Profit & Loss |
Date of Accounts |
2013-12-31 | 2014-12-31 | 2015-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | |
Net Worth | -5 | 103 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 2 | 7 | 5 | 2 | 2 | 4 | 9 |
Current Assets | 230 | 265 | | 379 | 239 | 225 | 330 | 411 | 341 |
Debtors | 175 | 203 | | 318 | 177 | 159 | 266 | 338 | 266 |
Net Assets Liabilities | | | | 249 | 154 | 145 | 192 | 201 | 207 |
Other Debtors | 7 | 6 | | 2 | 1 | 3 | 1 | 1 | 3 |
Property Plant Equipment | | 73 | 51 | 212 | 190 | 148 | 112 | 66 | 24 |
Total Inventories | | 62 | 65 | 54 | 57 | 64 | 62 | 69 | |
Intangible Fixed Assets | | 46 | | | | | | | |
Stocks Inventory | 55 | 62 | | | | | | | |
Tangible Fixed Assets | 86 | 73 | | | | | | | |
Trade Debtors | 13 | 31 | | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | -5 | 103 | | | | | | | |
Shareholder Funds | -5 | 103 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | | 73 | 42 | 2 | 1 | 1 | 1 | 1 | 1 |
Accumulated Amortisation Impairment Intangible Assets | | 10 | 21 | 43 | 55 | 56 | 56 | 56 | |
Accumulated Depreciation Impairment Property Plant Equipment | | 357 | 379 | 234 | 279 | 322 | 367 | 412 | 356 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 23 | 1 | 9 | | 1 |
Administrative Expenses | 667 | 655 | 666 | 686 | 756 | 754 | 614 | 726 | 745 |
Amortisation Expense Intangible Assets | | | | 11 | 12 | 1 | | | |
Amounts Owed By Parent Entities | | | | 244 | 87 | 57 | 137 | 132 | 143 |
Amounts Owed To Group Undertakings | | | | 6 | 60 | 9 | 42 | 16 | 18 |
Average Number Employees During Period | | 9 | 9 | 13 | 13 | 15 | 12 | 12 | 12 |
Comprehensive Income Expense | | | | 155 | 80 | 51 | 47 | 9 | 6 |
Corporation Tax Payable | | 36 | 14 | 32 | 23 | 16 | 15 | 2 | 6 |
Cost Sales | 260 | 274 | 293 | 260 | 290 | 323 | 241 | 294 | 288 |
Creditors | | | | 2 | 61 | 10 | 1 | 1 | 1 |
Current Tax For Period | | 68 | 36 | 32 | 22 | 17 | 15 | 6 | 6 |
Deferred Tax Asset Debtors | | | | | 2 | 5 | 9 | 18 | 24 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -1 | -2 | 4 | -3 | -3 | -4 | -9 | -6 |
Depreciation Expense Property Plant Equipment | | | | 13 | 45 | 43 | 45 | 45 | |
Dividends Paid | | | | | 175 | 60 | | | |
Finished Goods Goods For Resale | 55 | 62 | 65 | 54 | 57 | 64 | 62 | 69 | 66 |
Fixed Assets | 86 | 119 | 86 | 225 | 191 | 148 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -1 | 2 | 1 | | -4 | -1 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 398 | 298 | 198 | 98 | |
Gain Loss On Disposals Property Plant Equipment | | | | -4 | | | | | |
Government Grant Income | | | | | | | 55 | 2 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | 2 | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | 11 | | 12 | 1 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 22 | | 45 | 43 | 45 | 45 | 43 |
Intangible Assets | | 46 | 35 | 13 | 1 | | | | |
Intangible Assets Gross Cost | | 56 | | 56 | 56 | 56 | 56 | 56 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 3 | 2 | 1 | | |
Interest Income On Bank Deposits | | 1 | 1 | 1 | 1 | 1 | | | 1 |
Interest Payable Similar Charges Finance Costs | | 1 | | | | | | | |
Net Current Assets Liabilities | 20 | 57 | | 27 | 24 | 7 | 81 | 136 | 184 |
Operating Profit Loss | 323 | 310 | 166 | 190 | 103 | 66 | 59 | 6 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 99 |
Other Disposals Property Plant Equipment | | | | | | | | 1 | 99 |
Other Operating Income Format1 | | 13 | 15 | 17 | | | 55 | 2 | |
Other Taxation Social Security Payable | | | | 5 | 6 | 5 | 8 | 5 | 4 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 3 | 4 | 6 | 8 | 4 | 4 | 4 |
Prepayments Accrued Income | | | | 41 | 36 | 40 | 34 | 45 | 36 |
Profit Loss | | 243 | 133 | 155 | 80 | 51 | 47 | 9 | 6 |
Profit Loss On Ordinary Activities Before Tax | 325 | 310 | 167 | | 101 | 65 | 58 | 6 | 6 |
Property Plant Equipment Gross Cost | | 430 | | 446 | 469 | 470 | 479 | 478 | 380 |
Social Security Costs | 13 | 15 | 14 | 19 | 24 | 23 | 22 | 19 | |
Staff Costs Employee Benefits Expense | | 275 | 278 | 297 | 344 | 357 | 340 | 353 | 346 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 1 | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | 19 | 12 | 11 | 1 | 1 |
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 | | 67 | 34 | 36 | 21 | 14 | 11 | -3 | |
Total Assets Less Current Liabilities | 106 | 176 | | 252 | 215 | 155 | 193 | 202 | 208 |
Total Current Tax Expense Credit | | | | 32 | 24 | 17 | | | |
Total Operating Lease Payments | | | | 63 | 88 | 90 | 89 | 87 | |
Trade Creditors Trade Payables | | 53 | 57 | 268 | 110 | 107 | 125 | 162 | 81 |
Trade Debtors Trade Receivables | | 31 | 13 | 31 | 51 | 54 | 85 | 142 | 2 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | 37 | | | | |
Turnover Revenue | | 1 226 | 1 110 | 1 119 | 1 149 | 1 143 | 859 | 1 024 | |
Wages Salaries | 201 | 209 | 261 | 274 | 314 | 326 | 314 | 330 | 325 |
Company Contributions To Defined Benefit Plans Directors | | | | | | 1 | 1 | 1 | |
Director Remuneration | | | | | | 49 | 59 | 56 | 55 |
Director Remuneration Benefits Including Payments To Third Parties | 36 | 37 | | | 48 | 50 | 60 | 57 | 56 |
Accruals Deferred Income Within One Year | 102 | 87 | | | | | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | -3 | | | | | | | | |
Amortisation Intangible Assets Expense | | 10 | | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 124 | 128 | | | | | | | |
Amounts Owed To Parent Undertaking Within One Year | 6 | 9 | | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 202 | 15 | | | | | | | |
Cash Flow Outflow From Operating Activities | 334 | 286 | | | | | | | |
Corporation Tax Due Within One Year | 38 | 36 | | | | | | | |
Creditors Due After One Year | 110 | 73 | | | | | | | |
Creditors Due Within One Year | 210 | 208 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 22 | 23 | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 1 | | | | | | | | |
Gross Profit Loss | 978 | 952 | | | | | | | |
Increase Decrease In Net Cash For Period | | 4 | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | -3 | | | | | | | | |
Intangible Fixed Assets Additions | | 56 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 10 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 10 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 56 | | | | | | | |
Interest Payable Similar Charges | | 1 | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 2 | 1 | | | | | | | |
Land Buildings Operating Leases Expiring After Five Years | -100 | -100 | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | -5 | 103 | | | | | | | |
Net Increase Decrease In Shareholders Funds | -158 | 108 | | | | | | | |
Other Creditors Due Within One Year | 23 | 20 | | | | | | | |
Other Interest Receivable Similar Income | 2 | 1 | | | | | | | |
Other Operating Income | 12 | 13 | | | | | | | |
Other Taxation Social Security Within One Year | 4 | 3 | | | | | | | |
Prepayments Accrued Income Current Asset | 31 | 38 | | | | | | | |
Profit Loss For Period | 252 | 243 | | | | | | | |
Provisions For Liabilities Charges | 1 | | | | | | | | |
Staff Costs | 214 | 224 | | | | | | | |
Tangible Fixed Assets Additions | | 10 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 422 | 432 | | | | | | | |
Tangible Fixed Assets Depreciation | 336 | 359 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 23 | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -76 | -67 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 73 | 67 | | | | | | | |
Total Dividend Payment | 410 | 135 | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 74 | 68 | | | | | | | |
Trade Creditors Within One Year | 37 | 53 | | | | | | | |
Turnover Gross Operating Revenue | 1 238 | 1 226 | | | | | | | |
U K Current Corporation Tax | -74 | -68 | | | | | | | |
U K Current Corporation Tax On Income For Period | 77 | 68 | | | | | | | |