Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 92 194 | 32 994 | 40 058 | 52 019 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 43 704 | 51 428 | 85 737 | 77 514 | 95 032 | 39 245 | 43 031 | 12 815 |
Current Assets | 112 289 | 70 831 | 46 317 | 62 704 | 89 561 | 107 389 | 83 322 | 95 032 | 42 049 | 46 551 | 16 335 |
Debtors | 18 254 | 20 018 | 22 377 | 19 000 | 38 133 | 21 652 | 5 808 | | 2 804 | 3 520 | 3 520 |
Net Assets Liabilities | | | | 52 019 | 97 184 | 99 010 | 85 520 | 92 751 | 47 026 | 25 955 | -6 311 |
Other Debtors | | | | 13 655 | 38 133 | 633 | 5 808 | | 2 804 | 3 520 | 3 520 |
Property Plant Equipment | | | | 5 228 | 22 305 | 23 182 | 20 982 | 15 738 | 11 884 | 8 912 | 6 684 |
Cash Bank In Hand | 94 035 | 50 813 | 23 940 | 43 704 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 92 194 | 32 994 | | | | | | | | | |
Tangible Fixed Assets | 442 | 332 | 3 640 | 5 228 | | | | | | | |
Trade Debtors | | | | 1 692 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 30 000 | 30 000 | | | | | | | |
Profit Loss Account Reserve | 92 192 | 32 992 | 10 058 | 22 019 | | | | | | | |
Shareholder Funds | 92 194 | 32 994 | 40 058 | 52 019 | | | | | | | |
|
Other Financial Data |
Total Fixed Assets Cost Or Valuation | 9 073 | 9 074 | | | | | | | | | |
Total Fixed Assets Depreciation | 1 271 | 1 382 | | | | | | | | | |
Total Fixed Assets Depreciation Charge In Period | | 110 | | | | | | | | | |
Audit Fees Expenses | | | | 2 460 | 2 460 | 3 000 | 3 300 | 3 200 | | | |
Description Share Type | | | | | | 48 600 | | | | 24 500 | |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | | | | 3 647 | 4 566 | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 3 745 | 11 619 | 19 346 | 25 038 | 30 282 | 34 243 | 37 215 | 39 443 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 24 951 | 8 604 | 3 492 | | 107 | | |
Administrative Expenses | | | 76 482 | 93 854 | 96 239 | 152 373 | 146 983 | 79 876 | | | |
Amounts Owed By Group Undertakings Participating Interests | | | | | | 3 213 | | | | | |
Amounts Owed To Group Undertakings Participating Interests | | | | 3 500 | | | | | | | |
Amounts Owed To Other Related Parties Other Than Directors | | | | | -3 213 | | | | | 25 000 | 25 000 |
Average Number Employees During Period | | | | 2 | 3 | 3 | 4 | 3 | 3 | 5 | 4 |
Comprehensive Income Expense | | | | 34 461 | 65 165 | 50 426 | 10 510 | 27 231 | | | |
Corporation Tax Payable | | | | 10 640 | 15 692 | 13 974 | 5 250 | 8 406 | | | |
Creditors | | | | 18 574 | 18 108 | 31 435 | 21 826 | 22 567 | 12 139 | 10 276 | 3 136 |
Depreciation Expense Property Plant Equipment | | | | 747 | 7 874 | 7 727 | 5 692 | 5 245 | | | |
Depreciation Rate Used For Property Plant Equipment | | | | | 25 | 25 | | | | | |
Dividends Paid | | | | 22 500 | 20 000 | 48 600 | | | | | |
Dividends Paid On Shares | | | | | 19 500 | 48 600 | | | 24 500 | | |
Fixed Assets | 7 802 | 7 692 | 11 000 | 12 588 | 29 665 | 30 542 | 28 342 | 23 098 | 19 244 | 16 272 | 6 684 |
Gross Profit Loss | | | | 139 255 | 179 718 | 216 502 | 163 201 | 114 006 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 7 874 | 7 727 | 5 692 | 5 245 | 3 961 | 2 972 | 2 228 |
Investments | | | | | 7 360 | 7 360 | 7 360 | 7 360 | 7 360 | 7 360 | -7 360 |
Investments Fixed Assets | | | | 7 360 | 7 360 | 7 360 | 7 360 | 7 360 | 7 360 | 7 360 | |
Net Current Assets Liabilities | 84 392 | 40 302 | 29 786 | 40 477 | 71 453 | 75 954 | 61 496 | 72 465 | 29 910 | 36 275 | 13 199 |
Operating Profit Loss | | | -2 509 | 45 401 | 83 479 | 64 129 | 16 218 | 34 130 | | | |
Other Creditors | | | | 7 382 | 5 387 | 6 455 | 6 463 | 627 | 5 516 | 3 184 | 1 936 |
Other Interest Receivable Similar Income Finance Income | | | | 18 | 265 | 175 | 18 | | | | |
Other Investments Other Than Loans | | | | | 7 360 | 7 360 | 7 360 | 7 360 | 7 360 | 7 360 | -7 360 |
Other Taxation Social Security Payable | | | | 265 | | 51 | 1 257 | 2 784 | 122 | 591 | |
Profit Loss | | | | 34 461 | 65 165 | 50 426 | 10 510 | 27 231 | | | |
Profit Loss On Ordinary Activities Before Tax | | | -2 492 | 45 419 | 83 744 | 64 304 | 16 236 | 34 130 | | | |
Property Plant Equipment Gross Cost | | | | 8 973 | 33 924 | 42 528 | 46 020 | 46 020 | 46 127 | 46 127 | 46 127 |
Revenue From Rendering Services | | | | | | 216 502 | 163 201 | 114 006 | 21 001 | 57 387 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 1 046 | 3 934 | 3 839 | 4 318 | 2 812 | 2 128 | 1 592 | 1 194 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 10 958 | 18 579 | 13 878 | 5 726 | 6 899 | | | |
Total Assets Less Current Liabilities | 92 194 | 47 994 | 40 786 | 53 065 | 101 118 | 106 496 | 94 404 | 95 563 | 49 154 | 52 547 | 19 883 |
Trade Creditors Trade Payables | | | | | 242 | 10 955 | 8 856 | 10 750 | 6 501 | 6 501 | 1 200 |
Trade Debtors Trade Receivables | | | | 1 692 | | 17 806 | | | | | |
Turnover Revenue | | | | 139 255 | 179 718 | 216 502 | 163 201 | 114 006 | | | |
Advances Credits Directors | | | 7 669 | 4 822 | 23 413 | 4 741 | 5 575 | 545 | 5 267 | 3 027 | 1 936 |
Advances Credits Made In Period Directors | | | | 12 019 | 38 685 | 7 547 | 5 534 | | | | |
Advances Credits Repaid In Period Directors | | | | 9 172 | 10 450 | 35 701 | 4 700 | 5 030 | 4 722 | 2 240 | |
Director Remuneration | | | 5 000 | 5 000 | 10 000 | 30 850 | 18 400 | 9 324 | 5 035 | | |
Creditors Due After One Year Total Noncurrent Liabilities | 0 | 15 000 | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 27 897 | 30 529 | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 713 | 1 714 | 6 638 | 8 973 | | | | | | | |
Tangible Fixed Assets Depreciation | 1 271 | 1 382 | 2 998 | 3 745 | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 110 | | | | | | | | | |
Total Fixed Asset Investments Cost Or Valuation | 7 360 | 7 360 | | | | | | | | | |
Total Investments Fixed Assets | 7 360 | 7 360 | | | | | | | | | |
Accruals Deferred Income Within One Year | | | 5 500 | 3 000 | | | | | | | |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | | | 2 000 | 3 500 | | | | | | | |
Corporation Tax Due Within One Year | | | 630 | 10 640 | | | | | | | |
Creditors Due Within One Year | | | 16 531 | 22 227 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | | | 1 213 | 747 | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | | 728 | 1 046 | | | | | | | |
Foreign Exchange Gain Loss Recognised In Profit Loss | | | -630 | -3 913 | | | | | | | |
Loans From Directors Within One Year | | | 7 669 | 4 822 | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | | | 40 058 | 52 019 | | | | | | | |
Number Shares Allotted | | | 30 000 | 30 000 | | | | | | | |
Other Creditors Including Taxation Social Security Within One Year Subtotal | | | 14 531 | 18 727 | | | | | | | |
Other Interest Receivable Similar Income | | | 17 | 18 | | | | | | | |
Other Taxation Social Security Within One Year | | | 732 | 265 | | | | | | | |
Par Value Share | | | | 1 | | | | | | | |
Prepayments Accrued Income Current Asset | | | 18 481 | 13 655 | | | | | | | |
Profit Loss For Period | | | -3 608 | 34 461 | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | 486 | 318 | | | | | | | |
Provisions For Liabilities Charges | | | 728 | 1 046 | | | | | | | |
Share Capital Allotted Called Up Paid | | | -30 000 | -30 000 | | | | | | | |
Standard Nominal Tax Rate | | | 20 | 20 | | | | | | | |
Tangible Fixed Assets Additions | | | | 2 335 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | 747 | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | | | 630 | 10 640 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | 1 116 | 10 958 | | | | | | | |
Total Dividend Payment | | | | 22 500 | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | | | 630 | 10 640 | | | | | | | |
Turnover Gross Operating Revenue | | | 73 973 | 139 255 | | | | | | | |
U K Current Corporation Tax | | | 630 | 10 640 | | | | | | | |
U K Current Corporation Tax On Income For Period | | | 630 | 10 640 | | | | | | | |