defined Benefit Plans Directors | | | | 3 | 3 | 3 | 3 | |
Director Remuneration | | | | | 77 | 83 | 79 | 78 |
Director Remuneration Benefits Including Payments To Third Parties | 52 | 53 | | 72 | 80 | 86 | 82 | 81 |
Accruals Deferred Income Within One Year | 12 | 14 | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 14 | 23 | | | | | | |
Amounts Owed To Parent Undertaking Within One Year | | 6 | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 69 | 95 | | | | | | |
Cash Flow Outflow From Operating Activities | 95 | 120 | | | | | | |
Corporation Tax Due Within One Year | 11 | 8 | | | | | | |
Creditors Due Within One Year | 156 | 87 | | | | | | |
Deferred Tax Current Asset | 2 | 3 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 32 | 21 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | -2 | -3 | | | | | | |
Expenses Not Deductible For Tax Purposes | 1 | 1 | | | | | | |
Gross Profit Loss | 417 | 431 | | | | | | |
Interest Payable Similar Charges | 1 | 1 | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -30 | -30 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 41 | 96 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 11 | | | | | | | |
Other Creditors Due Within One Year | 83 | 29 | | | | | | |
Other Taxation Social Security Within One Year | 2 | 3 | | | | | | |
Pension Costs | 4 | 4 | | | | | | |
Prepayments Accrued Income Current Asset | 5 | 5 | | | | | | |
Profit Loss For Period | 39 | 55 | | | | | | |
Staff Costs | 122 | 118 | | | | | | |
Tangible Fixed Assets Additions | | 4 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 289 | 293 | | | | | | |
Tangible Fixed Assets Depreciation | 186 | 207 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | -13 | 21 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -12 | -15 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 14 | 16 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 16 | 17 | | | | | | |
Trade Creditors Within One Year | 19 | 27 | | | | | | |
Turnover Gross Operating Revenue | 536 | 562 | | | | | | |
U K Current Corporation Tax | -16 | -17 | | | | | | |
U K Current Corporation Tax On Income For Period | 16 | 17 | | | | | | |