Profit & Loss |
Date of Accounts |
2012-03-30 | 2012-03-31 | 2013-03-30 | 2013-03-31 | 2014-03-30 | 2014-03-31 | 2015-03-30 | 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 |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 835 248 | | 1 835 959 | 1 835 959 | 1 890 790 | 1 890 790 | 1 890 889 | 1 890 889 | 2 559 260 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | | | 502 543 | 463 845 | 146 027 | 88 743 | 38 559 | 77 642 | 123 177 | 126 130 |
Current Assets | 764 323 | | 497 524 | 497 524 | 592 660 | 592 660 | 613 555 | 613 555 | 598 474 | 472 047 | 254 378 | 226 788 | 130 662 | 225 408 | 241 446 | 390 257 |
Debtors | 419 325 | | 418 617 | 418 617 | 479 451 | 479 451 | 548 871 | 548 871 | 300 348 | 228 712 | 108 351 | 138 045 | 92 103 | 147 766 | 118 269 | 264 127 |
Net Assets Liabilities | | | | | | | | | 2 394 328 | 4 725 544 | 4 975 600 | 4 070 429 | 4 027 994 | 4 147 958 | 4 142 460 | 4 262 222 |
Other Debtors | 1 581 | | 178 | 178 | 374 | 374 | 9 098 | 9 098 | 9 045 | 8 187 | 9 485 | 9 611 | 10 584 | 9 651 | 13 621 | 115 294 |
Property Plant Equipment | | | | | | | | | 23 949 | 16 233 | 60 583 | 54 593 | 58 709 | 78 387 | 54 445 | 75 789 |
Cash Bank In Hand | 344 998 | | 78 907 | 78 907 | 113 209 | 113 209 | 64 684 | 64 684 | 298 126 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 835 248 | | 1 835 959 | 1 835 959 | 1 890 790 | 1 890 790 | 1 890 889 | 1 890 889 | 2 559 260 | | | | | | | |
Tangible Fixed Assets | 1 088 055 | 1 088 055 | 1 365 337 | 1 365 337 | 1 337 351 | 1 337 351 | 1 291 290 | 1 291 290 | 2 023 949 | | | | | | | |
Trade Debtors | 37 675 | | 57 685 | 57 685 | 58 712 | 58 712 | 29 064 | 29 064 | 86 886 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 297 600 | | 297 600 | 297 600 | 297 600 | 297 600 | 297 600 | 297 600 | 297 600 | | | | | | | |
Profit Loss Account Reserve | 760 350 | | 761 061 | 761 061 | 815 892 | 815 892 | 815 991 | 815 991 | 854 766 | | | | | | | |
Shareholder Funds | 1 835 248 | | 1 835 959 | 1 835 959 | 1 890 790 | 1 890 790 | 1 890 889 | 1 890 889 | 2 559 260 | | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | | 199 523 | 207 239 | 99 977 | 116 167 | 136 951 | 148 893 | 172 835 | 202 228 |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | | | | | | | 197 828 | 191 970 | 347 627 | 166 051 | 18 926 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | 58 500 | | | | | |
Administrative Expenses | 230 408 | | 251 252 | | 227 790 | | 217 590 | | 183 061 | 211 619 | 225 514 | 337 576 | 425 559 | 307 070 | 318 473 | 388 993 |
Amounts Owed By Group Undertakings Participating Interests | | | | | | | | | | 220 510 | 97 209 | | | | | |
Comprehensive Income Expense | | | | | | | | | 503 439 | 2 331 216 | 250 056 | -905 171 | -42 435 | 119 964 | -5 498 | 119 762 |
Corporation Tax Payable | | | | | | | | | 27 278 | 12 003 | | | | | | |
Creditors | | | | | | | | | 35 331 | 37 374 | 15 878 | 85 404 | 65 105 | 59 216 | 61 189 | 107 389 |
Fixed Assets | 1 088 057 | | 1 365 339 | 1 365 339 | 1 337 353 | 1 337 353 | 1 291 292 | 1 291 292 | 2 023 951 | 4 916 235 | 5 402 555 | 4 501 012 | 4 505 128 | 4 524 806 | 4 500 864 | 4 522 208 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | | | | 572 386 | 2 702 172 | 250 000 | | | | | |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | | | | 164 932 | 459 369 | 32 377 | | | | | |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | | | | | | | 2 702 172 | 250 000 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | | | 7 716 | 14 150 | 16 190 | 20 784 | 23 942 | 23 942 | 29 393 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 53 | 72 | | | | | |
Investment Property | | | | | | | | | | 4 900 000 | 5 341 970 | 4 446 417 | 4 446 417 | 4 446 417 | 4 446 417 | 4 446 417 |
Investment Property Fair Value Model | | | | | | | | | 2 000 000 | 4 900 000 | 5 341 970 | 4 446 417 | 4 446 417 | 4 446 417 | 4 446 417 | |
Investments Fixed Assets | 2 | | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Investments In Group Undertakings | | | | | | | | | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Net Current Assets Liabilities | 747 191 | | 470 620 | 470 620 | 553 437 | 553 437 | 599 597 | 599 597 | 563 143 | 434 673 | 238 500 | 141 384 | 65 557 | 166 192 | 180 257 | 282 868 |
Operating Profit Loss | -11 535 | | 486 | | 74 422 | | 11 703 | | 153 295 | 73 632 | 39 736 | -56 658 | -123 632 | 26 594 | -9 098 | 46 491 |
Other Comprehensive Income Expense Net Tax | | | | | | | | | 407 454 | 2 242 803 | 217 623 | | | | | |
Other Creditors | | | | | | | | | 8 053 | 7 080 | | | 20 876 | 20 647 | 54 114 | 64 668 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 121 412 | | | | | |
Other Disposals Property Plant Equipment | | | | | | | | | | | 121 412 | | | | | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 106 | 66 | 483 | 1 213 | 862 | 10 | 17 | 99 |
Other Operating Income Format1 | | | | | | | | | | 213 | | | | | | |
Profit Loss | | | | | | | | | 95 985 | 88 413 | 32 433 | 245 266 | -42 435 | 119 964 | -5 498 | 119 762 |
Profit Loss On Ordinary Activities Before Tax | -11 350 | | 562 | | 74 478 | | 11 744 | | 153 401 | 73 645 | 40 147 | 294 555 | -47 770 | 151 604 | -9 081 | 146 590 |
Property Plant Equipment Gross Cost | | | | | | | | | 223 472 | 223 472 | 160 560 | 170 760 | 195 660 | 227 280 | 227 280 | 278 017 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | 192 766 | 625 364 | 665 455 | 571 967 | 542 691 | 543 040 | 538 661 | 542 854 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 57 416 | -14 768 | 7 714 | 49 289 | -5 335 | 31 640 | -3 583 | 26 828 |
Total Assets Less Current Liabilities | 1 835 248 | | 1 835 959 | 1 835 959 | 1 890 790 | 1 890 790 | 1 890 889 | 1 890 889 | 2 587 094 | 5 350 908 | 5 641 055 | 4 642 396 | 4 570 685 | 4 690 998 | 4 681 121 | 4 805 076 |
Trade Creditors Trade Payables | | | | | | | | | | 18 291 | 15 878 | 35 371 | 41 164 | 7 278 | 6 278 | 20 087 |
Trade Debtors Trade Receivables | | | | | | | | | 86 886 | 15 | 11 142 | 1 724 | 3 000 | 3 000 | 18 785 | 15 465 |
Turnover Revenue | | | | | | | | | 336 356 | 285 038 | 265 250 | 280 918 | 301 927 | 333 664 | 309 375 | 435 484 |
Amounts Owed By Group Undertakings | | | | | | | | | | | 97 209 | 126 710 | 78 519 | 135 115 | 85 863 | 133 368 |
Applicable Tax Rate | | | | | | | | | | | 19 | 19 | 19 | 19 | 19 | 19 |
Current Tax For Period | | | | | | | | | | | | 50 033 | 23 941 | 31 291 | 797 | 22 634 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | 14 150 | 16 190 | 20 784 | 23 942 | 23 942 | 29 393 |
Disposals Investment Property Fair Value Model | | | | | | | | | | | | 350 000 | | | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | | | | | | 250 000 | | | | | |
Gain Loss On Disposals Other Non-current Assets | | | | | | | | | | | | 350 000 | 75 000 | 125 000 | | 100 000 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | 4 515 | | | | | |
Other Deferred Tax Expense Credit | | | | | | | | | | | 7 714 | -744 | -29 276 | 349 | -4 380 | 4 194 |
Other Taxation Social Security Payable | | | | | | | | | | | | 50 033 | 23 941 | 31 291 | 797 | 22 634 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | | | | -9 924 | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | 7 628 | 55 965 | -9 076 | 28 805 | -1 725 | 27 852 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | -12 112 | -9 592 | -3 135 | -5 921 | -2 027 | -5 940 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | -31 | 10 202 | 40 272 | 10 041 | 4 549 | 1 197 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | | | | | 10 200 | 24 900 | 43 620 | | 50 737 |
Average Number Employees During Period | | | | | | | | | | | | | 7 | 7 | 7 | 7 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | | | 12 000 | | |
Disposals Property Plant Equipment | | | | | | | | | | | | | | 12 000 | | |
Audit Fees Expenses | 3 800 | | 6 480 | 6 480 | 6 480 | 6 480 | 6 480 | 6 480 | 6 480 | | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 380 069 | | 353 883 | 353 883 | 413 440 | 413 440 | 508 192 | 508 192 | 204 417 | | | | | | | |
Corporation Tax Due Within One Year | | | 6 722 | 6 722 | 19 914 | 19 914 | 7 450 | 7 450 | 27 278 | | | | | | | |
Creditors Due Within One Year | 17 132 | | 26 904 | 26 904 | 39 223 | 39 223 | 13 958 | 13 958 | 35 331 | | | | | | | |
Deferred Tax Current Asset | | | 6 871 | 6 871 | 6 925 | 6 925 | 2 517 | 2 517 | | | | | | | | |
Deferred Tax Liability | | | | | | | -2 517 | | 27 834 | | | | | | | |
Depreciation Impairment Reversal Tangible Fixed Assets | 23 615 | | 56 703 | 56 703 | 56 703 | 51 860 | 50 393 | 50 393 | 66 336 | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | | -6 871 | -6 871 | -6 925 | -6 925 | -2 517 | -2 517 | 27 834 | | | | | | | |
Leased Assets Included In Tangible Fixed Assets | 253 492 | | 253 492 | 253 492 | 253 492 | 253 492 | 253 492 | 253 492 | 253 492 | | | | | | | |
Number Shares Allotted | | | | 148 800 | | 148 800 | | 148 800 | 148 800 | | | | | | | |
Other Creditors Due Within One Year | 17 132 | | 20 182 | 20 182 | 19 309 | 19 309 | 6 508 | 6 508 | 8 053 | | | | | | | |
Other Interest Receivable Similar Income | 185 | | 76 | | 56 | | 41 | | | | | | | | | |
Par Value Share | | | | 1 | | 1 | | 1 | 1 | | | | | | | |
Profit Loss For Period | -11 350 | | 711 | | 54 831 | | 99 | | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | -6 871 | -6 871 | -54 | -54 | 4 408 | 4 408 | 30 351 | | | | | | | |
Provisions For Liabilities Charges | | | -6 871 | -6 871 | -6 925 | -6 925 | -2 517 | -2 517 | 27 834 | | | | | | | |
Revaluation Reserve | 777 298 | 777 298 | 777 298 | 777 298 | 777 298 | 777 298 | 777 298 | 777 298 | 1 406 894 | | | | | | | |
Share Capital Allotted Called Up Paid | 297 600 | | 297 600 | 297 600 | 297 600 | 297 600 | 297 600 | 297 600 | 297 600 | | | | | | | |
Tangible Fixed Assets Additions | | | | 3 344 | | 23 874 | | 1 932 | 27 829 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 1 288 346 | | 1 622 331 | | 1 646 205 | | 1 650 537 | 2 449 532 | | | | | | | |
Tangible Fixed Assets Depreciation | | 200 291 | | 256 994 | | 308 854 | | 359 247 | 425 583 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | 16 277 | | 9 047 | | 7 340 | 9 126 | | | | | | | |
Tangible Fixed Assets Increase Decrease From Revaluations | | | | | | | | | 629 596 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | -149 | | 19 647 | | 11 645 | | | | | | | | | |
Turnover Gross Operating Revenue | 218 873 | | 251 738 | | 302 212 | | 229 293 | | | | | | | | | |
U K Current Corporation Tax | | | 6 722 | | 19 701 | | 7 237 | | | | | | | | | |
U K Deferred Tax | | | -6 871 | | -54 | | 4 408 | | | | | | | | | |