Profit & Loss |
Date of Accounts |
2014-03-31 | 2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 |
Currency |
| | | | | | | |
Net Worth | 5 363 320 | 4 811 046 | 4 414 214 | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 316 | 35 | 137 | | | | | |
Cash Bank On Hand | | | 137 | 76 | 195 | 100 | | |
Current Assets | 5 660 475 | 5 654 996 | 4 664 542 | 3 982 929 | 3 741 963 | 1 242 471 | 1 224 976 | 1 213 826 |
Debtors | 5 660 159 | 5 654 961 | 4 664 405 | 3 982 853 | 3 741 768 | 37 371 | 24 976 | 13 826 |
Other Debtors | 2 152 626 | 21 670 | 31 822 | 17 602 | | 4 696 | | |
Property Plant Equipment | | | 1 083 | 3 170 | 5 119 | | | |
Tangible Fixed Assets | 1 607 | 1 071 | 1 083 | | | | | |
Total Inventories | | | | | | 1 205 000 | 1 200 000 | 1 200 000 |
Trade Debtors | 115 589 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 140 | 140 | 140 | | | | | |
Profit Loss Account Reserve | 5 362 515 | 4 810 241 | 4 413 409 | | | | | |
Shareholder Funds | 5 363 320 | 4 811 046 | 4 414 214 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 5 000 | 5 000 | | | | | | |
Accrued Liabilities | | | 170 382 | 11 005 | 1 000 | | | |
Accrued Liabilities Deferred Income | | | | | 1 000 | 34 052 | 30 085 | 32 775 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 29 629 | 31 276 | 32 240 | | | |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | | | 4 180 980 | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | 8 121 | | | | | | | |
Administrative Expenses | 1 241 796 | 926 103 | 804 111 | 720 009 | | | | |
Amounts Owed By Group Undertakings | | | 4 500 587 | 3 806 673 | 3 266 591 | | | |
Amounts Owed By Group Undertakings Other Participating Interests Within One Year | 3 350 434 | 5 446 954 | 4 500 587 | | | | | |
Amounts Owed To Group Undertakings | | | 50 | 51 | 1 | 843 763 | 804 198 | 739 279 |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | | | 114 | | | | | |
Amounts Owed To Other Participating Interests Within One Year | 50 000 | 450 000 | | | | | | |
Amounts Owed To Other Related Parties Other Than Directors | | | | 63 | 63 | 63 | | |
Applicable Tax Rate | | | 20 | 20 | | | | |
Average Number Employees During Period | | | | 5 | 3 | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 211 | 138 | | | | | | |
Comprehensive Income Expense | | | -396 832 | -500 261 | | | | |
Corporation Tax Due Within One Year | 568 318 | | | | | | | |
Corporation Tax Recoverable | | | 98 242 | 123 334 | 46 208 | 6 691 | | |
Cost Sales | 14 368 796 | | | | | | | |
Creditors | | | 251 526 | 72 261 | 24 480 | 884 593 | 858 269 | 794 514 |
Creditors Due Within One Year | 1 298 763 | 845 022 | 251 526 | | | | | |
Current Tax For Period | | | -98 242 | -123 334 | | | | |
Debtors Due Within One Year | 5 660 159 | 5 654 961 | 4 664 405 | | | | | |
Depreciation Expense Property Plant Equipment | | | 698 | 1 647 | | | | |
Depreciation Tangible Fixed Assets Expense | 535 | 536 | 698 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 646 | 33 313 | | |
Disposals Property Plant Equipment | | | | | 2 583 | 37 359 | | |
Expenses Not Deductible For Tax Purposes | 578 | 583 | | | | | | |
Fixed Assets | 1 001 608 | 1 072 | 1 198 | 3 285 | 5 184 | 65 | | |
Gross Profit Loss | 8 673 787 | | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 1 647 | 1 610 | 1 073 | | |
Interest Payable Similar Charges Finance Costs | | | 3 618 | | | | | |
Investments Fixed Assets | 1 000 001 | 1 | 115 | 115 | 65 | 65 | 65 | 65 |
Investments In Group Undertakings | | | 52 | 52 | 2 | 2 | 2 | 2 |
Merchandise | | | | | | 1 205 000 | 1 200 000 | 1 200 000 |
Net Current Assets Liabilities | 4 361 712 | 4 809 974 | 4 413 016 | 3 910 668 | 3 717 483 | 357 878 | 366 707 | 419 312 |
Net Increase Decrease In Shareholders Funds | 6 363 279 | | | | | | | |
Non-taxable Income | 305 364 | | | | | | | |
Number Shares Allotted | | 70 | 70 | | | | | |
Operating Profit Loss | 7 431 991 | -700 042 | -609 231 | -720 009 | | | | |
Other Creditors | | | 48 044 | 50 803 | 4 146 | 5 438 | 7 167 | 3 929 |
Other Creditors Due Within One Year | 527 212 | 272 763 | 233 721 | | | | | |
Other Interest Receivable Similar Income | 1 879 | 73 | | | | | | |
Other Interest Receivable Similar Income Finance Income | | | 117 775 | 96 414 | | | | |
Other Investments Other Than Loans | | | 63 | 63 | 63 | 63 | 63 | 63 |
Other Taxation Social Security Payable | | | 15 295 | 9 110 | 18 039 | | | |
Par Value Share | | 0 | 0 | | | | | |
Pension Costs | 12 204 | 13 810 | | | | | | |
Percentage Class Share Held In Associate | | | | 5 | 5 | 5 | 5 | 5 |
Percentage Class Share Held In Subsidiary | | | | 100 | 100 | 100 | 100 | 100 |
Percentage Subsidiary Held | | 100 | | | | | | |
Prepayments | | | 33 754 | 20 431 | 425 000 | 10 969 | | |
Prepayments Accrued Income Current Asset | 41 510 | 38 642 | 33 754 | | | | | |
Profit Loss | | | -396 832 | -500 261 | | | | |
Profit Loss For Period | 6 363 279 | -552 274 | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 7 433 870 | -699 969 | -495 074 | -623 595 | | | | |
Property Plant Equipment Gross Cost | | | 30 712 | 34 446 | 37 359 | | | |
Recoverable Value-added Tax | | | | 14 813 | 3 969 | | | |
Share Capital Allotted Called Up Paid | 7 | 7 | 7 | | | | | |
Share Premium Account | 665 | 665 | 665 | | | | | |
Special Factors Affecting Joint-ventures Associates Leading To An Increase Decrease In Tax Charge | -30 739 | -1 147 | | | | | | |
Standard Nominal Tax Rate | 23 | 21 | | | | | | |
Tangible Fixed Assets Additions | | | 710 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 30 002 | 30 002 | 30 712 | | | | | |
Tangible Fixed Assets Depreciation | 28 395 | 28 931 | 29 629 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 536 | 698 | | | | | |
Tax Expense Credit Applicable Tax Rate | | | -99 015 | -124 719 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 971 | 1 963 | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 1 709 790 | -146 993 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 1 070 591 | -147 695 | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | -98 242 | -123 334 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 3 734 | 5 496 | | | |
Total Assets Less Current Liabilities | 5 363 320 | 4 811 046 | 4 414 214 | 3 913 953 | 3 722 667 | 357 943 | 366 772 | 419 377 |
Total Reserves | 5 363 180 | 4 810 906 | 4 414 074 | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 576 439 | -147 695 | | | | | | |
Trade Creditors Trade Payables | | | 330 | 1 229 | 1 231 | 899 | | |
Trade Creditors Within One Year | 6 725 | 11 410 | 330 | | | | | |
Trade Debtors Trade Receivables | | | | | | 15 015 | 24 976 | 13 826 |
Transfers To From Inventories Investment Property Fair Value Model | | | | | | 4 180 980 | | |
Turnover Gross Operating Revenue | 23 042 583 | 226 061 | | | | | | |
Turnover Revenue | | | 194 880 | | | | | |
U K Current Corporation Tax | 568 318 | -147 695 | | | | | | |
U K Deferred Tax | 494 152 | | | | | | | |
Utilisation Tax Losses | 805 736 | | | | | | | |
Value-added Tax Payable | | | | | | 378 | 5 993 | 6 128 |
V A T Due Total Creditors | 146 508 | 110 849 | 17 361 | | | | | |
Corporation Tax Payable | | | | | | | 10 762 | 12 339 |
Director Remuneration Benefits Excluding Payments To Third Parties | 270 223 | 496 119 | 383 715 | | | | | |
Loans From Associates | | | | | | | 64 | 64 |