Profit & Loss |
Date of Accounts |
2013-06-30 | 2014-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | | |
Net Worth | 1 658 708 | 1 798 577 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 240 228 | 351 467 | 1 963 771 | 940 363 | 911 910 |
Current Assets | 970 775 | 932 734 | 1 372 982 | 1 811 755 | 2 691 779 | 2 396 303 | 1 800 169 |
Debtors | 863 687 | 720 072 | 1 132 754 | 1 460 288 | 728 008 | 1 455 940 | 888 259 |
Net Assets Liabilities | | | 4 278 477 | 5 134 505 | 6 921 672 | 9 070 073 | 10 540 079 |
Other Debtors | | 10 072 | 10 678 | | 6 265 | 111 790 | 12 345 |
Property Plant Equipment | | | 11 945 | 9 556 | 7 645 | 6 116 | 4 893 |
Cash Bank In Hand | 3 712 | 2 490 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 658 708 | 1 798 577 | | | | | |
Stocks Inventory | 103 376 | 210 172 | | | | | |
Tangible Fixed Assets | 1 746 524 | 3 062 218 | | | | | |
Trade Debtors | 5 856 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 201 | 2 201 | | | | | |
Profit Loss Account Reserve | 1 072 519 | 1 217 414 | | | | | |
Shareholder Funds | 1 658 708 | 1 798 577 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 4 200 | 4 325 | 4 540 | 4 950 | 5 675 |
Accrued Liabilities Deferred Income | | | | | | 16 180 | 157 585 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 10 855 | 13 244 | 15 155 | 16 684 | 17 907 |
Additional Provisions Increase From New Provisions Recognised | | | | 31 978 | 28 424 | 54 619 | |
Additions From Acquisitions Investment Property Fair Value Model | | | | | | | 1 988 107 |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | 680 138 | 626 567 | 1 313 936 | |
Administration Support Average Number Employees | 6 | | 6 | 6 | 6 | 6 | |
Administrative Expenses | 260 447 | | 145 021 | 171 541 | 175 739 | 222 725 | 355 612 |
Amounts Owed By Group Undertakings | | | | | | 1 344 150 | 875 914 |
Amounts Owed By Related Parties | | | 1 122 076 | 1 460 288 | 720 743 | 1 344 150 | |
Amounts Owed To Group Undertakings | | | | | | | 325 147 |
Applicable Tax Rate | | | 19 | 19 | 19 | 19 | |
Average Number Employees During Period | | | 6 | 6 | 6 | 6 | 6 |
Balances With Banks | | | 240 228 | 351 467 | 1 963 771 | 940 363 | |
Bank Borrowings | | | 1 102 937 | 1 309 355 | 1 112 067 | 1 113 498 | 368 762 |
Comprehensive Income Expense | | | 1 033 205 | 1 536 028 | 2 477 167 | 3 008 401 | |
Corporation Tax Payable | | | | | | 91 823 | 182 689 |
Creditors | | | 1 102 937 | 1 309 355 | 1 112 067 | 919 726 | 304 181 |
Current Tax For Period | | | 61 220 | 105 272 | 221 341 | 160 946 | 261 292 |
Decrease In Loans Owed By Related Parties Due To Loans Repaid | | | -410 346 | -357 493 | -150 882 | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | 586 | 31 830 | 28 294 | 54 505 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 586 | 31 978 | 28 424 | 54 619 | -63 394 |
Deferred Tax Liabilities | | | 103 367 | 135 345 | 163 769 | 218 388 | |
Depreciation Expense Property Plant Equipment | | | 2 986 | 2 389 | 1 911 | 1 529 | |
Dividends Paid | | | -656 000 | -680 000 | -690 000 | -860 000 | 1 040 000 |
Dividends Paid On Shares Interim | | | | | | 860 000 | 1 040 000 |
Fixed Assets | 1 756 524 | 3 072 218 | 4 480 592 | 5 331 778 | 6 177 727 | 8 316 414 | 10 303 298 |
Further Item Creditors Component Total Creditors | | | 514 215 | 567 055 | 390 611 | 316 810 | |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | | | 826 280 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | 54 505 | -7 393 |
Income From Shares In Group Undertakings | | | 770 000 | 945 000 | 1 340 000 | 1 550 000 | |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | 173 437 | 221 293 | 826 280 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -756 | | | | 1 248 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 2 389 | 1 911 | 1 529 | 1 223 |
Increase In Loans Owed By Related Parties Due To Loans Advanced | | | 385 627 | 267 587 | 62 887 | 19 224 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 61 212 | 56 264 | 53 535 | 48 496 | |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | 219 | 854 | 254 | 1 593 | |
Interest Payable Similar Charges Finance Costs | | | 61 431 | 57 118 | 53 789 | 50 089 | 60 319 |
Investment Property | | | 4 458 647 | 5 312 222 | 6 160 082 | 8 300 298 | 10 288 405 |
Investment Property Fair Value Model | | | 4 458 647 | 5 312 222 | 6 160 082 | 8 300 298 | 10 288 405 |
Investments Fixed Assets | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 |
Investments In Subsidiaries | | | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 |
Key Management Personnel Compensation Short-term Employee Benefits | | | 48 909 | 70 600 | 37 189 | 37 113 | |
Key Management Personnel Compensation Total | | | | | | 37 113 | 107 966 |
Loans Owed By Related Parties | | | 169 960 | 80 054 | 7 941 | 27 165 | |
Minimum Lease Payments Receivable Under Non-cancellable Operating Leases | | | 2 450 000 | 2 597 084 | 2 557 084 | 2 012 084 | 4 710 500 |
Net Current Assets Liabilities | 463 245 | 35 867 | 1 004 189 | 1 247 427 | 2 019 781 | 1 891 773 | 695 956 |
Nominal Value Allotted Share Capital | | | 2 201 | 2 201 | 2 201 | 2 201 | |
Number Shares Issued Fully Paid | | | 2 201 | 2 201 | 2 201 | 2 201 | |
Operating Profit Loss | 110 553 | | 385 686 | 785 396 | 1 440 721 | 1 724 055 | |
Other Creditors | | | 126 667 | 149 958 | 176 758 | 193 134 | |
Other Interest Expense | | | | | | 1 593 | 1 343 |
Other Interest Receivable Similar Income Finance Income | | | | | | 1 550 000 | 1 540 000 |
Other Operating Income Format1 | | | 2 207 | 173 437 | 221 293 | 826 280 | |
Other Payables Accrued Expenses | | | 14 942 | 15 297 | 15 578 | 16 180 | |
Other Taxation Social Security Payable | | | | | | 929 | 140 551 |
Ownership Interest In Subsidiary Percent | | | 100 | 100 | 100 | 100 | |
Par Value Share | | 1 | | 1 | 1 | 1 | |
Pension Costs Defined Contribution Plan | | | 60 000 | 80 000 | 88 000 | 128 000 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 128 000 | 260 000 |
Percentage Class Share Held In Subsidiary | | | | | | | 100 |
Profit Loss | | | 1 033 205 | 1 536 028 | 2 477 167 | 3 008 401 | 2 510 006 |
Profit Loss On Ordinary Activities Before Tax | 541 489 | | 1 094 255 | 1 673 278 | 2 726 932 | 3 223 966 | 2 709 152 |
Property Plant Equipment Gross Cost | | | 22 800 | 22 800 | 22 800 | 22 800 | |
Provisions | | | 103 367 | 135 345 | 163 769 | 218 388 | |
Provisions For Liabilities Balance Sheet Subtotal | | | 103 367 | 135 345 | 163 769 | 218 388 | |
Rental Income From Investment Property | | | 298 500 | 353 500 | 415 167 | 460 500 | |
Revenue From Rendering Services | | | 230 000 | 430 000 | 980 000 | 660 000 | |
Social Security Costs | 639 | | 1 234 | 1 332 | 2 384 | 1 221 | |
Staff Costs Employee Benefits Expense | | | 114 394 | 135 776 | 143 880 | 182 717 | 314 076 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 218 388 | 154 994 |
Taxation Social Security Payable | | | 22 286 | 48 812 | 124 482 | 929 | |
Tax Decrease From Utilisation Tax Losses | | | -419 | -32 953 | -42 046 | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | -146 300 | -179 550 | -254 600 | 294 500 | 315 637 |
Tax Expense Credit Applicable Tax Rate | | | 207 908 | 317 923 | 518 117 | 612 553 | 555 376 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -166 | -148 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 197 | | | | 28 946 |
Tax Increase Decrease From Other Short-term Timing Differences | | | -756 | | | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | -42 046 | -156 993 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 61 050 | 137 250 | 249 765 | 215 565 | 199 146 |
Total Assets Less Current Liabilities | 2 219 769 | 3 108 085 | 5 484 781 | 6 579 205 | 8 197 508 | 10 208 187 | 10 999 254 |
Total Borrowings | | | 1 102 937 | 1 309 355 | 1 112 067 | 919 726 | |
Total Current Tax Expense Credit | | | | | | 160 946 | 262 540 |
Trade Creditors Trade Payables | | | 3 981 | 873 | 453 | 8 692 | 6 537 |
Trade Debtors Trade Receivables | | | | | 1 000 | | |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | | | 780 539 | |
Turnover Revenue | | | 528 500 | 783 500 | 1 395 167 | 1 120 500 | |
Wages Salaries | 48 840 | | 53 160 | 54 444 | 53 496 | 53 496 | 53 496 |
Amount Specific Advance Or Credit Directors | | | 10 679 | -149 958 | 6 265 | 7 587 | |
Amount Specific Advance Or Credit Made In Period Directors | | | 88 731 | 68 244 | 6 265 | 1 322 | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | -84 980 | -78 923 | -739 116 | | |
Company Contributions To Money Purchase Plans Directors | | | 20 000 | 20 000 | 8 000 | 8 000 | |
Director Remuneration | 25 501 | 27 818 | 28 909 | 30 600 | 29 189 | 26 748 | 26 748 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | 34 748 | 106 748 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | 2 | 2 | 2 | 2 | |
Accruals Deferred Income Within One Year | 7 231 | 15 116 | | | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | 63 | | | | | | |
Aggregate Depreciation On Tangible Fixed Assets On Historical Cost Basis | | 40 334 | | | | | |
Amount Due From To Related Party | | 710 000 | | | | | |
Amounts Owed By Subsidiaries | 857 831 | 710 000 | | | | | |
Amounts Owed To Subsidiaries Within One Year | 314 537 | 707 289 | | | | | |
Bank Borrowings Overdrafts | 561 061 | 1 293 043 | | | | | |
Bank Loans Overdrafts Finance Charges | 19 032 | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 2 595 | | | | | | |
Corporation Tax Due Within One Year | 46 404 | 43 308 | | | | | |
Cost Tangible Fixed Assets On Historical Cost Basis | | 2 550 868 | | | | | |
Creditors Due After One Year | 561 061 | 1 293 043 | | | | | |
Creditors Due Within One Year | 507 530 | 896 867 | | | | | |
Depreciation Tangible Fixed Assets Expense | 11 282 | 12 943 | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | 16 465 | | | | | |
Dividends From U K Companies | 103 500 | | | | | | |
Dividends Withdrawn From Total Reserves | 243 000 | | | | | | |
Expenses Not Deductible For Tax Purposes | 23 962 | | | | | | |
Fixed Asset Investments Cost Or Valuation | 10 000 | 10 000 | | | | | |
Gross Profit Loss | 371 000 | | | | | | |
Historical Cost Depreciation Charge Less Actual Depreciation Charge Calculated On Revalued Amount | 5 026 | | | | | | |
Historical Cost Profit Loss For Period | 500 047 | | | | | | |
Historical Cost Profit Loss On Ordinary Activities Before Taxation | 546 515 | | | | | | |
Income From Shares In Subsidiaries Group Undertakings | 450 000 | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | 63 | | | | | | |
Instalment Debts Due After5 Years | 342 961 | 881 743 | | | | | |
Interest Payable Similar Charges | 19 068 | | | | | | |
Interim Payment | 243 000 | 461 145 | | | | | |
Loans From Directors Within One Year | 74 158 | 29 610 | | | | | |
Net Increase Decrease In Shareholders Funds | 252 021 | | | | | | |
Net Payments For Reacquisition Or Redemption Shares | 1 100 | | | | | | |
Net Proceeds From Shares Issued During Period | 1 100 | | | | | | |
Number Shares Allotted | 2 201 | 2 201 | | | | | |
Other Borrowings Interest Payments Similar Charges | 36 | | | | | | |
Other Differences Leading To An Increase Decrease In Tax Charge | -2 748 | | | | | | |
Other Interest Receivable | 4 | | | | | | |
Other Interest Receivable Similar Income | 4 | | | | | | |
Other Taxation Social Security Within One Year | 14 728 | 466 | | | | | |
Percentage Subsidiary Held | | 100 | | | | | |
Profit Loss For Period | 495 021 | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 16 465 | | | | | |
Provisions For Liabilities Charges | | 16 465 | | | | | |
Revaluation Reserve | 583 988 | 578 962 | | | | | |
Short Term Timing Differences Leading To Decrease Increase In Taxation | -1 554 | | | | | | |
Staff Costs | 49 479 | | | | | | |
Standard Nominal Tax Rate | 23 | | | | | | |
Tangible Fixed Assets Additions | | 1 328 637 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 809 043 | 3 137 680 | | | | | |
Tangible Fixed Assets Depreciation | 62 519 | 75 462 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 12 943 | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 124 542 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 46 468 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 46 468 | | | | | | |
Trade Creditors Within One Year | 6 852 | 18 818 | | | | | |
Turnover Gross Operating Revenue | 371 000 | 224 500 | | | | | |
U K Current Corporation Tax | 46 468 | | | | | | |
U K Current Corporation Tax On Income For Period | 46 405 | | | | | | |
Valuation Tangible Fixed Assets | | 3 062 218 | | | | | |
Value Shares Allotted | 2 201 | 2 201 | | | | | |
Work In Progress | 103 376 | 210 172 | | | | | |