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 | -198 | -195 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 3 | 1 | | | 4 |
Current Assets | 45 | 48 | | 82 | 65 | 125 | 140 | 174 |
Debtors | 16 | 21 | | 54 | 35 | 98 | 115 | 146 |
Net Assets Liabilities | | | | -21 | -32 | 46 | 101 | 155 |
Other Debtors | 3 | 2 | | | 1 | | 1 | 1 |
Property Plant Equipment | | 90 | 68 | 21 | 109 | 96 | 76 | 74 |
Total Inventories | | 27 | 27 | 25 | 29 | 27 | 25 | |
Stocks Inventory | 29 | 27 | | | | | | |
Tangible Fixed Assets | 103 | 90 | | | | | | |
Trade Debtors | 5 | 9 | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | -198 | -195 | | | | | | |
Shareholder Funds | -198 | -195 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | | 20 | 3 | 1 | 10 | 7 | 17 | 19 |
Accumulated Depreciation Impairment Property Plant Equipment | | 196 | 218 | 282 | 209 | 226 | 245 | 225 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 106 | 5 | | 26 |
Administrative Expenses | 298 | 284 | 291 | 298 | 299 | 225 | 287 | 291 |
Amounts Owed By Group Undertakings | | | | 25 | | 67 | 64 | 113 |
Amounts Owed To Group Undertakings | | | | 19 | 99 | 22 | 11 | 16 |
Average Number Employees During Period | | 4 | 4 | 7 | 7 | 6 | 7 | 6 |
Comprehensive Income Expense | | | | 31 | -11 | 78 | 99 | 104 |
Corporation Tax Payable | | | | 1 | | 15 | 12 | 4 |
Corporation Tax Recoverable | | | | | 4 | | | |
Cost Sales | 82 | 82 | 99 | 87 | 90 | 91 | 126 | 141 |
Creditors | | | | 1 | 206 | 22 | 11 | 16 |
Current Tax For Period | | | | 10 | -4 | 18 | 23 | 20 |
Deferred Tax Asset Debtors | | | | 7 | 6 | 7 | 10 | 6 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -1 | 1 | -1 | -3 | 4 |
Depreciation Expense Property Plant Equipment | | | | 20 | 15 | 17 | 19 | |
Dividend Per Share Interim | | | | | | | 880 | 1 000 |
Dividends Paid | | | | | | | 44 | 50 |
Dividends Paid On Shares Interim | | | | | | | 44 | 50 |
Finished Goods Goods For Resale | 29 | 27 | 27 | 25 | 29 | 27 | 25 | 24 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 1 | | -1 | -2 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 86 | 69 | 53 | 37 | 20 |
Gain Loss On Disposals Property Plant Equipment | | | | | -4 | | | |
Government Grant Income | | | | | | 45 | 4 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -1 | | 1 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 22 | | 15 | 17 | 19 | 23 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 1 | 1 | |
Interest Payable Similar Charges Finance Costs | | 1 | | | | | | |
Net Current Assets Liabilities | 301 | 285 | | -41 | -141 | -28 | 36 | 97 |
Operating Profit Loss | -12 | 4 | 41 | 39 | -14 | 97 | 120 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 88 | | | 43 |
Other Disposals Property Plant Equipment | | | | | 91 | 1 | 1 | 48 |
Other Operating Income Format1 | | | | | | 45 | 4 | |
Other Remaining Borrowings | | | | 50 | 50 | 50 | | |
Other Taxation Social Security Payable | | | | 4 | 2 | 2 | 3 | 3 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 1 | 3 | 2 | 2 | 2 |
Prepayments Accrued Income | | | | 9 | 8 | 4 | 4 | 3 |
Profit Loss | | 3 | 41 | 31 | -11 | 78 | 99 | 104 |
Profit Loss On Ordinary Activities Before Tax | -15 | 3 | 41 | 39 | -14 | 96 | 119 | 128 |
Property Plant Equipment Gross Cost | | 286 | | 303 | 318 | 322 | 321 | 299 |
Social Security Costs | 8 | 8 | 7 | 7 | 10 | 9 | 10 | |
Staff Costs Employee Benefits Expense | | 125 | 125 | 141 | 160 | 126 | 135 | 135 |
Tax Decrease From Utilisation Tax Losses | | 2 | 10 | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | 7 | -3 | 18 | 23 | 24 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 1 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 1 | 1 | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 8 | -3 | 18 | 20 | 24 |
Total Assets Less Current Liabilities | 198 | 195 | | -20 | -32 | 68 | 112 | 171 |
Total Borrowings | | | | 50 | 50 | 50 | | |
Total Current Tax Expense Credit | | | | 9 | -4 | 19 | 23 | |
Total Operating Lease Payments | | | | 25 | 16 | 17 | 17 | |
Trade Creditors Trade Payables | | 16 | 16 | 36 | 45 | 49 | 55 | 27 |
Trade Debtors Trade Receivables | | 9 | 7 | 13 | 16 | 20 | 36 | 2 |
Turnover Revenue | | 370 | 431 | 424 | 375 | 368 | 529 | |
Wages Salaries | 88 | 92 | 118 | 133 | 147 | 115 | 123 | 123 |
Company Contributions To Defined Benefit Plans Directors | | | | 1 | 1 | 1 | 1 | |
Director Remuneration | | | | | 48 | 40 | 41 | 42 |
Director Remuneration Benefits Including Payments To Third Parties | 41 | 43 | | 45 | 49 | 41 | 42 | 43 |
Accruals Deferred Income Within One Year | 16 | 20 | | | | | | |
Book Profit On Chargeable Assets | -1 | -2 | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 11 | 20 | | | | | | |
Cash Flow Outflow From Operating Activities | 15 | 29 | | | | | | |
Creditors Due Within One Year | 346 | 333 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 34 | 21 | | | | | | |
Expenses Not Deductible For Tax Purposes | 1 | 1 | | | | | | |
Gross Profit Loss | 286 | 288 | | | | | | |
Interest Payable Similar Charges | 3 | 1 | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -25 | -25 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 10 | | | | | | | |
Other Creditors Due Within One Year | 52 | 53 | | | | | | |
Other Taxation Social Security Within One Year | 2 | 2 | | | | | | |
Prepayments Accrued Income Current Asset | 8 | 10 | | | | | | |
Profit Loss For Period | -15 | 3 | | | | | | |
Staff Costs | 96 | 100 | | | | | | |
Tangible Fixed Assets Additions | | 8 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 278 | 286 | | | | | | |
Tangible Fixed Assets Depreciation | 175 | 196 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | -12 | 21 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 3 | -1 | | | | | | |
Trade Creditors Within One Year | 14 | 16 | | | | | | |
Turnover Gross Operating Revenue | 368 | 370 | | | | | | |