Profit & Loss |
Date of Accounts |
2012-12-31 | 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 | -14 | 17 | 75 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 5 | 3 | 3 | 3 | 7 | 6 | 9 |
Current Assets | 60 | 69 | 69 | | 193 | 143 | 171 | 232 | 298 | 264 |
Debtors | 21 | 31 | 35 | | 152 | 98 | 118 | 180 | 240 | 203 |
Net Assets Liabilities | | | | | 483 | 402 | 349 | 311 | 342 | 295 |
Other Debtors | 2 | 7 | 5 | | 2 | 3 | 3 | | 1 | 3 |
Property Plant Equipment | | | 68 | 68 | 358 | 332 | 266 | 203 | 136 | 104 |
Total Inventories | | | 34 | 37 | 38 | 42 | 50 | 45 | 52 | |
Intangible Fixed Assets | 134 | 125 | 117 | | | | | | | |
Stocks Inventory | 39 | 38 | 34 | | | | | | | |
Tangible Fixed Assets | 90 | 73 | 68 | | | | | | | |
Trade Debtors | 7 | 9 | 13 | | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | -14 | 17 | 75 | | | | | | | |
Shareholder Funds | -14 | 17 | 75 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 1 | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | | | 1 | 4 | 1 | 10 | 3 | 56 | 30 | 36 |
Accumulated Amortisation Impairment Intangible Assets | | | 53 | 62 | 79 | 86 | 94 | 103 | 111 | 119 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 155 | 170 | 61 | 127 | 193 | 261 | 328 | 355 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 15 | | 40 | | 5 | | 1 |
Administrative Expenses | 342 | 342 | 372 | 387 | 433 | 456 | 474 | 382 | 504 | 418 |
Amortisation Expense Intangible Assets | | | | | 8 | 7 | 8 | 9 | 8 | |
Amounts Owed By Parent Entities | | | | | 129 | 70 | 90 | 149 | 200 | 168 |
Amounts Owed To Group Undertakings | | | | | 4 | 7 | 11 | 5 | 14 | 12 |
Average Number Employees During Period | | | 4 | 4 | 12 | 10 | 9 | 9 | 9 | 6 |
Comprehensive Income Expense | | | | | 96 | 66 | 32 | 126 | 125 | 100 |
Corporation Tax Payable | | | 8 | 12 | 35 | 23 | 18 | 40 | 39 | 27 |
Cost Sales | 134 | 134 | 158 | 177 | 196 | 199 | 235 | 188 | 236 | 297 |
Creditors | | | | | 1 | 10 | 14 | 5 | 146 | 121 |
Current Tax For Period | | | 17 | 21 | 31 | 22 | 18 | 40 | 39 | 27 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 1 | -7 | -10 | -7 | -6 | -8 | -2 |
Depreciation Expense Property Plant Equipment | | | | | 61 | 66 | 66 | 68 | 67 | |
Dividend Per Share Interim | | | | | | | | 3 280 | 1 880 | 2 940 |
Dividends Paid Classified As Financing Activities | | | | | -145 | -147 | -85 | -164 | -94 | -147 |
Dividends Paid On Shares Interim | | | | | | | | 164 | 94 | 147 |
Finished Goods Goods For Resale | 39 | 38 | 34 | 37 | 38 | 42 | 50 | 45 | 52 | 52 |
Fixed Assets | 224 | 198 | 185 | 176 | 449 | 416 | 342 | 270 | 195 | 155 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | | -4 | | | | |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | | | | -64 | | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 1 | -3 | -2 | 1 | 3 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 100 | 65 | 110 | 74 | 38 |
Government Grant Income | | | | | | | | 58 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -3 | | 5 | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | 9 | | 7 | 8 | 9 | 8 | 8 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 15 | | 66 | 66 | 68 | 67 | 33 |
Intangible Assets | | | 117 | 108 | 91 | 84 | 76 | 67 | 59 | 51 |
Intangible Assets Gross Cost | | | 170 | | 170 | 170 | 170 | 170 | 170 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | 1 | | | |
Interest Income On Bank Deposits | | | | | | 1 | 1 | | | 1 |
Interest Payable Similar Charges Finance Costs | | | 1 | | | | | | | |
Net Current Assets Liabilities | 227 | 178 | 109 | | 75 | 22 | 40 | 59 | 152 | 143 |
Operating Profit Loss | 34 | 42 | 76 | 105 | 117 | 73 | 48 | 160 | 156 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 6 |
Other Disposals Property Plant Equipment | | | | | | | | | | 6 |
Other Operating Income Format1 | | | | | | | | 58 | | |
Other Taxation Social Security Payable | | | | | 2 | 3 | 6 | 6 | 8 | 4 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 2 | 3 | 2 | 3 | 3 |
Prepayments Accrued Income | | | | | 5 | 15 | 13 | 10 | 10 | 9 |
Profit Loss | | | 58 | 83 | 96 | 66 | 32 | 126 | 125 | 100 |
Profit Loss On Ordinary Activities Before Tax | 25 | 39 | 75 | 105 | | 74 | 48 | 160 | 156 | 125 |
Property Plant Equipment Gross Cost | | | 223 | 238 | 419 | 459 | 459 | 464 | 464 | 459 |
Social Security Costs | 7 | 8 | 10 | 13 | 9 | 12 | 13 | 12 | 14 | |
Staff Costs Employee Benefits Expense | | | 157 | 162 | 175 | 191 | 189 | 184 | 212 | 205 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 40 | 26 | 19 | 13 | 5 | 3 |
Tax Expense Credit Applicable Tax Rate | | | | | | 14 | 9 | 30 | 30 | 24 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 1 | | 1 | | 1 | 1 | 1 | 1 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 17 | 22 | 21 | 8 | 16 | 34 | 31 | 25 |
Total Assets Less Current Liabilities | 3 | 20 | 76 | | 524 | 438 | 382 | 329 | 347 | 298 |
Total Current Tax Expense Credit | | | | | 28 | 22 | 23 | 40 | | |
Total Deferred Tax Expense Credit | | | | | -7 | -14 | -7 | | | |
Total Operating Lease Payments | | | | | 36 | 32 | 32 | 23 | 33 | |
Trade Creditors Trade Payables | | | 30 | 49 | 55 | 74 | 64 | 53 | 55 | 42 |
Trade Debtors Trade Receivables | | | 13 | 8 | 16 | 10 | 12 | 21 | 29 | 23 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | 93 | | | | |
Turnover Revenue | | | 606 | 669 | 682 | 728 | 757 | 672 | 896 | |
Wages Salaries | 99 | 102 | 115 | 149 | 166 | 177 | 173 | 170 | 195 | 187 |
Company Contributions To Defined Benefit Plans Directors | | | | | | 1 | 1 | 1 | 1 | |
Director Remuneration | | | | | | | 41 | 41 | 40 | 42 |
Director Remuneration Benefits Including Payments To Third Parties | 48 | 47 | 49 | | | 42 | 42 | 42 | 41 | 43 |
Accruals Deferred Income Within One Year | 24 | 16 | 22 | | | | | | | |
Amortisation Intangible Assets Expense | 9 | 9 | 8 | | | | | | | |
Book Profit On Chargeable Assets | -10 | -1 | | | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 67 | 56 | 81 | | | | | | | |
Cash Flow Outflow From Operating Activities | 78 | 73 | 114 | | | | | | | |
Corporation Tax Due Within One Year | | 12 | 8 | | | | | | | |
Creditors Due After One Year | 11 | 3 | 1 | | | | | | | |
Creditors Due Within One Year | 287 | 247 | 178 | | | | | | | |
Deferred Tax Current Asset | | 4 | 4 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 31 | 31 | 16 | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | -4 | -4 | | | | | | | |
Expenses Not Deductible For Tax Purposes | | 1 | 1 | | | | | | | |
Gross Profit Loss | 376 | 384 | 448 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 36 | 45 | 53 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 9 | 8 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 170 | 170 | | | | | | | |
Interest Payable Similar Charges | 9 | 3 | 1 | | | | | | | |
Land Buildings Operating Leases Expiring After Five Years | -36 | -36 | -36 | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | -14 | 17 | 75 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 11 | | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 13 | 11 | | | | | | | | |
Other Creditors Due Within One Year | 54 | 52 | 53 | | | | | | | |
Other Taxation Social Security Within One Year | 2 | 2 | 3 | | | | | | | |
Prepayments Accrued Income Current Asset | 12 | 11 | 13 | | | | | | | |
Profit Loss For Period | 25 | 31 | 58 | | | | | | | |
Staff Costs | 106 | 110 | 125 | | | | | | | |
Tangible Fixed Assets Additions | | 14 | 11 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 198 | 212 | 223 | | | | | | | |
Tangible Fixed Assets Depreciation | 108 | 139 | 155 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | -15 | 31 | 16 | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -6 | -9 | -16 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | 8 | 17 | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | | 12 | 17 | | | | | | | |
Trade Creditors Within One Year | 23 | 24 | 30 | | | | | | | |
Turnover Gross Operating Revenue | 510 | 518 | 606 | | | | | | | |
U K Current Corporation Tax | | -12 | -17 | | | | | | | |
U K Current Corporation Tax On Income For Period | | 12 | 17 | | | | | | | |