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 | 5 | 37 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 1 | 3 | 3 | 3 | 2 | 3 |
Current Assets | 84 | 74 | | 153 | 192 | 293 | 246 | 190 |
Debtors | 38 | 43 | | 122 | 156 | 262 | 208 | 147 |
Net Assets Liabilities | | | | 51 | 64 | 112 | 45 | 76 |
Other Debtors | 7 | 7 | | 1 | 2 | 1 | 6 | 3 |
Property Plant Equipment | | 79 | 68 | 44 | 31 | 30 | 184 | 198 |
Total Inventories | | 31 | 33 | 28 | 33 | 28 | 36 | |
Intangible Fixed Assets | 36 | 34 | | | | | | |
Stocks Inventory | 46 | 31 | | | | | | |
Tangible Fixed Assets | 105 | 79 | | | | | | |
Trade Debtors | 16 | 26 | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | 5 | 37 | | | | | | |
Shareholder Funds | 5 | 37 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | | 32 | 2 | 83 | 90 | 76 | 94 | 8 |
Accumulated Amortisation Impairment Intangible Assets | | 3 | 5 | 11 | 12 | 14 | 16 | 18 |
Accumulated Depreciation Impairment Property Plant Equipment | | 202 | 227 | 273 | 286 | 296 | 305 | 175 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 14 | | | 9 | 163 | 60 |
Administrative Expenses | 616 | 591 | 580 | 698 | 683 | 559 | 663 | 761 |
Amounts Owed By Group Undertakings | | | | 72 | 94 | 202 | 106 | 84 |
Amounts Owed To Group Undertakings | | | | 11 | | | | 82 |
Amounts Owed To Parent Entities | | 65 | 44 | 6 | 17 | 9 | 78 | 81 |
Average Number Employees During Period | | 9 | 9 | 14 | 13 | 10 | 11 | 11 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 3 | 15 | 6 | | | | |
Comprehensive Income Expense | | | | 69 | 72 | 134 | 142 | 151 |
Corporation Tax Payable | | 1 | 10 | 17 | 18 | 32 | 12 | 23 |
Cost Sales | 156 | 168 | 168 | 203 | 228 | 199 | 257 | 297 |
Creditors | | | | 11 | 184 | 234 | 389 | 90 |
Current Tax For Period | | 10 | 16 | 16 | 18 | 32 | 14 | 26 |
Deferred Tax Asset Debtors | | | | 3 | 4 | 4 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -1 | -1 | 1 | | | 21 | 6 |
Depreciation Expense Property Plant Equipment | | | | 3 | | | | |
Dividend Per Share Interim | | | | | | 1 720 | 4 180 | 2 400 |
Dividends Paid Classified As Financing Activities | | | -67 | -54 | -59 | -86 | -209 | -120 |
Dividends Paid On Shares Interim | | | | | | 86 | 209 | 120 |
Finance Lease Liabilities Present Value Total | | 3 | 14 | 3 | | | | |
Finance Lease Payments Owing Minimum Gross | | 3 | 15 | 3 | | | | |
Finished Goods Goods For Resale | 46 | 31 | 33 | 28 | 33 | 28 | 36 | 38 |
Fixed Assets | 141 | 113 | 100 | 70 | 56 | 53 | 205 | 217 |
Further Item Tax Increase Decrease Component Adjusting Items | | 2 | -2 | 1 | | | 4 | -3 |
Future Finance Charges On Finance Leases | | | 1 | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 111 | 45 | | 137 | 74 |
Gain Loss On Disposals Property Plant Equipment | | -5 | | | | | -2 | |
Government Grant Income | | | | | | 36 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | -1 |
Increase From Amortisation Charge For Year Intangible Assets | | | 2 | | 1 | 2 | 2 | 2 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 25 | | 13 | 10 | 9 | 40 |
Intangible Assets | | 34 | 32 | 26 | 25 | 23 | 21 | 19 |
Intangible Assets Gross Cost | | 37 | | 37 | 37 | 37 | 37 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 1 | | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 1 | | | | | | |
Interest Income On Bank Deposits | | | | 1 | 1 | | | 1 |
Interest Payable Similar Charges Finance Costs | | 1 | 2 | | | | | |
Net Current Assets Liabilities | 135 | 74 | | -8 | 8 | 59 | -143 | -28 |
Operating Profit Loss | -21 | 42 | 83 | 85 | 89 | 166 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 170 |
Other Disposals Property Plant Equipment | | | | | | | | 176 |
Other Operating Income Format1 | | | | | | 36 | | |
Other Taxation Social Security Payable | | | | 9 | 9 | 23 | 9 | 8 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 3 | 3 | 5 | 8 | 8 | 8 | 9 |
Prepayments Accrued Income | | | | 13 | 17 | 6 | 28 | |
Profit Loss | | 32 | 66 | 69 | 72 | 134 | 142 | 151 |
Profit Loss On Ordinary Activities Before Tax | -22 | 41 | 81 | 86 | 90 | 166 | 177 | 185 |
Property Plant Equipment Gross Cost | | 281 | 295 | 317 | 317 | 326 | 489 | 373 |
Social Security Costs | 16 | 18 | 19 | 23 | 28 | 28 | 27 | |
Staff Costs Employee Benefits Expense | | 243 | 248 | 311 | 323 | 307 | 330 | 406 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 17 | 23 |
Tax Decrease From Utilisation Tax Losses | | 2 | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | 16 | 17 | 32 | 34 | 35 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 1 | | 1 | | -3 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 9 | 15 | 17 | 18 | 32 | 35 | 34 |
Total Assets Less Current Liabilities | 6 | 39 | | 62 | 64 | 112 | 62 | 189 |
Total Current Tax Expense Credit | | | | | | | 14 | 28 |
Total Operating Lease Payments | | | | 119 | 98 | 86 | 58 | |
Trade Creditors Trade Payables | | 25 | 34 | 43 | 50 | 94 | 196 | 78 |
Trade Debtors Trade Receivables | | 26 | 33 | 33 | 39 | 49 | 68 | 2 |
Turnover Revenue | | 801 | 831 | 986 | 1 000 | 888 | 1 097 | |
Wages Salaries | 210 | 224 | 226 | 283 | 287 | 271 | 295 | 367 |
Company Contributions To Defined Benefit Plans Directors | | 3 | 3 | 4 | 5 | 5 | 5 | |
Director Remuneration | | | | | 112 | 112 | 96 | 100 |
Director Remuneration Benefits Including Payments To Third Parties | 77 | 83 | | 103 | 117 | 117 | 101 | 105 |
Company Contributions To Money Purchase Schemes Directors | 3 | 3 | | | | | | |
Accruals Deferred Income Within One Year | 43 | 32 | | | | | | |
Amortisation Intangible Assets Expense | 1 | 2 | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | | 2 | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 5 | 48 | | | | | | |
Cash Flow Outflow From Operating Activities | 48 | 59 | | | | | | |
Corporation Tax Due Within One Year | | 1 | | | | | | |
Corporation Tax Recoverable Current Asset | 5 | | | | | | | |
Creditors Due After One Year | 1 | 2 | | | | | | |
Creditors Due Within One Year | 219 | 148 | | | | | | |
Deferred Tax Current Asset | | 1 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 25 | 27 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | -1 | | | | | | |
Expenses Not Deductible For Tax Purposes | 1 | | | | | | | |
Gross Profit Loss | 595 | 633 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 1 | 3 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 2 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 37 | | | | | | |
Interest Payable Similar Charges | 1 | 1 | | | | | | |
Land Buildings Operating Leases Expiring After Five Years | -54 | -54 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 5 | 37 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | 2 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 9 | 1 | | | | | | |
Other Creditors Due Within One Year | 41 | 19 | | | | | | |
Other Taxation Social Security Within One Year | 5 | 5 | | | | | | |
Pension Costs | 3 | 3 | | | | | | |
Prepayments Accrued Income Current Asset | 10 | 9 | | | | | | |
Profit Loss For Period | -20 | 32 | | | | | | |
Staff Costs | 229 | 245 | | | | | | |
Tangible Fixed Assets Additions | | 14 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 283 | 281 | | | | | | |
Tangible Fixed Assets Depreciation | 178 | 202 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | -10 | 27 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 3 | | | | | | |
Tangible Fixed Assets Disposals | | 16 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 5 | -9 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | -2 | 9 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | | 10 | | | | | | |
Trade Creditors Within One Year | 40 | 25 | | | | | | |
Turnover Gross Operating Revenue | 751 | 801 | | | | | | |
U K Current Corporation Tax | | -10 | | | | | | |
U K Current Corporation Tax On Income For Period | | 10 | | | | | | |
Utilisation Tax Losses | -3 | | | | | | | |