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 | 26 | 49 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 1 | 2 | 1 | 1 | 2 | 5 |
Current Assets | 81 | 83 | | 115 | 174 | 225 | 269 | 164 |
Debtors | 47 | 48 | | 68 | 121 | 187 | 232 | 94 |
Net Assets Liabilities | | | | 67 | 50 | 92 | 88 | 74 |
Other Debtors | 6 | 8 | | 1 | 3 | 1 | 1 | |
Property Plant Equipment | | 174 | 141 | 74 | 95 | 86 | 61 | 65 |
Total Inventories | | 35 | 45 | 45 | 52 | 37 | | |
Stocks Inventory | 34 | 35 | | | | | | |
Tangible Fixed Assets | 204 | 174 | | | | | | |
Trade Debtors | 13 | 14 | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | 26 | 49 | | | | | | |
Shareholder Funds | 26 | 49 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | | 42 | 21 | 1 | 1 | 1 | 16 | 16 |
Accumulated Depreciation Impairment Property Plant Equipment | | 169 | 202 | 282 | 301 | 325 | 349 | 246 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | -1 | | 40 | 15 | | 30 |
Administrative Expenses | 512 | 534 | 584 | 640 | 661 | 530 | 662 | 737 |
Amounts Owed By Parent Entities | | | | 11 | 56 | 95 | 110 | 42 |
Amounts Owed To Group Undertakings | | | | 5 | 30 | 19 | 4 | 12 |
Average Number Employees During Period | | 8 | 7 | 12 | 12 | 12 | 11 | 12 |
Comprehensive Income Expense | | | | 111 | 103 | 242 | 274 | 218 |
Corporation Tax Payable | | 5 | 6 | 26 | 24 | 58 | 66 | 47 |
Cost Sales | 181 | 199 | 223 | 237 | 279 | 263 | 327 | 278 |
Creditors | | | | 6 | 31 | 20 | 4 | 12 |
Current Tax For Period | | 12 | 16 | 26 | 26 | 58 | 66 | 47 |
Deferred Tax Asset Debtors | | | | 1 | 1 | 1 | 4 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -2 | | | | -3 | 5 |
Depreciation Expense Property Plant Equipment | | | | 16 | 19 | 24 | | |
Dividend Per Share Interim | | | | | | | 5 560 | 4 640 |
Dividends Paid | | | | 125 | 120 | 200 | 278 | 232 |
Dividends Paid On Shares Interim | | | | | | | 278 | 232 |
Finished Goods Goods For Resale | 34 | 35 | 45 | 45 | 52 | 37 | 35 | 65 |
Further Item Tax Increase Decrease Component Adjusting Items | | | 3 | | | 1 | -1 | 2 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 232 | 172 | 142 | 82 | 54 |
Government Grant Income | | | | | | 41 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 2 | -2 | | -2 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 33 | | 19 | 24 | | 26 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 1 | | | 1 | | |
Interest Income On Bank Deposits | | | | | | | | 1 |
Interest Paid To Group Undertakings | | 2 | | | | | | |
Interest Payable Similar Charges Finance Costs | | 2 | 2 | | | | | |
Net Current Assets Liabilities | 48 | 35 | | -1 | -14 | 26 | 31 | 22 |
Operating Profit Loss | 53 | 54 | 68 | | 127 | 301 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 129 |
Other Disposals Property Plant Equipment | | | | | | | | 129 |
Other Operating Income Format1 | | | | | | 41 | 2 | |
Other Taxation Social Security Payable | | | | 7 | 5 | 6 | 7 | 8 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 3 | 6 | 6 | 6 | 7 |
Prepayments Accrued Income | | | | 30 | 32 | 38 | 40 | 18 |
Profit Loss | | 38 | 52 | 111 | 103 | 242 | 274 | 218 |
Profit Loss On Ordinary Activities Before Tax | 52 | 52 | 66 | 137 | 127 | 300 | 337 | 270 |
Property Plant Equipment Gross Cost | | 344 | 343 | 356 | 396 | 411 | 410 | 311 |
Social Security Costs | 19 | 22 | 26 | 26 | 25 | 23 | | |
Staff Costs Employee Benefits Expense | | 239 | 267 | 300 | 324 | 303 | 310 | 369 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 6 | 4 | | | | | 1 |
Tax Expense Credit Applicable Tax Rate | | | | 26 | 24 | 57 | 64 | 51 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 1 | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 14 | 14 | 26 | 24 | 58 | 63 | 52 |
Total Assets Less Current Liabilities | 156 | 139 | | 73 | 81 | 112 | 92 | 87 |
Total Current Tax Expense Credit | | 14 | 16 | 26 | 24 | 58 | | |
Total Operating Lease Payments | | | | 62 | 60 | 45 | | |
Trade Creditors Trade Payables | | 23 | 35 | 54 | 100 | 84 | 123 | 46 |
Trade Debtors Trade Receivables | | 14 | 28 | 25 | 29 | 52 | 77 | 1 |
Turnover Revenue | | 787 | 875 | 1 014 | 1 067 | 1 053 | | |
Wages Salaries | 192 | 217 | 241 | 271 | 293 | 274 | 278 | 329 |
Company Contributions To Defined Benefit Plans Directors | | | | 1 | 2 | 3 | | |
Director Remuneration | | | | | 107 | 103 | 105 | 108 |
Director Remuneration Benefits Including Payments To Third Parties | 93 | 96 | | 106 | 109 | 106 | 108 | 111 |
Accruals Deferred Income Within One Year | 47 | 40 | | | | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | | 2 | | | | | | |
Book Profit On Chargeable Assets | -9 | | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 102 | 22 | | | | | | |
Cash Flow Outflow From Operating Activities | | 46 | | | | | | |
Corporation Tax Due Within One Year | | 5 | | | | | | |
Corporation Tax Recoverable Current Asset | 5 | | | | | | | |
Creditors Due After One Year | 124 | 84 | | | | | | |
Creditors Due Within One Year | 129 | 118 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 32 | 33 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 6 | 6 | | | | | | |
Gross Profit Loss | 565 | 588 | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | 2 | | | | | | |
Interest Payable Similar Charges | 1 | 2 | | | | | | |
Land Buildings Operating Leases Expiring After Five Years | -60 | -60 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 26 | 49 | | | | | | |
Net Increase Decrease In Shareholders Funds | -25 | 23 | | | | | | |
Other Taxation Social Security Within One Year | 6 | 5 | | | | | | |
Prepayments Accrued Income Current Asset | 23 | 26 | | | | | | |
Profit Loss For Period | 45 | 38 | | | | | | |
Provisions For Liabilities Charges | 6 | 6 | | | | | | |
Staff Costs | 211 | 239 | | | | | | |
Tangible Fixed Assets Additions | | 3 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 341 | 344 | | | | | | |
Tangible Fixed Assets Depreciation | 137 | 170 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 33 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -12 | -11 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 7 | 14 | | | | | | |
Total Dividend Payment | 70 | 15 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 1 | 14 | | | | | | |
Trade Creditors Within One Year | 28 | 23 | | | | | | |
Turnover Gross Operating Revenue | 746 | 787 | | | | | | |
U K Current Corporation Tax | -1 | -14 | | | | | | |
U K Current Corporation Tax On Income For Period | 1 | 12 | | | | | | |