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 | 115 | 194 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 2 | 2 | 4 | 2 | 5 | 9 |
Current Assets | 156 | 275 | | 261 | 224 | 364 | 483 | 305 |
Debtors | 116 | 241 | | 200 | 149 | 297 | 409 | 234 |
Net Assets Liabilities | | | | 166 | 137 | 252 | 272 | 200 |
Other Debtors | 7 | 11 | | 6 | 5 | | 1 | 11 |
Property Plant Equipment | | 81 | 147 | 376 | 348 | 295 | 237 | 180 |
Total Inventories | | 34 | 45 | 59 | 71 | 65 | 69 | |
Stocks Inventory | 40 | 34 | | | | | | |
Tangible Fixed Assets | 87 | 81 | | | | | | |
Trade Debtors | 18 | 20 | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | 115 | 194 | | | | | | |
Shareholder Funds | 115 | 194 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | | 67 | 14 | 2 | 2 | 1 | 1 | 2 |
Accumulated Amortisation Impairment Intangible Assets | | | | 3 | 10 | 17 | 25 | 32 |
Accumulated Depreciation Impairment Property Plant Equipment | | 319 | 350 | 357 | 419 | 484 | 560 | 439 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 97 | | 34 | 12 | 19 | 13 |
Administrative Expenses | 725 | 780 | 834 | 1 054 | 1 240 | 942 | 1 027 | 1 121 |
Amortisation Expense Intangible Assets | | | | 3 | 7 | 7 | 8 | |
Amounts Owed By Parent Entities | | | | 114 | 36 | 191 | 218 | 82 |
Amounts Owed To Group Undertakings | | | | 19 | 61 | 36 | 11 | 5 |
Average Number Employees During Period | | 13 | 14 | 16 | 18 | 19 | 16 | 17 |
Comprehensive Income Expense | | | | 78 | 46 | 115 | 190 | 228 |
Corporation Tax Payable | | 21 | 28 | 13 | 13 | 33 | 49 | 56 |
Cost Sales | 238 | 262 | 300 | 338 | 445 | 320 | 409 | 451 |
Creditors | | | | 201 | 185 | 138 | 61 | 24 |
Current Tax For Period | | 43 | 49 | 15 | 12 | 33 | 49 | 57 |
Deferred Tax Asset Debtors | | | | | 3 | 5 | 10 | 17 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 9 | -1 | -2 | -5 | -7 |
Depreciation Expense Property Plant Equipment | | | | 35 | 62 | 65 | 76 | |
Dividend Per Share Interim | | | | | | | 3 400 | 6 000 |
Dividends Paid | | | | 70 | 75 | | 170 | 300 |
Dividends Paid On Shares Interim | | | | | | | 170 | 300 |
Finished Goods Goods For Resale | 40 | 34 | 45 | 59 | 71 | 65 | 69 | 62 |
Fixed Assets | | | | 472 | 437 | 377 | 311 | 247 |
Further Item Creditors Component Total Creditors | | | | 199 | 122 | 101 | 49 | 17 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | -2 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 1 | -3 | | -2 | -1 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 599 | 525 | 460 | 400 | 347 |
Gain Loss On Disposals Property Plant Equipment | | 1 | | -1 | | | | |
Government Grant Income | | | | | | 95 | 13 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -1 | -2 | 2 | 1 | | -2 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 7 | 7 | 8 | 7 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 31 | | 62 | 65 | 76 | 67 |
Intangible Assets | | | | 96 | 89 | 82 | 74 | 67 |
Intangible Assets Gross Cost | | | | 99 | 99 | 99 | 99 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 1 | 1 | 1 | |
Interest Income On Bank Deposits | | 2 | | 1 | 1 | | | 1 |
Net Current Assets Liabilities | 28 | 113 | | -105 | -115 | 13 | 22 | -23 |
Operating Profit Loss | 205 | 190 | 244 | 99 | 57 | 148 | 235 | |
Other Creditors | | | | 20 | 44 | 44 | 48 | 39 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 188 |
Other Disposals Property Plant Equipment | | | | | | | 1 | 191 |
Other Operating Income Format1 | | | | | | 95 | 13 | |
Other Taxation Social Security Payable | | | | 9 | 11 | 10 | 12 | 14 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 22 | 24 | 64 | 83 | 45 | 42 | 45 |
Prepayments Accrued Income | | | | 12 | 18 | 4 | 1 | 1 |
Profit Loss | | 149 | 195 | 78 | 46 | 115 | 190 | 228 |
Profit Loss On Ordinary Activities Before Tax | 205 | 192 | 244 | 100 | 57 | 147 | 234 | 279 |
Property Plant Equipment Gross Cost | | 400 | 497 | 733 | 767 | 779 | 797 | 619 |
Social Security Costs | 25 | 26 | 29 | 30 | 42 | 42 | 37 | |
Staff Costs Employee Benefits Expense | | 381 | 396 | 586 | 747 | 595 | 518 | 600 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 1 | |
Tax Expense Credit Applicable Tax Rate | | | | 19 | 11 | 28 | 44 | 53 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 2 | 1 | 4 | 3 | 3 | 3 | 3 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 43 | 49 | 22 | 11 | 32 | 44 | 51 |
Total Assets Less Current Liabilities | 115 | 194 | | 367 | 322 | 390 | 333 | 224 |
Total Current Tax Expense Credit | | | | 13 | 14 | 34 | 49 | 58 |
Total Deferred Tax Expense Credit | | | | 9 | -3 | -2 | | |
Total Operating Lease Payments | | | | 67 | 62 | 57 | 72 | |
Trade Creditors Trade Payables | | 50 | 43 | 241 | 141 | 122 | 196 | 121 |
Trade Debtors Trade Receivables | | 20 | 27 | 68 | 87 | 97 | 179 | 8 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | 52 | | | |
Turnover Revenue | | 1 232 | 1 378 | 1 491 | 1 742 | 1 315 | 1 658 | |
Wages Salaries | 274 | 301 | 343 | 492 | 622 | 508 | 439 | 508 |
Company Contributions To Defined Benefit Plans Directors | | 22 | 24 | 33 | 70 | 34 | 34 | |
Director Remuneration | | | | | 91 | 70 | 83 | 78 |
Director Remuneration Benefits Including Payments To Third Parties | 73 | 73 | | 109 | 161 | 104 | 117 | 114 |
Company Contributions To Money Purchase Schemes Directors | 32 | 22 | | | | | | |
Accruals Deferred Income Within One Year | 51 | 67 | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 71 | 190 | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 2 | 119 | | | | | | |
Cash Flow Outflow From Operating Activities | 247 | 243 | | | | | | |
Corporation Tax Due Within One Year | 20 | 21 | | | | | | |
Creditors Due Within One Year | 128 | 162 | | | | | | |
Deferred Tax Current Asset | 4 | 4 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 25 | 21 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | -4 | -4 | | | | | | |
Expenses Not Deductible For Tax Purposes | | 2 | | | | | | |
Gross Profit Loss | 930 | 970 | | | | | | |
Interest Payable Similar Charges | 1 | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 1 | 2 | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -63 | -63 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 115 | 194 | | | | | | |
Net Increase Decrease In Shareholders Funds | -39 | 79 | | | | | | |
Other Creditors Due Within One Year | 6 | 8 | | | | | | |
Other Interest Receivable Similar Income | 1 | 2 | | | | | | |
Other Taxation Social Security Within One Year | 5 | 6 | | | | | | |
Pension Costs | 32 | 22 | | | | | | |
Prepayments Accrued Income Current Asset | 16 | 16 | | | | | | |
Profit Loss For Period | 156 | 149 | | | | | | |
Staff Costs | 331 | 349 | | | | | | |
Tangible Fixed Assets Additions | | 15 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 390 | 400 | | | | | | |
Tangible Fixed Assets Depreciation | 303 | 319 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 21 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 5 | | | | | | |
Tangible Fixed Assets Disposals | | 5 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -48 | -41 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 49 | 43 | | | | | | |
Total Dividend Payment | 195 | 70 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 49 | 43 | | | | | | |
Trade Creditors Within One Year | 39 | 50 | | | | | | |
Turnover Gross Operating Revenue | 1 168 | 1 232 | | | | | | |
U K Current Corporation Tax | -49 | -43 | | | | | | |
U K Current Corporation Tax On Income For Period | 49 | 43 | | | | | | |