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 | 175 | 136 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 2 | 1 | 1 | 1 | 4 | 6 |
Current Assets | 141 | 121 | | 331 | 398 | 535 | 663 | 628 |
Debtors | 99 | 81 | | 296 | 359 | 503 | 633 | 592 |
Net Assets Liabilities | | | | 267 | 303 | 401 | 510 | 537 |
Other Debtors | 7 | 7 | | 1 | 2 | | 1 | 4 |
Property Plant Equipment | | 124 | 96 | 54 | 39 | 32 | 47 | 54 |
Total Inventories | | 40 | 41 | 34 | 38 | 31 | 26 | |
Stocks Inventory | 42 | 40 | | | | | | |
Tangible Fixed Assets | 143 | 124 | | | | | | |
Trade Debtors | 8 | 11 | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | 175 | 136 | | | | | | |
Shareholder Funds | 175 | 136 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | | 2 | 6 | 1 | 1 | 1 | 33 | 1 |
Accumulated Depreciation Impairment Property Plant Equipment | | 270 | 300 | 365 | 380 | 395 | 412 | 257 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 2 | | | 8 | 32 | 18 |
Administrative Expenses | 464 | 484 | 474 | 460 | 473 | 362 | 519 | 581 |
Amounts Owed By Parent Entities | | | | 255 | 305 | 428 | 525 | 543 |
Amounts Owed To Group Undertakings | | | | 8 | 9 | 9 | 9 | 9 |
Average Number Employees During Period | | 7 | 7 | 11 | 11 | 11 | 11 | 12 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 9 | | | | | | |
Comprehensive Income Expense | | | | 139 | 116 | 182 | 192 | 127 |
Corporation Tax Payable | | 9 | 15 | 33 | 28 | 44 | 38 | 31 |
Cost Sales | 179 | 198 | 217 | 217 | 257 | 216 | 261 | 290 |
Creditors | | | | 1 | 1 | 1 | 199 | 1 |
Current Tax For Period | | 15 | 26 | 34 | 28 | 43 | 38 | 26 |
Deferred Tax Asset Debtors | | | | 3 | 4 | 4 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -1 | -3 | | -1 | | 5 | |
Depreciation Expense Property Plant Equipment | | | | 16 | 15 | 15 | 17 | |
Dividend Per Share Interim | | | | | | 1 680 | 1 660 | 2 000 |
Dividends Paid | | | | 128 | 80 | 84 | 83 | 100 |
Dividends Paid On Shares Interim | | | | | | 84 | 83 | 100 |
Finance Lease Liabilities Present Value Total | | 4 | | | | | | |
Finance Lease Payments Owing Minimum Gross | | 4 | | | | | | |
Finished Goods Goods For Resale | 42 | 40 | 41 | 34 | 38 | 31 | 26 | 30 |
Further Item Tax Increase Decrease Component Adjusting Items | | | -1 | | | | -1 | 1 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 158 | 120 | 124 | 78 | 31 |
Government Grant Income | | | | | | 59 | 1 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | 1 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 30 | | 15 | 15 | 17 | 11 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 1 | | | | | | |
Interest Income On Bank Deposits | | | 1 | 2 | 3 | 1 | 1 | 3 |
Net Current Assets Liabilities | 46 | 17 | | 214 | 265 | 370 | 464 | 485 |
Operating Profit Loss | 74 | 60 | 111 | 171 | 140 | 224 | 234 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 166 |
Other Disposals Property Plant Equipment | | | | | | | | 166 |
Other Operating Income Format1 | | | | | | 59 | 1 | |
Other Taxation Social Security Payable | | | | 3 | 4 | 4 | 3 | 7 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 4 | 2 | 3 | 5 | 5 | 5 | 8 |
Prepayments Accrued Income | | | | 7 | 10 | 2 | 11 | 4 |
Profit Loss | | 45 | 89 | 139 | 116 | 182 | 192 | 127 |
Profit Loss On Ordinary Activities Before Tax | 73 | 59 | 112 | 173 | 143 | 225 | 235 | 158 |
Property Plant Equipment Gross Cost | | 394 | 396 | 419 | 419 | 427 | 459 | 311 |
Social Security Costs | 16 | 14 | 13 | 9 | 12 | 13 | 12 | |
Staff Costs Employee Benefits Expense | | 206 | 191 | 194 | 213 | 212 | 237 | 299 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 3 | | | | | 1 | 1 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | -1 | |
Tax Expense Credit Applicable Tax Rate | | | | 33 | 27 | 43 | 45 | 30 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 1 | 1 | 1 | | | -2 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 14 | 23 | 34 | 27 | 43 | 43 | 31 |
Total Assets Less Current Liabilities | 189 | 141 | | 268 | 304 | 402 | 511 | 539 |
Total Current Tax Expense Credit | | | | | | | 38 | 31 |
Total Operating Lease Payments | | | | 48 | 43 | 11 | 38 | |
Trade Creditors Trade Payables | | 34 | 16 | 49 | 59 | 79 | 116 | 55 |
Trade Debtors Trade Receivables | | 11 | 14 | 30 | 38 | 69 | 96 | 41 |
Turnover Revenue | | 742 | 802 | 848 | 870 | 743 | 1 013 | |
Wages Salaries | 188 | 170 | 176 | 182 | 196 | 194 | 220 | 270 |
Company Contributions To Defined Benefit Plans Directors | | 3 | 2 | 2 | 2 | 2 | 2 | |
Director Remuneration | | | | | 46 | 44 | 44 | 45 |
Director Remuneration Benefits Including Payments To Third Parties | 42 | 41 | | 47 | 48 | 46 | 46 | 47 |
Company Contributions To Money Purchase Schemes Directors | 2 | 3 | | | | | | |
Accruals Deferred Income Within One Year | 42 | 45 | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 69 | 46 | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 72 | 15 | | | | | | |
Cash Flow Outflow From Operating Activities | 95 | 95 | | | | | | |
Corporation Tax Due Within One Year | 10 | 9 | | | | | | |
Creditors Due After One Year | 10 | 2 | | | | | | |
Creditors Due Within One Year | 95 | 104 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 27 | 28 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 4 | 3 | | | | | | |
Expenses Not Deductible For Tax Purposes | 1 | 1 | | | | | | |
Gross Profit Loss | 538 | 544 | | | | | | |
Increase Decrease In Net Cash For Period | | 23 | | | | | | |
Interest Payable Similar Charges | 1 | 1 | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -45 | -45 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 175 | 136 | | | | | | |
Net Increase Decrease In Shareholders Funds | 26 | -39 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 4 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 8 | 4 | | | | | | |
Other Creditors Due Within One Year | 3 | 4 | | | | | | |
Other Taxation Social Security Within One Year | 4 | 3 | | | | | | |
Pension Costs | 8 | 4 | | | | | | |
Prepayments Accrued Income Current Asset | 15 | 17 | | | | | | |
Profit Loss For Period | 56 | 45 | | | | | | |
Provisions For Liabilities Charges | 4 | 3 | | | | | | |
Staff Costs | 212 | 188 | | | | | | |
Tangible Fixed Assets Additions | | 9 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 385 | 394 | | | | | | |
Tangible Fixed Assets Depreciation | 242 | 270 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | -3 | 28 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -17 | -13 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 17 | 14 | | | | | | |
Total Dividend Payment | 30 | 84 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 19 | 15 | | | | | | |
Trade Creditors Within One Year | 23 | 34 | | | | | | |
Turnover Gross Operating Revenue | 717 | 742 | | | | | | |
U K Current Corporation Tax | -19 | -15 | | | | | | |
U K Current Corporation Tax On Income For Period | 19 | 15 | | | | | | |