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 | 91 | 81 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 1 | 2 | 4 | 2 | 5 | 11 |
Current Assets | 144 | 136 | | 418 | 326 | 414 | 408 | 320 |
Debtors | 99 | 95 | | 371 | 255 | 349 | 327 | 243 |
Net Assets Liabilities | | | | 376 | 198 | 269 | 176 | 130 |
Other Debtors | 1 | 4 | | 1 | 6 | 3 | 4 | 3 |
Property Plant Equipment | | 25 | 86 | 51 | 129 | 107 | 73 | 63 |
Total Inventories | | 41 | 45 | 45 | 67 | 63 | 76 | |
Stocks Inventory | 45 | 41 | | | | | | |
Tangible Fixed Assets | 33 | 25 | | | | | | |
Trade Debtors | 12 | 12 | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | 91 | 81 | | | | | | |
Shareholder Funds | 91 | 81 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | | 2 | 4 | 17 | 1 | 47 | 122 | 11 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 19 | 30 | 41 |
Accumulated Depreciation Impairment Property Plant Equipment | | 279 | 125 | 157 | 186 | 219 | 255 | 219 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | 140 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 68 | | 107 | 11 | 2 | 22 |
Administrative Expenses | 532 | 557 | 555 | 559 | 809 | 729 | 863 | 1 004 |
Amortisation Expense Intangible Assets | | | | | | 19 | 11 | |
Amounts Owed By Parent Entities | | | | 321 | 164 | 250 | 207 | 194 |
Amounts Owed To Group Undertakings | | | | 8 | 10 | 8 | 10 | 14 |
Average Number Employees During Period | | 8 | 8 | 11 | 15 | 15 | 16 | 19 |
Comprehensive Income Expense | | | | 96 | 118 | 171 | 157 | 204 |
Corporation Tax Payable | | 9 | 12 | 22 | 29 | 46 | 49 | 51 |
Cost Sales | 183 | 186 | 192 | 204 | 359 | 314 | 396 | 470 |
Creditors | | | | 93 | 47 | 152 | 45 | 22 |
Current Tax For Period | | 17 | 21 | 22 | 30 | 46 | 49 | 51 |
Deferred Tax Asset Debtors | | | | 1 | 1 | 8 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -1 | 2 | | | -7 | -6 | 2 |
Depreciation Expense Property Plant Equipment | | | | 8 | 29 | 33 | 36 | |
Dividend Per Share Interim | | | | | | 2 000 | 5 000 | 5 000 |
Dividends Paid | | | | | 296 | 100 | 250 | 250 |
Dividends Paid On Shares Interim | | | | | | 100 | 250 | 250 |
Finished Goods Goods For Resale | 45 | 41 | 45 | 45 | 67 | 63 | 76 | 66 |
Fixed Assets | | | | | 129 | 228 | 183 | 162 |
Further Item Creditors Component Total Creditors | | | | | 46 | 152 | 45 | 11 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | | | 27 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | -1 | 1 | 1 | 1 | | 4 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 157 | 135 | 66 | 123 | 212 |
Government Grant Income | | | | | | 93 | 16 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | 2 | | 1 | 27 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 19 | 11 | 11 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 7 | | 29 | 33 | 36 | 33 |
Intangible Assets | | | | | | 121 | 110 | 99 |
Intangible Assets Gross Cost | | | | | | 140 | 140 | |
Interest Income On Bank Deposits | | 1 | | 2 | 1 | | | 1 |
Net Current Assets Liabilities | 67 | 58 | | 325 | 116 | 193 | 51 | 5 |
Operating Profit Loss | 85 | 70 | 113 | 118 | 147 | 211 | | |
Other Creditors | | | | | 20 | 20 | 63 | 44 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 161 | | | | | 69 |
Other Disposals Property Plant Equipment | | | 161 | | | | | 68 |
Other Operating Income Format1 | | | | | | 93 | 16 | |
Other Taxation Social Security Payable | | | | 6 | 9 | 9 | 10 | 11 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 4 | 24 | 7 | 11 | 9 | 10 | 15 |
Prepayments Accrued Income | | | | 31 | 41 | 32 | 32 | 1 |
Profit Loss | | 55 | 90 | 96 | 118 | 171 | 157 | 204 |
Profit Loss On Ordinary Activities Before Tax | 86 | 71 | 113 | 120 | 148 | 211 | 227 | 257 |
Property Plant Equipment Gross Cost | | 304 | 211 | 208 | 315 | 326 | 328 | 282 |
Social Security Costs | 22 | 19 | 19 | 17 | 33 | 36 | 37 | |
Staff Costs Employee Benefits Expense | | 258 | 272 | 274 | 404 | 419 | 415 | 504 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 13 | 15 |
Tax Expense Credit Applicable Tax Rate | | | | 23 | 28 | 40 | 43 | 49 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 1 | 1 | | 1 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 16 | 23 | 24 | 30 | 40 | 70 | 53 |
Total Assets Less Current Liabilities | 100 | 83 | | 376 | 245 | 421 | 234 | 167 |
Total Current Tax Expense Credit | | | | 24 | 30 | 47 | 49 | |
Total Deferred Tax Expense Credit | | | | | | -7 | 21 | 2 |
Total Operating Lease Payments | | | | 69 | 80 | 79 | 82 | |
Trade Creditors Trade Payables | | 22 | 86 | 40 | 92 | 91 | 103 | 82 |
Trade Debtors Trade Receivables | | 12 | 21 | 17 | 43 | 56 | 84 | 45 |
Turnover Revenue | | 813 | 860 | 881 | 1 315 | 1 161 | 1 470 | |
Wages Salaries | | 219 | 229 | 250 | 360 | 374 | 368 | 441 |
Company Contributions To Defined Benefit Plans Directors | | 1 | 21 | 1 | 1 | 1 | 1 | |
Director Remuneration | | | | | 51 | 46 | 54 | 57 |
Director Remuneration Benefits Including Payments To Third Parties | 42 | 44 | | 33 | 52 | 47 | 55 | 58 |
Company Contributions To Money Purchase Schemes Directors | | 1 | | | | | | |
Accruals Deferred Income Within One Year | 29 | 29 | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 79 | 71 | | | | | | |
Amounts Owed To Parent Undertaking Within One Year | 6 | 6 | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -2 | -1 | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 14 | 8 | | | | | | |
Cash Flow Outflow From Operating Activities | 101 | 86 | | | | | | |
Corporation Tax Due Within One Year | 13 | 9 | | | | | | |
Creditors Due After One Year | 9 | 2 | | | | | | |
Creditors Due Within One Year | 77 | 78 | | | | | | |
Deferred Tax Current Asset | 1 | 2 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 17 | 17 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | -1 | -2 | | | | | | |
Gross Profit Loss | 617 | 627 | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 1 | 1 | | | | | | |
Land Buildings Operating Leases Expiring After Five Years | -70 | -70 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 91 | 81 | | | | | | |
Net Increase Decrease In Shareholders Funds | -25 | -10 | | | | | | |
Other Creditors Due Within One Year | 4 | 6 | | | | | | |
Other Interest Receivable Similar Income | 1 | 1 | | | | | | |
Other Taxation Social Security Within One Year | 5 | 6 | | | | | | |
Pension Costs | | 4 | | | | | | |
Prepayments Accrued Income Current Asset | 6 | 6 | | | | | | |
Profit Loss For Period | 65 | 55 | | | | | | |
Staff Costs | 232 | 242 | | | | | | |
Tangible Fixed Assets Additions | | 9 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 296 | 305 | | | | | | |
Tangible Fixed Assets Depreciation | 263 | 280 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 17 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -20 | -15 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 21 | 16 | | | | | | |
Total Dividend Payment | 90 | 65 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 22 | 17 | | | | | | |
Trade Creditors Within One Year | 20 | 22 | | | | | | |
Turnover Gross Operating Revenue | 800 | 813 | | | | | | |
U K Current Corporation Tax | -22 | -17 | | | | | | |
U K Current Corporation Tax On Income For Period | 22 | 17 | | | | | | |