Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | | 811 | 282 | 329 |
Current Assets | 15 593 | 18 483 | 18 112 | 21 610 |
Debtors | 15 593 | 17 614 | 17 781 | 21 205 |
Net Assets Liabilities | 4 394 | -1 499 | -3 382 | -7 341 |
Other Debtors | 1 042 | 598 | 594 | 730 |
Property Plant Equipment | 481 | 593 | 3 163 | 2 967 |
Total Inventories | | 58 | 49 | 76 |
|
Other Financial Data |
Audit Fees Expenses | 47 | 58 | 36 | 29 |
Director Remuneration | 199 083 | 185 075 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 3 | | |
Accrued Liabilities Deferred Income | 1 078 | 1 249 | 5 379 | 6 122 |
Accumulated Amortisation Impairment Intangible Assets | | 32 | 67 | 105 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 210 | 1 327 | 1 195 | 1 466 |
Administrative Expenses | 1 883 | 4 002 | 3 182 | 4 993 |
Amortisation Expense Intangible Assets | | 32 | 35 | 38 |
Amounts Owed By Group Undertakings | 8 290 | 12 087 | 12 742 | 14 459 |
Amounts Owed To Group Undertakings | 6 697 | 13 601 | 14 905 | 18 965 |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Assumed Percentage Employees Opting For Early Retirement | 3 | 3 | 3 | 3 |
Assumed Rate Increase In Maximum State Healthcare Benefits | 3 | 3 | 3 | |
Assumed Rate Increase Pensionable Salaries | 3 | 3 | 4 | 3 |
Assumed Rate Increase Pensions In Payment Deferred Pensions | 2 | 2 | | |
Average Number Employees During Period | 29 | 38 | 31 | 31 |
Bank Borrowings Overdrafts | 699 | | | |
Bank Overdrafts | 699 | | | |
Comprehensive Income Expense | -1 273 | -5 893 | -1 883 | -3 959 |
Cost Sales | 21 873 | 22 433 | 18 637 | 24 843 |
Creditors | 10 293 | 17 442 | 24 090 | 33 137 |
Current Service Cost Defined Benefit Plan | -135 | -194 | -42 | |
Decrease In Assets Defined Benefit Plan From Benefits Paid | -452 | -279 | -405 | -329 |
Deficit Surplus In Defined Benefit Plan | 1 547 | 3 240 | 634 | -1 172 |
Defined Benefit Liabilities From Plans That Are Wholly Or Partly Funded Present Value | 14 532 | 17 086 | 15 800 | 8 487 |
Depreciation Expense Property Plant Equipment | 149 | 117 | 161 | 295 |
Discount Rate Used Defined Benefit Plan | 2 | 1 | 2 | 5 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 24 |
Disposals Property Plant Equipment | | | | 24 |
Fair Value Assets Defined Benefit Plan | 12 985 | 13 846 | 15 166 | 9 659 |
Fair Value Assets In Defined Benefit Plans Less Present Value Funded Obligations | 12 985 | 13 846 | 15 166 | 9 659 |
Fixed Assets | 641 | 700 | 3 230 | 3 014 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | -830 | -1 817 | 2 390 | 1 555 |
Further Item Interest Expense Component Total Interest Expense | 101 | 60 | 124 | 110 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 2 820 | 1 343 | 3 137 | 3 133 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 298 | -541 | 517 | -399 |
Gain Loss On Disposals Property Plant Equipment | 4 | | 10 | |
Government Grant Income | | 59 | 37 | |
Gross Profit Loss | 1 687 | -83 | -442 | -411 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | 37 | | 16 |
Increase Decrease Due To Transfers Into Or Out Intangible Assets | | -37 | | |
Increase From Amortisation Charge For Year Intangible Assets | | 32 | | 38 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 117 | | 295 |
Increase In Assets Defined Benefit Plan From Contributions By Employer | 315 | 345 | 315 | 260 |
Increase In Assets Defined Benefit Plan From Contributions By Participants | 41 | 36 | 8 | |
Increase In Liabilities Defined Benefit Plan From Contributions By Participants | 41 | 36 | 8 | |
Increase In Liabilities Defined Benefit Plan From Interest Expense | 357 | 281 | 228 | 281 |
Intangible Assets | 160 | 107 | 67 | 47 |
Intangible Assets Gross Cost | 160 | 139 | 134 | 152 |
Interest Payable Similar Charges Finance Costs | 107 | 67 | 124 | 110 |
Investments In Joint Ventures | | 250 | | 250 |
Issue Equity Instruments | 3 707 | | | |
Liabilities Defined Benefit Plan Present Value | 14 532 | 17 086 | 15 800 | 8 487 |
Merchandise | | 58 | 49 | 76 |
Net Current Assets Liabilities | 5 300 | 1 041 | -5 978 | -11 527 |
Number Shares Issued Fully Paid | | 3 707 329 | | 3 707 329 |
Operating Profit Loss | -196 | -4 026 | -3 587 | -5 404 |
Other Comprehensive Income Expense Net Tax | -830 | -1 817 | 2 390 | 1 555 |
Other Creditors | | 12 | 501 | 28 |
Other Interest Receivable Similar Income Finance Income | 15 | 17 | 15 | |
Other Operating Income Format1 | | 59 | 37 | |
Other Taxation Social Security Payable | 137 | 944 | 117 | 135 |
Par Value Share | | 1 | | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 109 | 286 | 143 | 50 |
Prepayments Accrued Income | 1 377 | 1 120 | 1 208 | 3 037 |
Profit Loss | -443 | -4 076 | -4 273 | -5 514 |
Profit Loss On Ordinary Activities Before Tax | -288 | -4 076 | -4 273 | -5 514 |
Property Plant Equipment Gross Cost | 1 691 | 1 920 | 4 358 | 4 433 |
Restructuring Costs | | | 577 | |
Retirement Benefit Obligations Surplus | 1 547 | 3 240 | 634 | -1 172 |
Return On Assets Benefit Plan | 334 | 254 | 186 | 272 |
Social Security Costs | 140 | 164 | 120 | 126 |
Staff Costs Employee Benefits Expense | 1 173 | 1 528 | 1 154 | 1 445 |
Tax Expense Credit Applicable Tax Rate | -55 | -774 | -812 | -1 048 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -1 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 4 | | 114 | 7 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 155 | | | |
Total Additions Including From Business Combinations Intangible Assets | | 16 | | 18 |
Total Additions Including From Business Combinations Property Plant Equipment | | 192 | | 99 |
Total Assets Less Current Liabilities | 5 941 | 1 741 | -2 748 | -8 513 |
Total Operating Lease Payments | 55 | 57 | 96 | 90 |
Trade Creditors Trade Payables | 1 682 | 1 636 | 3 188 | 7 887 |
Trade Debtors Trade Receivables | 4 884 | 3 809 | 3 237 | 2 979 |
Turnover Revenue | 23 560 | 22 350 | 18 195 | 24 432 |
Wages Salaries | 924 | 1 078 | 891 | 1 269 |