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 | 97 | 168 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 7 | 5 | 2 | 3 | 11 |
Current Assets | 214 | 114 | | 201 | 281 | 303 | 349 | 348 |
Debtors | 162 | 63 | | 154 | 229 | 260 | 301 | 296 |
Net Assets Liabilities | | | | 167 | 214 | 182 | 183 | 114 |
Other Debtors | 8 | 6 | | | 1 | | | |
Property Plant Equipment | | 203 | 187 | 124 | 97 | 80 | 79 | 54 |
Total Inventories | | 51 | 56 | 40 | 47 | 41 | 45 | |
Stocks Inventory | 52 | 51 | | | | | | |
Tangible Fixed Assets | 33 | 203 | | | | | | |
Trade Debtors | 32 | 25 | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | 97 | 168 | | | | | | |
Shareholder Funds | 97 | 168 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | | 45 | 4 | 1 | 37 | 36 | 1 | 7 |
Accumulated Amortisation Impairment Intangible Assets | | 30 | | 30 | 30 | 30 | 30 | |
Accumulated Depreciation Impairment Property Plant Equipment | | 283 | 314 | 407 | 434 | 455 | 482 | 227 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 15 | | | 9 | 26 | -4 |
Administrative Expenses | 683 | 628 | 686 | 793 | 813 | 762 | 854 | 961 |
Amounts Owed By Parent Entities | | | | 90 | 152 | 206 | 257 | 218 |
Amounts Owed To Group Undertakings | | | | 11 | 13 | 11 | 10 | 21 |
Average Number Employees During Period | | 12 | 13 | 17 | 17 | 17 | 18 | 19 |
Comprehensive Income Expense | | | | 205 | 147 | 188 | 201 | 131 |
Corporation Tax Payable | | 20 | 38 | 49 | 36 | 46 | 42 | 38 |
Cost Sales | 210 | 221 | 240 | 250 | 259 | 212 | 252 | 284 |
Creditors | | | | 1 | 164 | 201 | 1 | 7 |
Current Tax For Period | | 37 | 52 | 49 | 36 | 45 | 42 | 37 |
Deferred Tax Asset Debtors | | | | 2 | 4 | 4 | 2 | 8 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | -4 | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 7 | -2 | -2 | -2 | -1 | 2 | -6 |
Depreciation Expense Property Plant Equipment | | | | 30 | 27 | 21 | 27 | |
Dividend Per Share Interim | | | | | | 4 400 | 4 000 | 4 000 |
Dividends Paid | | | | 200 | 100 | 220 | 200 | 200 |
Dividends Paid On Shares Interim | | | | | | 220 | 200 | 200 |
Finished Goods Goods For Resale | 52 | 51 | 56 | 40 | 47 | 41 | 45 | 41 |
Fixed Assets | | | | 124 | 97 | 80 | 79 | 54 |
Further Item Tax Increase Decrease Component Adjusting Items | | 1 | 1 | -1 | | | -2 | -1 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 15 | 8 | 5 | 101 | 136 |
Gain Loss On Disposals Property Plant Equipment | | 1 | | | | | | |
Government Grant Income | | | | | | 79 | 17 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -1 | | -1 | | 1 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 31 | | 27 | 21 | 27 | 21 |
Intangible Assets Gross Cost | | 30 | | 30 | 30 | 30 | 30 | |
Interest Income On Bank Deposits | | 1 | | 1 | 1 | | | 2 |
Net Current Assets Liabilities | 64 | 30 | | 44 | 117 | 102 | 105 | 67 |
Operating Profit Loss | 165 | 189 | 254 | 250 | 180 | 231 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 276 |
Other Disposals Property Plant Equipment | | | | | | 5 | | 276 |
Other Operating Income Format1 | | | | | | 79 | 17 | |
Other Taxation Social Security Payable | | | | 7 | 7 | 13 | 21 | 14 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 1 | 50 | 52 | 81 | 78 | 81 |
Prepayments Accrued Income | | | | 28 | 30 | 22 | 12 | 15 |
Profit Loss | | 146 | 204 | 205 | 147 | 188 | 201 | 131 |
Profit Loss On Ordinary Activities Before Tax | 166 | 190 | 254 | 251 | 181 | 231 | 245 | 162 |
Property Plant Equipment Gross Cost | | 486 | 501 | 531 | 531 | 535 | 561 | 281 |
Social Security Costs | 21 | 19 | 23 | 21 | 23 | 32 | 34 | |
Staff Costs Employee Benefits Expense | | 272 | 326 | 407 | 436 | 506 | 501 | 553 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 5 | 3 | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 1 | |
Tax Expense Credit Applicable Tax Rate | | | | 48 | 34 | 44 | 47 | 31 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 2 | 2 | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 44 | 50 | 46 | 34 | 43 | 44 | 31 |
Total Assets Less Current Liabilities | 97 | 173 | | 168 | 214 | 182 | 184 | 121 |
Total Current Tax Expense Credit | | | | 48 | 36 | 44 | 42 | |
Total Operating Lease Payments | | | | 61 | 51 | 51 | 19 | |
Trade Creditors Trade Payables | | 63 | 60 | 68 | 71 | 95 | 127 | 138 |
Trade Debtors Trade Receivables | | 25 | 45 | 34 | 43 | 28 | 30 | 5 |
Turnover Revenue | | 1 038 | 1 180 | 1 293 | 1 252 | 1 126 | 1 334 | |
Wages Salaries | 253 | 248 | 302 | 336 | 361 | 393 | 389 | 437 |
Company Contributions To Defined Benefit Plans Directors | | | 1 | 47 | 47 | 75 | 72 | |
Director Remuneration | | | | | 76 | 58 | 65 | 67 |
Director Remuneration Benefits Including Payments To Third Parties | 68 | 62 | | 121 | 123 | 133 | 137 | 143 |
Accruals Deferred Income Within One Year | 48 | 45 | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 69 | 3 | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 27 | 66 | | | | | | |
Cash Flow Outflow From Operating Activities | 169 | 238 | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | -50 | -50 | | | | | | |
Corporation Tax Due Within One Year | 25 | 20 | | | | | | |
Creditors Due Within One Year | 150 | 144 | | | | | | |
Deferred Tax Current Asset | 2 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 18 | 19 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | -2 | 5 | | | | | | |
Expenses Not Deductible For Tax Purposes | 1 | 2 | | | | | | |
Gross Profit Loss | 848 | 817 | | | | | | |
Increase Decrease In Net Cash For Period | | 66 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 30 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 30 | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 1 | 1 | | | | | | |
Land Buildings Operating Leases Expiring After Five Years | -50 | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | | -50 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 97 | 168 | | | | | | |
Net Increase Decrease In Shareholders Funds | -9 | 71 | | | | | | |
Other Creditors Due Within One Year | 5 | 5 | | | | | | |
Other Interest Receivable Similar Income | 1 | 1 | | | | | | |
Other Taxation Social Security Within One Year | 6 | 4 | | | | | | |
Prepayments Accrued Income Current Asset | 51 | 29 | | | | | | |
Profit Loss For Period | 126 | 146 | | | | | | |
Provisions For Liabilities Charges | | 5 | | | | | | |
Staff Costs | 274 | 267 | | | | | | |
Tangible Fixed Assets Additions | | 190 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 356 | 486 | | | | | | |
Tangible Fixed Assets Depreciation | 323 | 283 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 19 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 59 | | | | | | |
Tangible Fixed Assets Disposals | | 60 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -39 | -41 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 40 | 44 | | | | | | |
Total Dividend Payment | 135 | 75 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 41 | 37 | | | | | | |
Trade Creditors Within One Year | 59 | 63 | | | | | | |
Turnover Gross Operating Revenue | 1 058 | 1 038 | | | | | | |
U K Current Corporation Tax | -41 | -37 | | | | | | |
U K Current Corporation Tax On Income For Period | 41 | 37 | | | | | | |