Profit & Loss |
Date of Accounts |
2014-03-31 | 2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | | |
Net Worth | 1 | 1 | | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 3 615 | 19 417 | | | | | | | | |
Cash Bank On Hand | | 19 417 | 6 564 | 7 115 | 2 912 | 661 | 421 | 349 | 270 | 9 |
Current Assets | 85 717 | 142 844 | 54 101 | 88 513 | 54 234 | 104 511 | 24 462 | 24 437 | 24 504 | 22 053 |
Debtors | 82 102 | 123 427 | 47 537 | 81 398 | 51 322 | 103 850 | 24 041 | 24 088 | 24 234 | 22 044 |
Other Debtors | | | | 21 682 | 21 682 | 21 682 | 21 682 | 21 682 | 21 682 | 22 044 |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | | | | | | | | |
Shareholder Funds | 1 | 1 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 1 500 | 1 850 | 1 700 | | | | | | | |
Fees For Non-audit Services | 1 500 | 2 437 | 1 976 | | | | | | | |
Accruals Deferred Income Within One Year | 3 600 | 4 200 | | | | | | | | |
Accrued Liabilities | | 4 200 | 54 200 | 2 160 | 52 160 | 52 221 | 22 220 | 22 220 | 22 220 | 14 597 |
Accumulated Depreciation Impairment Property Plant Equipment | | 3 791 | 3 791 | 3 791 | 3 791 | 3 791 | | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | 65 | | | | | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | 1 030 | | | | | | | | | |
Administrative Expenses | 4 233 | 45 514 | 28 700 | | | | | | | |
Amounts Owed By Group Undertakings | | 122 526 | | | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests Within One Year | 66 710 | 122 526 | | | | | | | | |
Amounts Owed By Other Participating Interests Within One Year | | 10 | | | | | | | | |
Amounts Owed By Other Related Parties Other Than Directors | | 10 | 47 177 | 33 769 | 28 674 | 82 168 | | | | |
Amounts Owed To Other Participating Interests Within One Year | 78 616 | 138 743 | | | | | | | | |
Applicable Tax Rate | | 20 | 20 | | | | | | | |
Average Number Employees During Period | | | | 2 | 2 | 2 | 1 | 1 | 1 | 1 |
Balances Amounts Owed By Related Parties | | | 25 495 | 33 769 | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -34 | | | | | | | | | |
Cash Cash Equivalents Cash Flow Value | | 19 417 | | | | | | | | |
Corporation Tax Recoverable | | 528 | 62 | 715 | 776 | | | | | |
Corporation Tax Recoverable Current Asset Due Within One Year | 14 927 | 528 | | | | | | | | |
Cost Sales | 384 618 | 430 628 | 331 615 | | | | | | | |
Creditors | | 142 943 | 54 200 | 88 612 | 54 333 | 104 610 | 24 561 | 24 536 | 24 603 | 22 152 |
Creditors Due Within One Year | 85 816 | 142 943 | | | | | | | | |
Current Tax For Period | | -528 | -62 | | | | | | | |
Debtors Due Within One Year | 82 102 | 123 427 | | | | | | | | |
Decrease Increase In Net Debt During Period | 3 615 | | | | | | | | | |
Decrease Increase In Net Debt Resulting From Cash Flows | 3 615 | | | | | | | | | |
Deferred Tax Asset Debtors | | 363 | 298 | 232 | 190 | | | | | |
Deferred Tax Current Asset | 465 | 363 | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 633 | | | | | | | | | |
Fixed Assets | 100 | 100 | 100 | 100 | 100 | 100 | 100 | | | |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | 14 728 | 528 | | | | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 57 127 | -88 743 | | | | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -55 826 | 75 359 | | | | | | | |
Gross Profit Loss | 4 867 | 45 207 | 28 618 | | | | | | | |
Income From Related Parties | | | 360 233 | 314 676 | | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 15 802 | -12 853 | | | | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 199 | | | | | | | | |
Increase Decrease In Net Cash For Period | 3 615 | | | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | 1 030 | | | | | | | | | |
Investments Fixed Assets | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Loans From Other Related Parties Other Than Directors | | 138 743 | | | | | | | | |
Net Cash Flows From Used In Investing Activities | | -80 | -85 | | | | | | | |
Net Cash Flows From Used In Operating Activities | | -15 722 | 12 938 | | | | | | | |
Net Cash Generated From Operations | | -994 | 13 466 | | | | | | | |
Net Current Assets Liabilities | -99 | -99 | -99 | -99 | -99 | -99 | -99 | -99 | -99 | -99 |
Net Debt Funds | 3 615 | 19 417 | | | | | | | | |
Net Interest Received Paid Classified As Investing Activities | | -80 | -85 | | | | | | | |
Nominal Value Allotted Share Capital | | 1 | 1 | | | | | | | |
Non-taxable Income | 29 402 | | | | | | | | | |
Number Shares Allotted | | 1 | | | | | | | | |
Number Shares Issued Fully Paid | | | 1 | | | | | | | |
Operating Profit Loss | 634 | -307 | -82 | | | | | | | |
Other Deferred Tax Expense Credit | | 102 | 65 | | | | | | | |
Other Differences Leading To An Increase Decrease In Tax Charge | -370 | | | | | | | | | |
Other Interest Receivable Similar Income | 37 | | | | | | | | | |
Other Interest Receivable Similar Income Finance Income | | 80 | 85 | | | | | | | |
Par Value Share | | 1 | 1 | | | | | | | |
Prepayments Accrued Income | | | | 25 000 | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 671 | -227 | 3 | | | | | | | |
Property Plant Equipment Gross Cost | | 3 791 | 3 791 | 3 791 | 3 791 | 3 791 | | | | |
Provisions | | -363 | -298 | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 102 | | | | | | | | |
Provisions For Liabilities Charges | -465 | -363 | | | | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | | | | | | | | |
Standard Nominal Tax Rate | 23 | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 3 791 | | | | | | | | | |
Tangible Fixed Assets Depreciation | 3 791 | | | | | | | | | |
Taxation Expense Credit | 22 | | | | | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 38 337 | 38 340 | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | -45 | 1 | | | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 8 073 | 4 045 | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 154 | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 671 | | | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | -227 | 3 | | | | | | | |
Total Assets Less Current Liabilities | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Total Current Tax Expense Credit | | -329 | -62 | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 660 | | | | | | | | | |
Trade Creditors Trade Payables | | | | 86 452 | 2 173 | 52 389 | 2 341 | 2 316 | 2 383 | |
Trade Creditors Within One Year | 3 600 | | | | | | | | | |
Turnover Gross Operating Revenue | 389 485 | | | | | | | | | |
Turnover Revenue | | 475 835 | 360 233 | | | | | | | |
U K Current Corporation Tax | -370 | | | | | | | | | |
U K Deferred Tax | 11 | | | | | | | | | |
Unrelieved Tax Losses Carried Forward | 29 214 | | | | | | | | | |
Amounts Owed By Related Parties | | | | | | 82 168 | 2 359 | 2 406 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 3 791 | | | |
Disposals Property Plant Equipment | | | | | | | 3 791 | | | |