Profit & Loss |
Date of Accounts |
2011-08-31 | 2012-08-31 | 2016-08-31 | 2017-08-31 | 2018-08-31 | 2019-08-31 | 2020-08-31 | 2021-08-31 | 2022-08-31 |
Currency |
| | | | | | | | |
Net Worth | 2 537 540 | 2 554 126 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 12 663 | 683 | | | | | | | |
Cash Bank On Hand | | | 40 | 113 803 | 125 353 | 116 899 | 69 936 | 91 166 | 55 168 |
Current Assets | 1 057 439 | 1 085 034 | 656 805 | 808 632 | 790 311 | 786 821 | 763 818 | 793 276 | 796 403 |
Debtors | 1 044 776 | 1 084 351 | 656 765 | 694 829 | 664 958 | 669 922 | 693 882 | 702 110 | 741 235 |
Net Assets Liabilities Including Pension Asset Liability | 2 537 540 | 2 554 126 | | | | | | | |
Other Debtors | 4 720 | 1 372 | 347 996 | 379 266 | 342 353 | 346 511 | 351 547 | 353 216 | 379 879 |
Property Plant Equipment | | | 3 133 995 | 2 934 542 | 2 934 511 | 2 934 511 | | | |
Tangible Fixed Assets | 3 734 672 | 3 688 153 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 99 | 99 | | | | | | | |
Profit Loss Account Reserve | 1 602 144 | 1 663 730 | | | | | | | |
Shareholder Funds | 2 537 540 | 2 554 126 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 4 400 | 3 500 | | | | | | | |
Amount Specific Advance Or Credit Directors | | | | 35 332 | 26 | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | 35 332 | | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 35 358 | 26 | | | |
Accruals Deferred Income | 35 590 | 6 111 | | | | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 60 300 | 72 600 | 72 631 | 72 631 | 72 631 | 72 631 | 308 |
Administrative Expenses | 87 858 | | | | | | | | |
Amounts Owed By Group Undertakings | | | 307 899 | 315 563 | 322 605 | 323 411 | 342 335 | 348 894 | 361 136 |
Amounts Owed By Group Undertakings Other Participating Interests After One Year | 217 514 | 227 668 | | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests Within One Year | 599 077 | 628 244 | | | | | | | |
Amounts Owed By Other Participating Interests After One Year | 215 000 | 215 000 | | | | | | | |
Amounts Owed To Group Undertakings | | | 1 281 382 | 1 228 657 | 1 228 657 | 1 228 657 | 1 228 657 | 1 228 657 | 1 228 657 |
Amounts Owed To Group Undertakings Participating Interests After One Year Subtotal | 1 281 382 | 1 281 382 | | | | | | | |
Amounts Written Off Back Investments | 73 700 | | | | | | | | |
Average Number Employees During Period | | | 1 | 2 | 2 | 2 | 1 | | 1 |
Bank Borrowings Overdrafts | 15 144 | 5 912 | 6 663 | | | | | | |
Bank Overdrafts | 15 144 | 5 912 | | | | | | | |
Bank Overdrafts Secured | 15 144 | 5 912 | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 352 | | | | | | | | |
Corporation Tax Due Within One Year | 14 419 | 18 080 | | | | | | | |
Creditors | | | 1 339 994 | 1 323 691 | 1 320 727 | 1 308 448 | 1 312 605 | 1 317 055 | 1 319 997 |
Creditors Due After One Year | 2 131 382 | 2 131 382 | | | | | | | |
Creditors Due Within One Year | 123 189 | 87 679 | | | | | | | |
Debtors Due After One Year | 432 514 | 442 668 | | | | | | | |
Debtors Due Within One Year | 612 262 | 641 683 | | | | | | | |
Depreciation Other Amounts Written Off Tangible Intangible Fixed Assets | -2 050 | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 2 350 | 2 699 | | | | | | | |
Disposals Property Plant Equipment | | | | 187 153 | | | | | 72 323 |
Expenses Not Deductible For Tax Purposes | 17 055 | | | | | | | | |
Finance Costs | 690 | | | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 12 300 | 31 | | | | |
Interest Payable Similar Charges | 690 | | | | | | | | |
Loans From Directors | 43 925 | 39 154 | | | | | | | |
Net Current Assets Liabilities | 934 250 | 997 355 | -683 189 | -515 059 | -530 416 | -521 627 | -548 787 | -523 779 | -523 594 |
Net Increase Decrease In Shareholders Funds | 202 119 | | | | | | | | |
Number Shares Allotted | | 99 | | | | | | | |
Operating Profit Loss | 75 112 | | | | | | | | |
Other Creditors | | | 21 234 | 63 947 | 67 782 | 61 246 | 59 823 | 64 324 | 67 372 |
Other Creditors Due Within One Year | 3 512 | 3 512 | | | | | | | |
Other Interest Receivable Similar Income | 10 753 | | | | | | | | |
Other Operating Income | 2 500 | | | | | | | | |
Other Recognised Gains Losses For Period | 125 765 | | | | | | | | |
Other Taxation Social Security Payable | | | 13 698 | 13 814 | 13 754 | 8 845 | 14 444 | 14 445 | 14 445 |
Par Value Share | | 1 | | | | | | | |
Prepayments Accrued Income Current Asset | 4 276 | 8 368 | | | | | | | |
Profit Loss For Period | 2 654 | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 11 475 | | | | | | | | |
Property Plant Equipment Gross Cost | | | 3 194 295 | 3 007 142 | 3 007 142 | 3 007 142 | 72 631 | 72 631 | 308 |
Revaluation Reserve | 935 297 | 890 297 | | | | | | | |
Revaluation Surplus In Period Other Items | 125 765 | | | | | | | | |
Share Capital Allotted Called Up Paid | 99 | 99 | | | | | | | |
Social Security Costs | 1 091 | | | | | | | | |
Staff Costs | 17 802 | | | | | | | | |
Standard Nominal Tax Rate | 20 | | | | | | | | |
Tangible Fixed Assets Additions | | 1 100 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 3 798 841 | 3 755 021 | | | | | | | |
Tangible Fixed Assets Depreciation | 64 169 | 66 868 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 125 | | | | | | | |
Tangible Fixed Assets Disposals | | 600 | | | | | | | |
Tangible Fixed Assets Increase Decrease From Revaluations | | -45 000 | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 2 295 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 8 821 | | | | | | | | |
Total Assets Less Current Liabilities | 4 668 922 | 4 685 508 | 2 450 806 | 2 419 483 | 2 404 095 | 2 412 884 | 2 385 724 | 2 410 732 | 2 410 917 |
Total Recognised Gain Loss For Period | 128 419 | | | | | | | | |
Total Reserves | 2 537 441 | 2 554 027 | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 8 821 | | | | | | | | |
Trade Creditors Trade Payables | | | 17 017 | 17 273 | 10 534 | 9 700 | 9 681 | 9 629 | 9 523 |
Trade Creditors Within One Year | 10 599 | 14 910 | | | | | | | |
Trade Debtors Trade Receivables | | | 870 | | | | | | 220 |
Turnover Gross Operating Revenue | 160 470 | | | | | | | | |
U K Current Corporation Tax | 8 821 | | | | | | | | |
U K Current Corporation Tax On Income For Period | 162 | | | | | | | | |
Utilisation Tax Losses | 485 | | | | | | | | |
V A T Current Asset | 2 724 | 2 724 | | | | | | | |
Wages Salaries | 16 711 | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 72 323 |
Fixed Assets | | | | | | 2 934 511 | 2 934 511 | 2 934 511 | 2 934 511 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | -2 934 511 | | |
Investment Property | | | | | | | 2 934 511 | 2 934 511 | 2 934 511 |
Investment Property Fair Value Model | | | | | | | 2 934 511 | 2 934 511 | |