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 | 132 | 111 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 4 | 7 | 3 | 10 | 10 | 19 |
Current Assets | 115 | 106 | | 203 | 178 | 196 | 346 | 189 |
Debtors | 64 | 58 | | 133 | 112 | 126 | 266 | 111 |
Net Assets Liabilities | | | | -41 | -67 | -16 | -6 | -70 |
Other Debtors | 13 | 15 | | 6 | 10 | 1 | 9 | |
Property Plant Equipment | | 198 | 151 | 198 | 196 | 192 | 132 | 267 |
Total Inventories | | 48 | 56 | 63 | 63 | 60 | 70 | |
Stocks Inventory | 51 | 48 | | | | | | |
Tangible Fixed Assets | 237 | 198 | | | | | | |
Trade Debtors | 13 | 13 | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | 132 | 111 | | | | | | |
Shareholder Funds | 132 | 111 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | | 7 | 11 | 1 | 1 | 74 | 76 | 100 |
Accumulated Amortisation Impairment Intangible Assets | | | | 6 | 22 | 38 | 54 | 70 |
Accumulated Depreciation Impairment Property Plant Equipment | | 296 | 343 | 444 | 490 | 542 | 606 | 234 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 44 | 48 | 5 | 198 |
Administrative Expenses | 1 097 | 1 108 | 1 106 | 1 415 | 1 508 | 1 225 | 1 431 | 1 587 |
Amortisation Expense Intangible Assets | | | | 6 | 16 | 16 | 16 | |
Amounts Owed By Group Undertakings | | | | | | 5 | 125 | |
Amounts Owed To Group Undertakings | | | | 168 | 105 | 22 | 17 | 85 |
Average Number Employees During Period | | 18 | 17 | 28 | 29 | 26 | 23 | 23 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 44 | | | | | | |
Comprehensive Income Expense | | | | 12 | -26 | 51 | 10 | -64 |
Corporation Tax Payable | | 11 | 18 | 4 | | 18 | 12 | |
Corporation Tax Recoverable | | | | | 3 | | | |
Cost Sales | 399 | 435 | 468 | 525 | 621 | 453 | 562 | 599 |
Creditors | | | | 276 | 273 | 243 | 151 | 180 |
Current Tax For Period | | 25 | 33 | 4 | -3 | 19 | 12 | |
Deferred Tax Asset Debtors | | | | | 3 | 5 | 12 | 36 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -2 | -3 | 5 | -3 | -2 | -7 | -24 |
Depreciation Expense Property Plant Equipment | | | | 30 | 46 | 52 | 64 | |
Dividends Paid | | | | 109 | | | | |
Finance Lease Liabilities Present Value Total | | 7 | | | | | | |
Finance Lease Payments Owing Minimum Gross | | 7 | | | | | | |
Finished Goods Goods For Resale | 51 | 48 | 56 | 63 | 63 | 60 | 70 | 59 |
Fixed Assets | | | | 399 | 381 | 361 | 285 | 404 |
Further Item Creditors Component Total Creditors | | | | 275 | 272 | 243 | 134 | 95 |
Further Item Tax Increase Decrease Component Adjusting Items | | | 1 | | -4 | -1 | -3 | -6 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 271 | 191 | 175 | 159 | 274 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -2 | |
Government Grant Income | | | | | | 117 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -1 | 1 | 2 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 16 | 16 | 16 | 16 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 47 | | 46 | 52 | 64 | 56 |
Intangible Assets | | | | 201 | 185 | 169 | 153 | 137 |
Intangible Assets Gross Cost | | | | 207 | 207 | 207 | 207 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 2 | -4 | | | | | |
Net Current Assets Liabilities | 84 | 77 | | -164 | -175 | -134 | -140 | -294 |
Operating Profit Loss | 131 | 106 | 138 | | | | | |
Other Creditors | | | | 20 | 20 | 20 | 65 | 56 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 428 |
Other Disposals Property Plant Equipment | | | | | | | 1 | 435 |
Other Operating Income Format1 | | | | | | 117 | | |
Other Taxation Social Security Payable | | | | 15 | 13 | 14 | 15 | 17 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 39 | 64 | 74 | 73 | 71 | 57 | 60 |
Prepayments Accrued Income | | | | 25 | 28 | 22 | 24 | 17 |
Profit Loss | | 81 | 112 | 12 | -26 | 51 | 10 | -64 |
Profit Loss On Ordinary Activities Before Tax | 126 | 104 | 142 | 20 | -31 | 70 | 15 | -88 |
Property Plant Equipment Gross Cost | | 494 | | 642 | 686 | 734 | 738 | 501 |
Social Security Costs | 47 | 52 | 52 | 57 | 63 | 60 | 58 | |
Staff Costs Employee Benefits Expense | | 623 | 628 | 875 | 961 | 832 | 848 | 1 054 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 3 | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | 4 | -6 | 13 | 3 | -17 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 1 | | 5 | 5 | 5 | 5 | 5 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 23 | 30 | 8 | -5 | 19 | 5 | -24 |
Total Assets Less Current Liabilities | 153 | 121 | | 235 | 206 | 227 | 145 | 110 |
Total Current Tax Expense Credit | | | | 3 | -2 | 21 | 12 | |
Total Operating Lease Payments | | | | 88 | 90 | 88 | 100 | |
Trade Creditors Trade Payables | | 64 | 71 | 107 | 157 | 182 | 160 | 108 |
Trade Debtors Trade Receivables | | 13 | 26 | 102 | 68 | 93 | 96 | 2 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | 24 | | | |
Turnover Revenue | | 1 649 | 1 712 | 1 960 | 2 098 | 1 631 | 2 008 | |
Wages Salaries | 510 | 522 | 512 | 744 | 825 | 701 | 733 | 932 |
Company Contributions To Defined Benefit Plans Directors | | 25 | 47 | 48 | 48 | 48 | 44 | |
Director Remuneration | | | | | 129 | 125 | 129 | 130 |
Director Remuneration Benefits Including Payments To Third Parties | 129 | 114 | | 173 | 177 | 173 | 173 | 178 |
Company Contributions To Money Purchase Schemes Directors | 25 | 25 | | | | | | |
Accruals Deferred Income Within One Year | 51 | 48 | | | | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | -3 | | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 11 | | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 118 | 8 | | | | | | |
Cash Flow Outflow From Operating Activities | 167 | 149 | | | | | | |
Corporation Tax Due Within One Year | 17 | 11 | | | | | | |
Creditors Due After One Year | 16 | 7 | | | | | | |
Creditors Due Within One Year | 199 | 183 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 44 | 45 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 5 | 3 | | | | | | |
Expenses Not Deductible For Tax Purposes | 1 | 1 | | | | | | |
Gross Profit Loss | 1 228 | 1 214 | | | | | | |
Increase Decrease In Net Cash For Period | | 26 | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | -3 | | | | | | | |
Interest Payable Similar Charges | 5 | 2 | | | | | | |
Land Buildings Operating Leases Expiring After Five Years | -75 | -75 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 132 | 111 | | | | | | |
Net Increase Decrease In Shareholders Funds | 81 | -21 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 7 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 34 | 7 | | | | | | |
Other Creditors Due Within One Year | 10 | 16 | | | | | | |
Other Taxation Social Security Within One Year | 15 | 11 | | | | | | |
Pension Costs | 37 | 39 | | | | | | |
Prepayments Accrued Income Current Asset | 27 | 30 | | | | | | |
Profit Loss For Period | 99 | 81 | | | | | | |
Provisions For Liabilities Charges | 5 | 3 | | | | | | |
Staff Costs | 594 | 613 | | | | | | |
Tangible Fixed Assets Additions | | 6 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 488 | 494 | | | | | | |
Tangible Fixed Assets Depreciation | 251 | 296 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | -21 | 45 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -29 | -22 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 27 | 23 | | | | | | |
Total Dividend Payment | 18 | 102 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 29 | 25 | | | | | | |
Trade Creditors Within One Year | 61 | 64 | | | | | | |
Turnover Gross Operating Revenue | 1 627 | 1 649 | | | | | | |
U K Current Corporation Tax | -29 | -25 | | | | | | |
U K Current Corporation Tax On Income For Period | 32 | 25 | | | | | | |