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 | -230 | -219 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 3 | 5 | 4 | 9 | 9 | 10 |
Current Assets | 103 | 97 | | 130 | 141 | 127 | 240 | 215 |
Debtors | 57 | 53 | | 73 | 74 | 55 | 148 | 129 |
Net Assets Liabilities | | | | -323 | -369 | -229 | 26 | 127 |
Other Debtors | 26 | 21 | | 3 | 9 | 1 | 4 | 3 |
Property Plant Equipment | | 83 | 57 | 125 | 149 | 200 | 160 | 146 |
Total Inventories | | 44 | 50 | 52 | 63 | 63 | 83 | |
Stocks Inventory | 46 | 44 | | | | | | |
Tangible Fixed Assets | 94 | 83 | | | | | | |
Trade Debtors | 9 | 10 | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | -230 | -219 | | | | | | |
Shareholder Funds | -230 | -219 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | | 26 | 2 | 29 | 1 | 51 | 57 | 1 |
Accumulated Amortisation Impairment Intangible Assets | | | | 5 | 18 | 31 | 44 | 57 |
Accumulated Depreciation Impairment Property Plant Equipment | | 250 | 276 | 338 | 358 | 393 | 435 | 194 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 44 | 86 | 8 | 26 |
Administrative Expenses | 416 | 420 | 468 | 692 | 720 | 576 | 674 | 849 |
Amortisation Expense Intangible Assets | | | | 5 | 13 | 13 | 13 | |
Amounts Owed By Group Undertakings | | | | | | | 96 | 63 |
Amounts Owed To Group Undertakings | | | | 339 | 296 | 81 | 41 | 67 |
Average Number Employees During Period | | 5 | 5 | 10 | 13 | 12 | 11 | 13 |
Comprehensive Income Expense | | | | -119 | -46 | 140 | 255 | 169 |
Corporation Tax Payable | | | | | | 5 | 44 | 24 |
Cost Sales | 171 | 176 | 183 | 234 | 275 | 267 | 365 | 432 |
Creditors | | | | 236 | 234 | 272 | 100 | 6 |
Current Tax For Period | | | | | | 5 | 65 | 38 |
Deferred Tax Asset Debtors | | | | | 16 | 3 | 5 | 5 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | -16 | 25 | -2 | |
Depreciation Expense Property Plant Equipment | | | | 14 | 20 | 35 | 42 | |
Dividend Per Share Interim | | | | | | | | 1 360 |
Dividends Paid | | | | | | | | 68 |
Dividends Paid On Shares Interim | | | | | | | | 68 |
Finished Goods Goods For Resale | 46 | 44 | 50 | 52 | 63 | 63 | 83 | 76 |
Fixed Assets | | | | 292 | 303 | 341 | 288 | 261 |
Further Item Creditors Component Total Creditors | | | | 236 | 233 | 191 | 59 | 5 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | | -12 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | 1 | | 5 | | | -1 | -5 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 414 | 356 | 297 | 239 | 56 |
Government Grant Income | | | | | | 49 | -1 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -12 | | -4 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 13 | 13 | 13 | 13 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 26 | | 20 | 35 | 42 | 34 |
Intangible Assets | | | | 167 | 154 | 141 | 128 | 115 |
Intangible Assets Gross Cost | | | | 172 | 172 | 172 | 172 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 1 | 1 | | 2 | |
Interest Income On Bank Deposits | | | | | | | | 1 |
Net Current Assets Liabilities | 324 | 302 | | -379 | -438 | -298 | -162 | -128 |
Operating Profit Loss | 1 | 11 | | -118 | -61 | 158 | 320 | |
Other Creditors | | | | 20 | 20 | 20 | 76 | 59 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 275 |
Other Disposals Property Plant Equipment | | | | | | | 6 | 281 |
Other Operating Income Format1 | | | | | | 49 | -1 | |
Other Remaining Borrowings | | | | 40 | 40 | 40 | | |
Other Taxation Social Security Payable | | | | 6 | 4 | 5 | 11 | 7 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 2 | 1 | 10 | 5 | 5 | 5 | 6 |
Prepayments Accrued Income | | | | 25 | 24 | 7 | 4 | 11 |
Profit Loss | | 11 | -17 | -119 | -46 | 140 | 255 | 169 |
Profit Loss On Ordinary Activities Before Tax | 1 | 11 | -17 | -119 | -62 | 158 | 318 | 203 |
Property Plant Equipment Gross Cost | | 333 | | 463 | 507 | 593 | 595 | 340 |
Social Security Costs | 10 | 11 | 8 | 21 | 32 | 27 | 28 | |
Staff Costs Employee Benefits Expense | | 155 | 190 | 368 | 447 | 356 | 355 | 437 |
Tax Decrease From Utilisation Tax Losses | | 4 | | -14 | | | | |
Tax Expense Credit Applicable Tax Rate | | | | -23 | -12 | 30 | 60 | 39 |
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 | 4 | 4 | | 4 | 4 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | 1 | | -8 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | -16 | 18 | 63 | 34 |
Total Assets Less Current Liabilities | 230 | 219 | | -87 | -135 | 43 | 126 | 133 |
Total Borrowings | | | | 40 | 40 | 40 | | |
Total Current Tax Expense Credit | | | | | | | 65 | 34 |
Total Deferred Tax Expense Credit | | | | | -16 | 13 | -2 | |
Total Operating Lease Payments | | | | 61 | 58 | 45 | 60 | |
Trade Creditors Trade Payables | | 48 | 50 | 75 | 155 | 92 | 98 | 79 |
Trade Debtors Trade Receivables | | 10 | 25 | 45 | 25 | 44 | 39 | 2 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | 22 | | | |
Turnover Revenue | | 607 | 634 | 808 | 934 | 952 | 1 360 | |
Wages Salaries | 118 | 124 | 181 | 337 | 410 | 324 | 322 | 399 |
Company Contributions To Defined Benefit Plans Directors | | 2 | 1 | 2 | | | | |
Director Remuneration | | | | | 6 | | | |
Director Remuneration Benefits Including Payments To Third Parties | 72 | 69 | | 37 | 6 | | | |
Company Contributions To Money Purchase Schemes Directors | 1 | 2 | | | | | | |
Accruals Deferred Income Within One Year | 25 | 26 | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -1 | | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 66 | 25 | | | | | | |
Cash Flow Outflow From Operating Activities | 69 | 39 | | | | | | |
Creditors Due Within One Year | 427 | 399 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 24 | 25 | | | | | | |
Gross Profit Loss | 417 | 431 | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -57 | -57 | | | | | | |
Other Creditors Due Within One Year | 82 | 82 | | | | | | |
Other Taxation Social Security Within One Year | 3 | 3 | | | | | | |
Pension Costs | 1 | 2 | | | | | | |
Prepayments Accrued Income Current Asset | 22 | 22 | | | | | | |
Profit Loss For Period | 1 | 11 | | | | | | |
Staff Costs | 129 | 137 | | | | | | |
Tangible Fixed Assets Additions | | 14 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 319 | 333 | | | | | | |
Tangible Fixed Assets Depreciation | 225 | 250 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 25 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | | -2 | | | | | | |
Trade Creditors Within One Year | 52 | 48 | | | | | | |
Turnover Gross Operating Revenue | 588 | 607 | | | | | | |
Utilisation Tax Losses | 3 | 4 | | | | | | |