Profit & Loss |
Date of Accounts |
2013-03-31 | 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 |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 611 880 | 1 682 205 | 1 682 205 | 1 747 487 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 328 499 | 131 854 | 108 937 | 264 361 | 189 644 | 149 229 | 101 700 | 198 215 |
Current Assets | 468 509 | 468 050 | 372 090 | 379 669 | 132 597 | 109 664 | 265 913 | 191 753 | 149 229 | 101 727 | 198 397 |
Debtors | 1 717 | 2 880 | 4 721 | 390 | 743 | 727 | 1 552 | 2 109 | | 27 | 182 |
Net Assets Liabilities | | | | 1 938 090 | 2 488 084 | 2 516 694 | 2 622 215 | 2 424 294 | 2 906 757 | 3 148 284 | 2 956 252 |
Other Debtors | 1 717 | 1 717 | 2 286 | 344 | | | 463 | 1 161 | | | 181 |
Cash Bank In Hand | 24 041 | 157 220 | 73 158 | 73 158 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 611 880 | 1 682 205 | 1 747 487 | 1 747 487 | | | | | | | |
Tangible Fixed Assets | 300 000 | 300 000 | 300 000 | 300 000 | | | | | | | |
Trade Debtors | | 594 | 365 | 365 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 000 | 100 000 | 100 000 | 100 000 | | | | | | | |
Profit Loss Account Reserve | 1 080 259 | 1 203 653 | 1 268 935 | 1 268 935 | | | | | | | |
Shareholder Funds | 1 611 880 | 1 682 205 | 1 682 205 | 1 747 487 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities | | | | | | | | 1 200 | 1 275 | 1 275 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 1 653 | 1 653 | 3 107 | 88 | 178 | 1 127 | 1 029 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 1 454 | 88 | | | 80 | |
Administrative Expenses | 59 701 | | 32 389 | 41 236 | -25 708 | 29 095 | 24 928 | 26 956 | | | |
Average Number Employees During Period | | | | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 |
Comprehensive Income Expense | | | | 190 603 | 549 994 | 28 610 | 105 521 | -197 921 | | | |
Corporation Tax Payable | | | | | | | | | | 18 074 | |
Cost Sales | 331 132 | | 208 920 | 342 309 | | | | | | | |
Creditors | | | | 65 273 | 23 136 | 6 730 | 4 616 | 6 991 | 19 395 | 25 314 | |
Decrease In Loans Owed To Related Parties Due To Loans Repaid | | | | | -1 814 | | | | | | |
Depreciation Expense Property Plant Equipment | | | | 925 | | 1 454 | 88 | 90 | | | |
Equity Securities Held | | | | | | | | | 2 919 379 | 3 232 059 | |
Financial Assets | | | | | 2 481 096 | 2 514 466 | 2 478 473 | | | | |
Gain Loss On Financial Assets Fair Value Through Profit Or Loss | | | | | 569 304 | -66 163 | 83 944 | | | | |
Gross Profit Loss | 69 770 | | 37 305 | 90 997 | | | | | | | |
Income From Other Fixed Asset Investments | 52 727 | | 84 154 | 56 868 | 57 895 | 50 753 | 78 040 | 73 171 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 1 454 | 88 | 90 | | 80 | |
Increase In Loans Owed To Related Parties Due To Loans Advanced | | | | | | 2 536 | 1 219 | | | | |
Intangible Assets | | | | | | | | | | 3 232 059 | 2 868 997 |
Intangible Assets Gross Cost | | | | | | | | | | 3 232 059 | 2 868 997 |
Interest Payable Similar Charges Finance Costs | | | | -3 053 | -11 034 | 10 628 | -5 734 | -3 202 | | | |
Investments | | | | | | | | | 2 919 379 | 3 232 059 | |
Loans From Directors | | | | | | | | | 5 761 | 5 965 | |
Loans Owed To Related Parties | | | | 2 675 | 861 | 3 397 | 4 616 | | | | |
Net Current Assets Liabilities | 317 462 | 412 875 | 358 374 | 263 616 | 109 461 | 102 934 | 261 297 | 184 762 | 129 834 | 76 413 | 198 397 |
Nominal Value Allotted Share Capital | | | | | | | | | 100 000 | 100 000 | |
Number Shares Allotted | 100 000 | 100 000 | 100 000 | 100 000 | | | | | | 100 000 | |
Number Shares Issued Fully Paid | | | | | | 100 000 | 100 000 | 100 000 | | | |
Operating Profit Loss | 9 955 | | 23 507 | 197 803 | -32 187 | -29 095 | -24 928 | -26 956 | | | |
Other Creditors | | | | 64 122 | 23 136 | 6 730 | 4 616 | 5 791 | | 7 240 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 178 | |
Other Disposals Intangible Assets | | | | | | | | | | | 170 437 |
Other Disposals Property Plant Equipment | | | | | | | | | | 178 | |
Other Interest Receivable Similar Income Finance Income | | | | 56 902 | 71 060 | 77 068 | 1 035 | 877 | | | |
Other Operating Income Format1 | | | | 15 000 | | | | | | | |
Par Value Share | | 1 | | 1 | | | 1 | 1 | | 1 | |
Profit Loss | | | | 190 603 | 549 994 | 28 610 | 105 521 | -197 921 | | | |
Profit Loss On Ordinary Activities Before Tax | 62 688 | | 71 842 | 254 706 | 677 106 | 21 935 | 125 106 | -254 680 | | | |
Property Plant Equipment Gross Cost | | | | 1 653 | 1 653 | 3 107 | 88 | 178 | 1 127 | 1 029 | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 102 473 | 100 706 | 117 555 | 57 997 | | 160 188 | 111 142 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | 142 456 | 160 188 | |
Taxation Social Security Payable | | | | 1 151 | | | | | 12 251 | 18 074 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 64 103 | 127 112 | -6 675 | 19 585 | -56 759 | | | |
Total Assets Less Current Liabilities | | | | 1 938 090 | 2 590 557 | 2 617 400 | 2 739 770 | 2 482 291 | 3 049 213 | 3 308 472 | 3 067 394 |
Total Increase Decrease From Revaluations Intangible Assets | | | | | | | | | | | -252 896 |
Trade Creditors Trade Payables | | | | | | | | | 108 | | |
Trade Debtors Trade Receivables | | | | 46 | 743 | 727 | 1 089 | 948 | | 27 | 1 |
Turnover Revenue | | | | 418 307 | | | | | | | |
Advances Credits Directors | | | | | | | | | -5 761 | -5 965 | |
Advances Credits Made In Period Directors | | | | | | | | | | 200 | |
Advances Credits Repaid In Period Directors | | | | | | | | | | 404 | |
Amount Specific Advance Or Credit Directors | | | | | | 3 397 | 4 616 | 5 791 | -5 761 | -5 965 | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | 1 219 | 1 225 | | 200 | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | 50 | | 404 | |
Director Remuneration | 37 500 | 37 500 | 17 500 | 16 250 | | 2 501 | | | | | |
Fixed Assets | 1 241 349 | 1 199 005 | 1 389 113 | 1 389 113 | | | 2 478 473 | 2 297 529 | | | |
Investments Fixed Assets | 941 349 | 899 005 | 1 042 734 | 1 674 474 | | | 2 478 473 | 2 297 529 | | | |
Other Investments Other Than Loans | | | | | | | 2 478 473 | 2 297 529 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | 90 | | | |
Amount Due From To Related Party | | -30 000 | | | | | | | | | |
Bank Borrowings Overdrafts | 459 | | | | | | | | | | |
Corporation Tax Due Within One Year | 6 584 | 6 584 | 6 703 | 6 703 | | | | | | | |
Cost Tangible Fixed Assets On Historical Cost Basis | | 115 398 | | 115 398 | | | | | | | |
Creditors Due Within One Year | 55 634 | 55 175 | 21 295 | 21 295 | | | | | | | |
Current Asset Investments | 309 113 | 309 113 | 269 481 | 301 790 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 185 | | 543 | 925 | | | | | | | |
Double Taxation Relief | | | -85 | | | | | | | | |
Fixed Asset Investments Additions | | 200 947 | | 839 149 | | | | | | | |
Fixed Asset Investments Cost Or Valuation | 941 349 | 1 042 734 | 1 089 113 | 1 089 113 | | | | | | | |
Fixed Asset Investments Disposals | | 57 218 | | 253 788 | | | | | | | |
Foreign Exchange Gain Loss Recognised In Profit Loss | 1 717 | | 5 392 | 3 053 | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | 326 | | 37 | | | | | | | | |
Listed Investments Included In Fixed Asset Investments Aggregate Market Value | 972 587 | 1 234 495 | 1 234 495 | 1 412 365 | | | | | | | |
Other Creditors Due Within One Year | 48 591 | 30 103 | 30 103 | 14 592 | | | | | | | |
Other Current Asset Investments Held For Sale | 309 113 | 269 481 | 269 481 | 301 790 | | | | | | | |
Other Interest Receivable Similar Income | 10 | | 38 | 35 | | | | | | | |
Other Operating Income | -9 580 | | 18 591 | 148 042 | | | | | | | |
Other Taxation Social Security Within One Year | 7 158 | 2 516 | 2 516 | 1 151 | | | | | | | |
Profit Loss For Period | 53 069 | | 65 282 | 190 603 | | | | | | | |
Revaluation Reserve | 184 602 | 184 602 | 184 602 | 184 602 | | | | | | | |
Revaluation Surplus In Period | 184 602 | | | | | | | | | | |
Share Premium Account | 193 950 | 193 950 | 193 950 | 193 950 | | | | | | | |
Tangible Fixed Assets Additions | | 185 | | 925 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 300 185 | 300 185 | 300 728 | 1 653 | | | | | | | |
Tangible Fixed Assets Depreciation | 185 | | 185 | 728 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 185 | | 925 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | -543 | | | | | | | |
Tangible Fixed Assets Disposals | | | | 300 000 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 9 619 | | 6 560 | 64 103 | | | | | | | |
Total Recognised Gain Loss For Period | 183 512 | | | | | | | | | | |
Turnover Gross Operating Revenue | 433 428 | | 221 650 | 433 306 | | | | | | | |
U K Current Corporation Tax | -10 279 | | 37 | 61 985 | | | | | | | |
U K Current Corporation Tax On Income For Period | 7 369 | | 7 039 | 61 985 | | | | | | | |
Valuation Tangible Fixed Assets | | 300 000 | | 300 000 | | | | | | | |
Value Shares Allotted | 100 000 | 100 000 | 100 000 | 100 000 | | | | | | | |