Profit & Loss |
Date of Accounts |
2011-07-31 | 2012-07-31 | 2013-07-31 | 2014-07-31 | 2015-07-31 | 2016-07-31 | 2017-07-31 | 2018-07-31 | 2019-07-31 | 2020-07-31 | 2021-07-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 95 707 | 95 712 | 90 991 | 87 344 | 76 534 | 76 994 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 89 397 | 95 082 | 60 871 | 74 577 | 76 804 | 69 075 |
Current Assets | 113 337 | 112 167 | 108 078 | 108 473 | 92 747 | 93 076 | 97 624 | 62 378 | 74 577 | 76 804 | 69 967 |
Debtors | 4 560 | 2 575 | 1 378 | 3 460 | 5 863 | 3 679 | 2 542 | 1 507 | | | 892 |
Net Assets Liabilities | | | | | | 76 994 | 82 783 | 91 017 | 98 240 | 104 876 | 100 775 |
Other Debtors | | | | | | | | 1 507 | | | 892 |
Property Plant Equipment | | | | | | 574 | 489 | 415 | 353 | 301 | |
Cash Bank In Hand | 106 777 | 107 592 | 104 700 | 105 013 | 86 884 | 89 397 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 95 707 | 95 712 | 90 991 | 87 344 | 76 534 | 76 994 | | | | | |
Stocks Inventory | 2 000 | 2 000 | 2 000 | 0 | | | | | | | |
Tangible Fixed Assets | 1 293 | 1 100 | 934 | 795 | 675 | 574 | | | | | |
Trade Debtors | | | | 1 950 | 1 950 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | 100 | | | | | |
Profit Loss Account Reserve | 95 607 | 95 612 | 90 891 | 87 244 | 76 434 | 76 894 | | | | | |
Shareholder Funds | 95 707 | 95 712 | 90 991 | 87 344 | 76 534 | 76 994 | | | | | |
|
Other Financial Data |
Total Fixed Assets Cost Or Valuation | 51 368 | 51 368 | 51 368 | 51 368 | 51 368 | 51 368 | | | | | |
Total Fixed Assets Depreciation | 4 825 | 5 018 | 5 184 | 5 323 | 5 443 | 5 544 | | | | | |
Total Fixed Assets Depreciation Charge In Period | | 193 | 166 | 139 | | 101 | | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 5 544 | 5 629 | 5 703 | 5 765 | 5 817 | 6 118 |
Amounts Owed To Group Undertakings Participating Interests | | | | | | 10 555 | 10 556 | 10 556 | 10 554 | 10 556 | 10 554 |
Amounts Owed To Other Related Parties Other Than Directors | | | | | | 40 000 | 40 000 | | | | |
Average Number Employees During Period | | | | | | 2 | 2 | 2 | 2 | 2 | |
Bank Borrowings Overdrafts | | | | | | | | | 1 410 | | |
Corporation Tax Payable | | | | | | 5 | 1 523 | | 1 698 | 3 329 | |
Creditors | | | | | | 21 889 | 24 260 | 17 161 | 21 940 | 17 479 | 14 442 |
Current Tax For Period | | | | | | | 1 523 | 17 | 1 692 | 1 631 | -892 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 226 | | 3 545 | 135 | | |
Deferred Tax Liabilities | | | | | | -3 680 | -3 680 | -135 | | | |
Fixed Assets | 46 543 | 46 350 | 46 184 | 46 045 | 45 925 | 45 824 | 45 739 | 45 665 | 45 603 | 45 551 | 45 250 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | -1 523 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 85 | 74 | 62 | 52 | 301 |
Investments | | | | | | 45 250 | 45 250 | 45 250 | 45 250 | 45 250 | 45 250 |
Investments Fixed Assets | | | | | | 45 250 | 45 250 | 45 250 | 45 250 | 45 250 | 45 250 |
Net Current Assets Liabilities | 89 423 | 89 582 | 84 807 | 81 317 | 70 627 | 71 188 | 73 364 | 45 217 | 52 637 | 59 325 | 55 525 |
Other Creditors | | | | | | 11 329 | 12 181 | 6 605 | 8 278 | 3 594 | 3 888 |
Other Investments Other Than Loans | | | | | | 45 250 | 45 250 | 45 250 | 45 250 | 45 250 | 45 250 |
Property Plant Equipment Gross Cost | | | | | | | 6 118 | 6 118 | 6 118 | 6 118 | 6 118 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | -3 680 | -3 680 | -135 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 226 | 1 523 | 2 039 | 1 827 | 1 631 | -892 |
Total Assets Less Current Liabilities | 135 966 | 135 932 | 130 991 | 127 362 | 116 552 | 117 012 | 119 103 | 90 882 | 98 240 | 104 876 | 100 775 |
Total Current Tax Expense Credit | | | | | | | 1 523 | -1 506 | 1 692 | | |
Trade Creditors Trade Payables | | | | | | 18 | | | | | |
Trade Debtors Trade Receivables | | | | | | | 2 542 | | | | |
Creditors Due After One Year Total Noncurrent Liabilities | 40 000 | 40 000 | 40 000 | 40 018 | 40 018 | 40 018 | | | | | |
Creditors Due Within One Year Total Current Liabilities | 23 914 | 22 585 | 23 271 | 27 156 | 22 120 | 21 888 | | | | | |
Provisions For Liabilities Charges | 259 | 220 | 0 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 6 118 | 6 118 | 6 118 | 6 118 | 6 118 | 6 118 | | | | | |
Tangible Fixed Assets Depreciation | 4 825 | 5 018 | 5 184 | 5 323 | 5 443 | 5 544 | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 193 | 166 | 139 | | 101 | | | | | |
Total Fixed Asset Investments Cost Or Valuation | 45 250 | 45 250 | 45 250 | 45 250 | 45 250 | 45 250 | | | | | |
Total Investments Fixed Assets | 45 250 | 45 250 | 45 250 | 45 250 | 45 250 | 45 250 | | | | | |
Accruals Deferred Income Within One Year | | | | 1 890 | 1 880 | | | | | | |
Administrative Expenses | | | | 18 786 | 25 884 | | | | | | |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | | | | 11 502 | 10 554 | | | | | | |
Cash Bank | | | | 105 013 | 86 884 | | | | | | |
Corporation Tax Recoverable Current Asset | | | | 40 | 7 | | | | | | |
Creditors Due After One Year | | | | 40 018 | 40 018 | | | | | | |
Creditors Due Within One Year | | | | 27 156 | 22 120 | | | | | | |
Deferred Tax Current Asset | | | | 1 470 | 3 906 | | | | | | |
Depreciation Tangible Fixed Assets Expense | | | | 139 | 120 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | | | 159 | 135 | | | | | | |
Distribution Costs | | | | 204 | | | | | | | |
Gross Profit Loss | | | | 14 750 | 12 513 | | | | | | |
Loans From Directors Within One Year | | | | 13 474 | 9 003 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | | | | 87 344 | 76 534 | | | | | | |
Number Shares Allotted | | | | 100 | 100 | | | | | | |
Number Shares Authorised | | | | | 100 | | | | | | |
Operating Profit Loss | | | | -4 240 | -13 371 | | | | | | |
Other Creditors After One Year | | | | 40 000 | 40 000 | | | | | | |
Other Creditors Due Within One Year | | | | 290 | 683 | | | | | | |
Other Creditors Including Taxation Social Security After One Year Subtotal | | | | 40 018 | 40 018 | | | | | | |
Other Creditors Including Taxation Social Security Within One Year Subtotal | | | | 15 654 | 11 566 | | | | | | |
Other Interest Receivable Similar Income | | | | 38 | 82 | | | | | | |
Par Value Share | | | | | 1 | | | | | | |
Profit Loss For Period | | | | -3 647 | -10 810 | | | | | | |
Profit Loss On Ordinary Activities Before Tax | | | | -4 202 | -13 289 | | | | | | |
Share Capital Allotted Called Up Paid | | | | -100 | -100 | | | | | | |
Share Capital Authorised | | | | -100 | -100 | | | | | | |
Standard Nominal Tax Rate | | | | 20 | 20 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | | 120 | | | | | | |
Tax Losses Available | | | | -1 629 | -4 041 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | | -555 | -2 479 | | | | | | |
Trade Creditors After One Year | | | | 18 | 18 | | | | | | |
Turnover Gross Operating Revenue | | | | 14 750 | 12 513 | | | | | | |
U K Current Corporation Tax | | | | | -43 | | | | | | |
U K Current Corporation Tax On Income For Period | | | | | -43 | | | | | | |