Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 587 | 1 284 | 35 | 174 |
Current Assets | 12 964 | 1 389 | 325 | 1 794 |
Debtors | 12 377 | 105 | 290 | 1 620 |
Net Assets Liabilities | 12 606 | 2 471 | 1 309 | 2 596 |
Other Debtors | 82 | 73 | 276 | 1 608 |
Property Plant Equipment | 2 | 4 | 5 | 3 |
Total Inventories | 7 733 | 6 370 | 15 670 | 11 154 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 135 | 69 | 44 | 19 |
Accumulated Amortisation Impairment Intangible Assets | 1 842 | 2 397 | 2 411 | 2 425 |
Accumulated Depreciation Impairment Property Plant Equipment | 23 | 32 | 5 | 7 |
Additions Other Than Through Business Combinations Intangible Assets | | 51 | 22 | 25 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 94 | 76 | 1 |
Administrative Expenses | 7 482 | 9 011 | 10 766 | 6 318 |
Amortisation Expense Intangible Assets | 181 | 169 | 72 | 43 |
Amounts Owed To Group Undertakings | 1 750 | | | |
Average Number Employees During Period | 6 | 6 | 12 | 8 |
Bank Borrowings | 3 250 | | | |
Bank Borrowings Overdrafts | 1 000 | 108 | 280 | |
Bank Overdrafts | | 108 | 280 | |
Cash Cash Equivalents | 6 179 | 13 960 | 9 814 | 14 973 |
Comprehensive Income Expense | 2 309 | 6 768 | 4 956 | -404 |
Corporation Tax Payable | 425 | 992 | 689 | |
Corporation Tax Recoverable | | | | 118 |
Cost Sales | 24 980 | 33 078 | 43 812 | 39 970 |
Creditors | 1 952 | 111 | 311 | 516 |
Current Tax For Period | 879 | 1 980 | 1 924 | -40 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | -3 | 36 | | 72 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 26 | -31 | 17 | -47 |
Derivative Liabilities | | 300 | | |
Distribution Costs | 24 944 | 37 144 | 52 868 | 51 072 |
Dividends Paid Classified As Financing Activities | -569 | -625 | -750 | -300 |
Equity Securities Held | | | 76 | 76 |
Finance Lease Liabilities Present Value Total | 5 | 4 | | |
Finance Lease Payments Owing Minimum Gross | 21 | 4 | | |
Finished Goods Goods For Resale | 7 733 | 6 370 | 15 670 | 11 154 |
Fixed Assets | 1 594 | 1 262 | 1 339 | 1 337 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | -3 | | | 7 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | | 2 435 | 9 484 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | -3 768 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | -1 | |
Gain Loss On Disposals Property Plant Equipment | -37 | | | |
Government Grant Income | | 274 | | |
Gross Profit Loss | | 55 024 | 76 550 | 66 736 |
Impairment Loss Intangible Assets | | 482 | | |
Impairment Loss Reversal On Investments | | 334 | | 386 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -11 | 1 | -88 | -21 |
Increase From Amortisation Charge For Year Intangible Assets | | 73 | 14 | 14 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 9 | 17 | 3 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | 482 | | |
Intangible Assets | 149 | 104 | 68 | 50 |
Intangible Assets Gross Cost | 2 548 | 2 548 | 2 548 | 2 548 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 102 | 14 | 41 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 1 | | |
Interest Income On Bank Deposits | | | | 46 |
Interest Paid Classified As Operating Activities | -180 | -103 | -14 | -41 |
Interest Payable Similar Charges Finance Costs | 180 | 103 | 14 | 41 |
Interest Received Classified As Investing Activities | | | | -47 |
Investment Property | 689 | 355 | 355 | 355 |
Investments | | 903 | 979 | 979 |
Investments Fixed Assets | 903 | 903 | 979 | 979 |
Investments In Subsidiaries | 903 | 903 | 903 | 903 |
Net Current Assets Liabilities | 11 012 | 1 278 | | |
Net Finance Income Costs | | | | 47 |
Operating Profit Loss | | 9 190 | 6 823 | -53 |
Other Creditors | 1 739 | 205 | 3 860 | 10 287 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 12 |
Other Disposals Property Plant Equipment | | | | 12 |
Other Interest Receivable Similar Income Finance Income | | | | 47 |
Payments To Acquire Own Shares | | | -3 793 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 7 | 8 | 11 | 2 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 |
Prepayments Accrued Income | 4 | 4 | 3 | 504 |
Profit Loss | 2 121 | -9 510 | -412 | 1 587 |
Profit Loss On Ordinary Activities Before Tax | | 8 753 | 6 809 | -433 |
Property Plant Equipment Gross Cost | 50 | 50 | 10 | 10 |
Social Security Costs | 40 | 34 | 49 | 10 |
Staff Costs Employee Benefits Expense | 446 | 383 | 552 | 126 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 307 | 312 | 329 | 361 |
Tax Decrease From Utilisation Tax Losses | 6 | 6 | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -6 | | -76 | -81 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -21 | -10 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | -52 | 108 | 7 | 53 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 362 | 183 | 824 | 33 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 888 | 1 985 | 1 853 | -29 |
Total Assets Less Current Liabilities | 12 606 | 2 540 | | |
Total Borrowings | 1 000 | 108 | 280 | |
Total Current Tax Expense Credit | 868 | 1 980 | 1 836 | -61 |
Total Deferred Tax Expense Credit | 20 | 5 | 17 | 32 |
Trade Creditors Trade Payables | 49 | 10 193 | 12 643 | 28 |
Trade Debtors Trade Receivables | 19 | 28 | 11 | 7 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Intangible Assets | | | | 285 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | 114 |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Amortisation Impairment Intangible Assets | | | | 271 |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | | 40 |
Turnover Revenue | 60 726 | 87 151 | 120 362 | 106 706 |
Wages Salaries | 399 | 341 | 492 | 114 |