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 | -126 | -100 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 2 | 2 | 2 | 3 | 4 | 7 |
Current Assets | 95 | 93 | | 86 | 94 | 125 | 223 | 90 |
Debtors | 55 | 54 | | 56 | 62 | 86 | 177 | 53 |
Net Assets Liabilities | | | | -225 | -166 | -35 | 126 | 43 |
Other Debtors | 5 | 6 | | 2 | 7 | 1 | 7 | 4 |
Property Plant Equipment | | 107 | 85 | 45 | 90 | 78 | 136 | 148 |
Total Inventories | | 39 | 43 | 28 | 30 | 36 | 42 | |
Intangible Fixed Assets | 25 | 20 | | | | | | |
Stocks Inventory | 40 | 39 | | | | | | |
Tangible Fixed Assets | 120 | 107 | | | | | | |
Trade Debtors | 31 | 28 | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | -126 | -100 | | | | | | |
Shareholder Funds | -126 | -100 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | | 1 | 3 | 1 | 1 | 76 | 8 | 5 |
Accumulated Amortisation Impairment Intangible Assets | | 5 | 10 | 25 | 25 | 25 | 25 | |
Accumulated Depreciation Impairment Property Plant Equipment | | 286 | 313 | 367 | 383 | 403 | 424 | 139 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 5 | | 61 | 8 | 79 | 35 |
Administrative Expenses | 512 | 572 | 610 | 584 | 548 | 457 | 575 | 630 |
Amortisation Expense Intangible Assets | | | | 5 | | | | |
Amounts Owed By Group Undertakings | | | | | | | 78 | 14 |
Amounts Owed To Group Undertakings | | | | 270 | 238 | 36 | 19 | 32 |
Average Number Employees During Period | | 9 | 9 | 11 | 10 | 11 | 10 | 12 |
Comprehensive Income Expense | | | | 17 | 59 | 131 | 211 | 112 |
Corporation Tax Payable | | | | | | | 1 | |
Corporation Tax Recoverable | | | | | | | | 5 |
Cost Sales | 146 | 195 | 192 | 201 | 246 | 199 | 297 | 323 |
Creditors | | | | 1 | 1 | 238 | 8 | 37 |
Current Tax For Period | | | | | | | 10 | 20 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | 4 | 8 |
Depreciation Expense Property Plant Equipment | | | | 16 | 16 | 20 | 21 | |
Dividend Per Share Interim | | | | | | | 833 | 3 250 |
Dividends Paid | | | | | | | 50 | 195 |
Dividends Paid On Shares Interim | | | | | | | 50 | 195 |
Finished Goods Goods For Resale | 40 | 39 | 43 | 28 | 30 | 36 | 42 | 30 |
Fixed Assets | 145 | 127 | 100 | | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | 1 | -1 | 7 | -1 | | | 3 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 113 | 61 | 9 | 86 | 60 |
Government Grant Income | | | | | | 73 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | 1 |
Increase From Amortisation Charge For Year Intangible Assets | | | 5 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 27 | | 16 | 20 | 21 | 23 |
Intangible Assets | | 20 | 15 | | | | | |
Intangible Assets Gross Cost | | 25 | | 25 | 25 | 25 | 25 | |
Net Current Assets Liabilities | 262 | 226 | | -269 | -255 | -113 | 2 | -56 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 308 |
Other Disposals Property Plant Equipment | | | | | | | | 308 |
Other Operating Income Format1 | | | | | | 73 | | |
Other Remaining Borrowings | | | | | 10 | 10 | | |
Other Taxation Social Security Payable | | | | 3 | 5 | 8 | 5 | 5 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 2 | | 5 | 5 | 8 | 7 | 5 |
Prepayments Accrued Income | | | | 17 | 18 | 19 | 22 | 2 |
Profit Loss | | 26 | -32 | 17 | 59 | 131 | 211 | 112 |
Profit Loss On Ordinary Activities Before Tax | 26 | 26 | -32 | 17 | 59 | 131 | 225 | 141 |
Property Plant Equipment Gross Cost | | 393 | 398 | 412 | 473 | 481 | 560 | 287 |
Social Security Costs | 14 | 18 | 20 | 11 | 15 | 19 | 22 | |
Staff Costs Employee Benefits Expense | | 278 | 313 | 298 | 315 | 286 | 322 | 355 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 4 | 12 |
Tax Decrease From Utilisation Tax Losses | | 9 | -5 | 10 | 10 | 25 | 28 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 1 | |
Tax Expense Credit Applicable Tax Rate | | | | 3 | 11 | 25 | 43 | 27 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 1 | 2 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 1 | | | | | | 1 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | -10 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 14 | 29 |
Total Assets Less Current Liabilities | 117 | 99 | | -224 | -165 | -35 | 138 | 92 |
Total Borrowings | | | | | 10 | 10 | | |
Total Current Tax Expense Credit | | | | | | | 10 | 21 |
Total Operating Lease Payments | | | | 52 | 52 | 52 | 16 | |
Trade Creditors Trade Payables | | 32 | 33 | 66 | 76 | 108 | 118 | 58 |
Trade Debtors Trade Receivables | | 28 | 28 | 37 | 37 | 66 | 70 | 2 |
Turnover Revenue | | 793 | 770 | 802 | 853 | 714 | 1 097 | |
Wages Salaries | 161 | 213 | 293 | 282 | 295 | 259 | 293 | 324 |
Company Contributions To Defined Benefit Plans Directors | | | | | 1 | 1 | 1 | |
Director Remuneration | | | | | 37 | 37 | 37 | 39 |
Director Remuneration Benefits Including Payments To Third Parties | 65 | 68 | | 10 | 38 | 38 | 38 | 40 |
Accruals Deferred Income Within One Year | 31 | 36 | | | | | | |
Amortisation Intangible Assets Expense | | 5 | | | | | | |
Book Profit On Chargeable Assets | -8 | -9 | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -1 | -1 | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 27 | 56 | | | | | | |
Cash Flow Outflow From Operating Activities | 26 | 69 | | | | | | |
Creditors Due After One Year | 9 | 1 | | | | | | |
Creditors Due Within One Year | 357 | 319 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 27 | 26 | | | | | | |
Expenses Not Deductible For Tax Purposes | 1 | 1 | | | | | | |
Gross Profit Loss | 538 | 598 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 5 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 5 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 25 | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -52 | -52 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | -126 | -100 | | | | | | |
Operating Profit Loss | 26 | 26 | | | | | | |
Other Creditors Due Within One Year | 24 | 26 | | | | | | |
Other Taxation Social Security Within One Year | 2 | 4 | | | | | | |
Pension Costs | 3 | 2 | | | | | | |
Prepayments Accrued Income Current Asset | 19 | 20 | | | | | | |
Profit Loss For Period | 20 | 26 | | | | | | |
Staff Costs | 178 | 233 | | | | | | |
Tangible Fixed Assets Additions | | 13 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 380 | 393 | | | | | | |
Tangible Fixed Assets Depreciation | 260 | 286 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 26 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -6 | -6 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 6 | | | | | | | |
Trade Creditors Within One Year | 24 | 32 | | | | | | |
Turnover Gross Operating Revenue | 684 | 793 | | | | | | |