Profit & Loss |
Date of Accounts |
2015-06-30 | 2016-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | | | |
Net Worth | 6 333 586 | 5 332 037 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 18 231 | 14 217 | 25 319 | 607 812 | 37 592 | 5 258 |
Current Assets | 2 018 978 | 1 650 583 | 1 362 955 | 1 312 393 | 1 249 001 | 4 115 951 | 3 734 375 | 3 081 017 |
Debtors | 2 015 186 | 1 622 437 | 1 344 724 | 1 298 176 | 1 223 682 | 3 508 139 | 3 696 783 | 3 075 759 |
Net Assets Liabilities | | | 4 218 875 | 4 322 603 | 4 311 039 | 4 284 424 | | |
Other Debtors | 2 014 527 | 1 619 989 | 1 343 168 | 1 297 925 | 1 223 431 | 3 508 139 | 3 696 783 | 3 075 759 |
Cash Bank In Hand | 3 792 | 28 146 | | | | | | |
Tangible Fixed Assets | 6 760 000 | 4 918 000 | | | | | | |
Trade Debtors | 659 | 2 448 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 303 | 303 | | | | | | |
Profit Loss Account Reserve | 1 315 611 | 1 848 412 | | | | | | |
Shareholder Funds | 6 333 586 | 5 332 037 | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | 84 176 | 84 176 | 84 176 | 84 176 | | |
Average Number Employees During Period | | | | 2 | 2 | 2 | 2 | 2 |
Balances Amounts Owed By Related Parties | | | 1 321 870 | 1 297 220 | | | | |
Balances Amounts Owed To Related Parties | | | 62 853 | 440 001 | | | | |
Bank Borrowings Overdrafts | 3 549 720 | 2 042 918 | 1 048 110 | 962 282 | 871 731 | | | |
Corporation Tax Payable | | | 1 411 | | | 357 977 | | |
Creditors | | | 1 048 110 | 962 282 | 515 374 | 381 528 | 15 511 | 16 112 |
Disposals Investment Property Fair Value Model | | | | | | 3 500 000 | | |
Fixed Assets | 8 200 001 | 6 358 001 | 4 440 001 | 4 940 001 | 4 450 001 | 550 001 | | |
Income From Related Parties | | | 95 990 | 69 208 | | | | |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | 500 000 | | | | |
Investment Property | | | 3 000 000 | 3 500 000 | 3 500 000 | | | |
Investment Property Fair Value Model | | | 3 000 000 | 3 500 000 | 3 500 000 | | | |
Investments | | | | 1 440 001 | 950 001 | 550 001 | 550 001 | 810 001 |
Investments Fixed Assets | 1 440 001 | 1 440 001 | 1 440 001 | 1 440 001 | 950 001 | 550 001 | 550 001 | 810 001 |
Investments In Group Undertakings Participating Interests | | | | 1 | 1 | 1 | 1 | 1 |
Investments In Subsidiaries | | | 1 440 001 | 1 440 001 | | | | |
Net Current Assets Liabilities | 1 683 305 | 1 016 954 | 1 141 646 | 703 619 | 1 099 742 | 3 734 423 | 3 718 864 | 3 064 905 |
Nominal Value Allotted Share Capital | | | 303 | 303 | | | | |
Number Shares Issued But Not Fully Paid | | | | 303 | | | | |
Other Creditors | | | 17 709 | 469 722 | 29 721 | 3 500 | 3 500 | 3 500 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 84 176 | |
Other Disposals Property Plant Equipment | | | | | | | 84 176 | |
Other Investments Other Than Loans | | | | 1 440 000 | 950 000 | 550 000 | 550 000 | 810 000 |
Payments To Related Parties | | | 2 100 | | | | | |
Property Plant Equipment Gross Cost | | | 84 176 | 84 176 | 84 176 | 84 176 | | |
Provisions For Liabilities Balance Sheet Subtotal | | | 314 662 | 358 735 | 366 973 | | | |
Total Assets Less Current Liabilities | 9 883 306 | 7 374 955 | 5 581 647 | 5 643 620 | 5 549 743 | 4 284 424 | 4 268 865 | 3 874 906 |
Trade Creditors Trade Payables | | | 118 823 | 53 435 | 30 449 | 20 051 | 12 011 | 12 612 |
Trade Debtors Trade Receivables | | | 1 556 | 251 | 251 | | | |
Total Fees To Auditors | 3 950 | | | | | | | |
Administrative Expenses | 224 377 | | | | | | | |
Aggregate Dividends Paid In Financial Year | 208 000 | | | | | | | |
Amount Outstanding On Guaranteed Overdrafts Subsidiaries | 527 442 | 527 442 | | | | | | |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | 75 839 | 69 670 | | | | | | |
Amounts Written Off Back Investments | -2 249 | | | | | | | |
Bank Overdrafts | 77 640 | 80 540 | | | | | | |
Cost Sales | 24 076 | | | | | | | |
Creditors Due After One Year | 3 549 720 | 2 042 918 | | | | | | |
Creditors Due Within One Year | 335 673 | 633 629 | | | | | | |
Debtors Due After One Year | 1 449 563 | 1 050 108 | | | | | | |
Debtors Due Within One Year | 565 623 | 572 329 | | | | | | |
Exceptional Gain Loss Reported After Operating Profit Loss Subtotal | 106 851 | | | | | | | |
Gross Profit Loss | 477 933 | | | | | | | |
Historical Cost Profit Loss For Period | -135 051 | | | | | | | |
Impairment Loss Not Charged To Profit | -325 000 | | | | | | | |
Interest Payable Similar Charges | 121 219 | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 109 | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 6 333 586 | 5 332 037 | | | | | | |
Number Shares Allotted | | 303 | | | | | | |
Operating Profit Loss | 253 556 | | | | | | | |
Other Creditors Due Within One Year | 100 785 | 129 851 | | | | | | |
Other Interest Receivable | 3 034 | | | | | | | |
Other Interest Receivable Similar Income | 3 143 | | | | | | | |
Other Loans After Five Years By Instalments | 496 949 | 402 967 | | | | | | |
Other Taxation Social Security Within One Year | 35 538 | 237 451 | | | | | | |
Par Value Share | | 1 | | | | | | |
Percentage Subsidiary Held | | 100 | | | | | | |
Profit Loss For Period | 209 042 | | | | | | | |
Profit Loss On Ordinary Activities Before Finance Charges Interest | 360 407 | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 244 580 | | | | | | | |
Realisation Property Valuation Gains Prior Periods | -136 093 | | | | | | | |
Revaluation Reserve | 5 017 672 | 3 483 322 | | | | | | |
Revaluation Reserve Other Items | | 1 442 350 | | | | | | |
Secured Debts | 3 627 360 | 2 123 458 | | | | | | |
Share Capital Allotted Called Up Paid | 303 | 303 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 6 760 000 | 84 176 | | | | | | |
Tangible Fixed Assets Depreciation | | 84 176 | | | | | | |
Tangible Fixed Assets Disposals | | 1 750 000 | | | | | | |
Tangible Fixed Assets Increase Decrease From Revaluations | | -92 000 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 35 538 | | | | | | | |
Total Recognised Gain Loss For Period | -115 958 | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 35 538 | | | | | | | |
Trade Creditors Within One Year | 45 871 | 116 117 | | | | | | |
Turnover Gross Operating Revenue | 502 009 | | | | | | | |
U K Current Corporation Tax On Income For Period | 35 538 | | | | | | | |