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 | 188 | 195 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 2 | 7 | 8 | 16 | 17 | 17 |
Current Assets | 246 | 248 | | 326 | 372 | 572 | 740 | 746 |
Debtors | 193 | 199 | | 272 | 311 | 507 | 680 | 689 |
Net Assets Liabilities | | | | 216 | 289 | 375 | 506 | 556 |
Property Plant Equipment | | 105 | 94 | 265 | 200 | 144 | 77 | 39 |
Total Inventories | | 49 | 53 | 47 | 53 | 49 | 43 | |
Other Debtors | 24 | 89 | | | | | | |
Stocks Inventory | 53 | 49 | | | | | | |
Tangible Fixed Assets | 86 | 105 | | | | | | |
Trade Debtors | 17 | 17 | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | 188 | 195 | | | | | | |
Shareholder Funds | 188 | 195 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | | 10 | 10 | 67 | 58 | 49 | 40 | 32 |
Accumulated Depreciation Impairment Property Plant Equipment | | 333 | 356 | 479 | 546 | 611 | 678 | 437 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 12 | | 2 | 9 | | |
Administrative Expenses | 648 | 647 | 647 | 859 | 876 | 700 | 1 018 | 959 |
Amounts Owed By Parent Entities | | | | 176 | 209 | 365 | 497 | 594 |
Amounts Owed To Group Undertakings | | | | 39 | 16 | 9 | 19 | 15 |
Average Number Employees During Period | | 12 | 11 | 14 | 16 | 15 | 17 | 21 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 31 | 23 | | | | | |
Comprehensive Income Expense | | | | 86 | 73 | 296 | 131 | 170 |
Corporation Tax Payable | | 14 | 18 | 28 | 22 | 77 | 36 | 42 |
Cost Sales | 222 | 249 | 257 | 340 | 369 | 288 | 381 | 413 |
Creditors | | | | 106 | 74 | 58 | 40 | 32 |
Current Tax For Period | | 25 | 26 | 28 | 22 | 77 | 36 | 42 |
Deferred Tax Asset Debtors | | | | 11 | 15 | 16 | 29 | 31 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | -5 | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 5 | -6 | -1 | -4 | -1 | -13 | -2 |
Depreciation Expense Property Plant Equipment | | | | 69 | 67 | 65 | 67 | |
Dividend Per Share Interim | | | | | | 4 200 | | 2 400 |
Dividends Paid | | | | 100 | | 210 | | 120 |
Dividends Paid On Shares Interim | | | | | | 210 | | 120 |
Finance Lease Liabilities Present Value Total | | 39 | 27 | | | | | |
Finance Lease Payments Owing Minimum Gross | | 45 | 29 | | | | | |
Finished Goods Goods For Resale | 53 | 49 | 53 | 47 | 53 | 49 | 43 | 40 |
Further Item Tax Increase Decrease Component Adjusting Items | | 4 | -1 | 5 | -2 | 4 | -7 | -1 |
Future Finance Charges On Finance Leases | | 6 | 2 | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 496 | 437 | 378 | 335 | 303 |
Gain Loss On Disposals Property Plant Equipment | | 1 | | | | | | |
Government Grant Income | | | | | | 135 | 14 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 1 | -2 | | -2 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 23 | | 67 | 65 | 67 | 38 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 4 | 2 | 1 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 5 | | | | | |
Interest Income On Bank Deposits | | 1 | 1 | 2 | 2 | 1 | 1 | 4 |
Net Current Assets Liabilities | 116 | 128 | | 57 | 163 | 289 | 469 | 549 |
Operating Profit Loss | 49 | 107 | 123 | 115 | 89 | 372 | 153 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 279 |
Other Disposals Property Plant Equipment | | | | | | | | 279 |
Other Operating Income Format1 | | | | | | 135 | 14 | |
Other Taxation Social Security Payable | | | | 8 | 6 | 8 | 10 | 9 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 2 | | 5 | 7 | 7 | 167 | 9 |
Prepayments Accrued Income | | | | 44 | 35 | 29 | 33 | 3 |
Profit Loss | | 77 | 101 | 86 | 73 | 296 | 131 | 170 |
Profit Loss On Ordinary Activities Before Tax | 49 | 108 | 119 | 113 | 89 | 372 | 154 | 210 |
Property Plant Equipment Gross Cost | | 438 | 450 | 744 | 746 | 755 | 755 | 476 |
Social Security Costs | 25 | 27 | 23 | 31 | 33 | 29 | 32 | |
Staff Costs Employee Benefits Expense | | 308 | 296 | 444 | 431 | 386 | 566 | 501 |
Tax Expense Credit Applicable Tax Rate | | | | 21 | 17 | 71 | 29 | 40 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 3 | | 1 | 1 | 1 | 1 | 1 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 31 | 18 | 27 | 16 | 76 | 23 | 40 |
Total Assets Less Current Liabilities | 202 | 233 | | 322 | 363 | 433 | 546 | 588 |
Total Current Tax Expense Credit | | 26 | 24 | 28 | 20 | 77 | | |
Total Operating Lease Payments | | | | 50 | 50 | 50 | 50 | |
Trade Creditors Trade Payables | | 22 | 37 | 110 | 76 | 122 | 156 | 89 |
Trade Debtors Trade Receivables | | 17 | 18 | 38 | 48 | 97 | 118 | 1 |
Turnover Revenue | | 1 003 | 1 027 | 1 314 | 1 334 | 1 225 | 1 538 | |
Wages Salaries | 275 | 279 | 273 | 408 | 391 | 350 | 367 | 451 |
Company Contributions To Defined Benefit Plans Directors | | | | 1 | 3 | 2 | 162 | |
Director Remuneration | | | | | 81 | 76 | 86 | 88 |
Director Remuneration Benefits Including Payments To Third Parties | 74 | 77 | | 45 | 84 | 78 | 248 | 90 |
Accruals Deferred Income Within One Year | 52 | 35 | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 124 | 68 | | | | | | |
Book Profit On Chargeable Assets | | 1 | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -1 | 2 | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 64 | 82 | | | | | | |
Cash Flow Outflow From Operating Activities | 120 | 51 | | | | | | |
Corporation Tax Due Within One Year | 6 | 14 | | | | | | |
Creditors Due After One Year | 14 | 38 | | | | | | |
Creditors Due Within One Year | 130 | 120 | | | | | | |
Deferred Tax Current Asset | 9 | 4 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 23 | 28 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | -9 | -4 | | | | | | |
Gross Profit Loss | 697 | 754 | | | | | | |
Increase Decrease In Net Cash For Period | | 56 | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | -1 | 1 | | | | | | |
Interest Payable Similar Charges | 1 | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 1 | 1 | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -43 | -43 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 188 | 195 | | | | | | |
Net Increase Decrease In Shareholders Funds | -3 | 7 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | 28 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 13 | 11 | | | | | | |
Other Creditors Due Within One Year | 12 | 25 | | | | | | |
Other Interest Receivable Similar Income | 1 | 1 | | | | | | |
Other Taxation Social Security Within One Year | 8 | 5 | | | | | | |
Pension Costs | | 2 | | | | | | |
Prepayments Accrued Income Current Asset | 19 | 21 | | | | | | |
Profit Loss For Period | 37 | 77 | | | | | | |
Staff Costs | 300 | 308 | | | | | | |
Tangible Fixed Assets Additions | | 62 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 401 | 438 | | | | | | |
Tangible Fixed Assets Depreciation | 315 | 333 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | -5 | 28 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 10 | | | | | | |
Tangible Fixed Assets Disposals | | 25 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -11 | -23 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 12 | 31 | | | | | | |
Total Dividend Payment | 40 | 70 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 12 | 26 | | | | | | |
Trade Creditors Within One Year | 32 | 22 | | | | | | |
Turnover Gross Operating Revenue | 919 | 1 003 | | | | | | |
U K Current Corporation Tax | -12 | -26 | | | | | | |
U K Current Corporation Tax On Income For Period | 13 | 25 | | | | | | |
Utilisation Tax Losses | 1 | -1 | | | | | | |