Profit & Loss |
Date of Accounts |
2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 1 214 | 106 | 105 |
Current Assets | 19 365 | 19 230 | 15 555 |
Debtors | 18 151 | 19 124 | 15 450 |
Net Assets Liabilities | 2 970 | 3 116 | 908 |
Other Debtors | 287 | 126 | 64 |
Property Plant Equipment | 607 | 548 | 455 |
Total Inventories | 23 600 | 22 731 | 27 658 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 76 | 42 | 967 |
Accumulated Amortisation Impairment Intangible Assets | 63 | 71 | 79 |
Accumulated Depreciation Impairment Property Plant Equipment | 698 | 808 | 870 |
Additions Other Than Through Business Combinations Intangible Assets | | 1 | 5 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 61 | 33 |
Administrative Expenses | 3 649 | 2 552 | 3 767 |
Amounts Owed To Group Undertakings | 12 028 | 12 798 | 12 111 |
Average Number Employees During Period | 30 | 32 | 27 |
Bank Borrowings Overdrafts | 1 002 | 2 000 | 1 145 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 136 | 133 | 943 |
Cash Cash Equivalents | 1 214 | 106 | 90 |
Cash Cash Equivalents Cash Flow Value | | 106 | 104 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | 5 002 |
Comprehensive Income Expense | -55 | 146 | -2 208 |
Corporation Tax Payable | | 27 | 330 |
Corporation Tax Recoverable | | 15 | |
Cost Sales | 16 690 | 25 209 | 30 606 |
Creditors | 13 324 | 14 991 | 14 049 |
Current Tax For Period | -15 | 380 | 298 |
Deferred Income | 41 | 272 | 224 |
Deferred Tax Asset Debtors | 430 | 441 | 275 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 85 | 69 | 110 |
Distribution Costs | 4 411 | 4 612 | 4 700 |
Dividends Received Classified As Investing Activities | | | -2 714 |
Finance Lease Liabilities Present Value Total | 474 | 207 | 93 |
Finance Lease Payments Owing Minimum Gross | 34 | 273 | 23 |
Finished Goods Goods For Resale | 23 600 | 22 731 | 27 658 |
Fixed Assets | 887 | 818 | 714 |
Further Item Creditors Component Total Creditors | 763 | 793 | 1 194 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | -162 | -123 | 61 |
Further Item Tax Increase Decrease Component Adjusting Items | -75 | -54 | 73 |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | 34 | 12 | -545 |
Gain Loss From Fair Value Cash Flow Hedges Before Tax Recognised In Other Comprehensive Income | -33 | 71 | -53 |
Gain Loss On Disposals Property Plant Equipment | 1 | | 15 |
Government Grant Income | 1 345 | 524 | 25 |
Income Taxes Paid Refund Classified As Operating Activities | | -2 | 16 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | -33 | 71 | -53 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -89 | -68 | -243 |
Increase From Amortisation Charge For Year Intangible Assets | | 8 | 8 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 119 | 126 |
Intangible Assets | 35 | 28 | 25 |
Intangible Assets Gross Cost | 98 | 99 | 104 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 93 | 90 | 129 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 31 | 36 | 45 |
Interest Paid Classified As Operating Activities | 792 | 775 | 834 |
Interest Payable Similar Charges Finance Costs | -792 | -775 | -834 |
Investments | 187 | 187 | 187 |
Investments Fixed Assets | 187 | 187 | 187 |
Investments In Joint Ventures | 651 | 640 | 715 |
Investments In Subsidiaries | 109 | 109 | 109 |
Net Cash Generated From Operations | 3 465 | 856 | -3 514 |
Net Finance Income Costs | | | 2 714 |
Other Comprehensive Income Expense Before Tax | 1 | 83 | -598 |
Other Creditors | 1 | 10 131 | 14 879 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 9 | 64 |
Other Disposals Property Plant Equipment | | 10 | 64 |
Other Remaining Borrowings | 6 | 4 | 5 |
Other Remaining Investments | 78 | 78 | 78 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 33 | 39 | 20 |
Percentage Class Share Held In Joint Venture | | 50 | 50 |
Percentage Class Share Held In Subsidiary | | 100 | 100 |
Prepayments Accrued Income | 125 | 172 | 944 |
Proceeds From Sales Property Plant Equipment | -2 | -1 | -15 |
Profit Loss | -22 | 75 | -2 155 |
Property Plant Equipment Gross Cost | 1 305 | 1 356 | 1 325 |
Purchase Property Plant Equipment | -189 | -61 | -33 |
Social Security Costs | 100 | 81 | 118 |
Staff Costs Employee Benefits Expense | 1 106 | 835 | 1 049 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 105 | 95 | 82 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 12 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | 36 | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -10 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 30 | 9 | 3 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 132 | 112 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 20 | 3 | 3 |
Total Current Tax Expense Credit | -89 | 312 | 55 |
Total Deferred Tax Expense Credit | -77 | -54 | 197 |
Trade Creditors Trade Payables | 2 038 | 2 215 | 3 530 |
Trade Debtors Trade Receivables | 28 | 24 | 33 |
Turnover Revenue | 23 335 | 33 707 | 41 609 |
Wages Salaries | 973 | 715 | 911 |