Profit & Loss |
Date of Accounts |
2011-06-30 | 2012-06-30 | 2013-06-30 | 2016-06-30 | 2017-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | | | | | |
Net Worth | | | 10 000 | 10 000 | | | | | | |
|
Balance Sheet |
Debtors | | | | | | | | | 5 251 | 5 250 |
Net Assets Liabilities | | | | 10 000 | 10 000 | 10 000 | 10 000 | 1 580 456 | 1 298 586 | 1 203 611 |
Other Debtors | | | | | | | | | 5 251 | 5 250 |
Property Plant Equipment | | | | | | | | 992 821 | 4 315 037 | 4 224 698 |
Net Assets Liabilities Including Pension Asset Liability | 10 000 | 10 000 | 10 000 | | | | | | | |
Tangible Fixed Assets | | 587 930 | 587 930 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 10 000 | 10 000 | 10 000 | 10 000 | | | | | | |
Shareholder Funds | | | 10 000 | 10 000 | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | | | 138 281 | 3 800 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | 20 262 | 84 863 | 110 747 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | 4 200 |
Administrative Expenses | | | | | | | | | 1 197 182 | 1 068 982 |
Amounts Owed To Group Undertakings | | | | | | | | | 4 510 735 | 6 301 151 |
Average Number Employees During Period | | | | | | | 103 | 113 | 2 | 2 |
Bank Borrowings | | | | | | | | | 1 342 470 | |
Bank Borrowings Overdrafts | | | | | | | | | 642 325 | |
Cash Cash Equivalents | | | | | | | | | 1 323 600 | 413 594 |
Corporation Tax Payable | | | | | | | | | 2 729 | 359 827 |
Cost Sales | | | | | | | | | 3 243 452 | 3 460 313 |
Creditors | | | | 577 635 | 577 635 | 577 635 | 577 635 | 295 | 5 163 759 | 6 313 958 |
Current Tax For Period | | | | | | 167 362 | 249 622 | 320 206 | 347 216 | 359 827 |
Deferred Tax Asset Debtors | | | | | | | | | 35 984 | 37 013 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | 51 835 | -14 123 |
Dividends Paid Classified As Financing Activities | | | | | | | | | -131 942 | -504 365 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | | | | | -131 942 | -504 365 |
Fixed Assets | | | | | | 587 930 | 587 930 | 1 580 751 | 7 342 583 | 7 697 663 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | | | | | 200 000 | -52 374 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | -401 076 | -375 644 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | 20 262 | | 25 884 |
Interest Income On Bank Deposits | | | | | | | | | 693 | 11 009 |
Interest Paid Classified As Operating Activities | | | | | | | | | -38 120 | -68 505 |
Interest Payable Similar Charges Finance Costs | | | | | | 66 639 | 95 482 | 64 253 | 38 120 | 68 505 |
Interest Received Classified As Investing Activities | | | | | | | | | -693 | -11 009 |
Investment Property | | | | | | | | | 2 439 616 | 2 885 035 |
Investments Fixed Assets | 587 930 | 587 930 | 587 930 | 587 930 | 587 930 | 587 930 | 587 930 | 587 930 | 587 930 | 587 930 |
Investments In Subsidiaries | | | | | | | | | 587 930 | 587 930 |
Net Cash Generated From Operations | | | | | | | | | | -1 827 307 |
Net Finance Income Costs | | | | | | | | | 693 | 11 009 |
Other Creditors | | | | 295 | 295 | 295 | 295 | 295 | 295 | 49 898 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 693 | 11 009 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 11 957 | 23 805 | 39 184 | 44 434 | 49 744 |
Prepayments Accrued Income | | | | | | | | | 93 606 | 244 519 |
Profit Loss | | | | | | 738 615 | 1 059 991 | 1 604 956 | 53 236 | 409 390 |
Property Plant Equipment Gross Cost | | | | | | | | 1 013 083 | 130 492 | 134 692 |
Staff Costs Employee Benefits Expense | | | | | | 1 633 541 | 1 840 741 | 2 103 253 | 2 628 309 | 2 849 246 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | 185 344 | 185 344 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | 38 000 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 2 582 | 11 653 | 17 488 | 46 687 | -8 138 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 11 201 | 5 513 | 502 | 9 473 | -8 042 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 155 119 | 249 499 | 321 488 | 399 051 | 345 704 |
Total Borrowings | | | | | | | | | 642 325 | |
Trade Creditors Trade Payables | | | | | | | | | 296 228 | 378 562 |
Trade Debtors Trade Receivables | | | | | | | | | 661 915 | 596 795 |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 205 460 |
Wages Salaries | | | | | | 1 621 584 | 1 816 936 | 2 064 069 | 2 406 334 | 2 608 937 |
Audit Fees Expenses | | | | | | 7 200 | 7 200 | 7 200 | | |
Director Remuneration | | | | | | 32 606 | 21 693 | 19 044 | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 587 830 | 587 830 | | | |
Applicable Tax Rate | | | | | | 19 | 19 | 19 | | |
Comprehensive Income Expense | | | | | | 204 402 | 23 000 | 1 604 956 | | |
Depreciation Expense Property Plant Equipment | | | | | | 86 104 | 92 788 | 125 375 | | |
Dividends Paid | | | | | | 204 402 | 23 000 | 34 500 | | |
Dividends Paid On Shares Interim | | | | | | 408 804 | 46 000 | 69 000 | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | -45 765 | -60 242 | 11 423 | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | -50 781 | | -2 700 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -23 673 | 2 167 | | | |
Intangible Assets Gross Cost | | | | | | 587 830 | 587 830 | | | |
Interest Expense On Bank Overdrafts | | | | | | 66 639 | 95 482 | 64 253 | | |
Investments In Group Undertakings | | | | 587 930 | 587 930 | 587 930 | 587 930 | 587 930 | | |
Net Assets Liabilities Associates | | | | -3 413 544 | -4 447 124 | | | | | |
Net Assets Liabilities Subsidiaries | | | | | | -4 776 934 | -5 790 927 | -5 427 201 | | |
Net Current Assets Liabilities | -295 | -295 | -295 | -295 | -295 | -295 | -295 | -295 | | |
Number Shares Issued Fully Paid | | | | | 10 000 | | 10 000 | 10 000 | | |
Other Deferred Tax Expense Credit | | | | | | -12 243 | -123 | 1 282 | | |
Par Value Share | | | | 1 | 1 | | | | | |
Percentage Class Share Held In Associate | | | | | 50 | | | | | |
Percentage Class Share Held In Subsidiary | | | | | | | 50 | 50 | | |
Profit Loss From Continuing Operations Associates | | | | 241 722 | 1 293 480 | | | | | |
Profit Loss On Ordinary Activities Before Tax | | | | | | 893 734 | 1 309 490 | 1 597 357 | | |
Profit Loss Subsidiaries | | | | | | 738 614 | 1 059 993 | 1 295 992 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | 169 809 | 248 803 | 303 498 | | |
Total Assets Less Current Liabilities | 587 635 | 587 635 | 587 635 | 587 635 | 587 635 | 587 635 | 587 635 | 1 580 456 | | |
Turnover Revenue | | | | | | 3 556 907 | 3 914 218 | 4 595 993 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | 1 013 083 | | |
Creditors Due After One Year | 577 635 | 577 635 | 577 635 | 577 635 | | | | | | |
Creditors Due Within One Year | 295 | 295 | 295 | 295 | | | | | | |
Number Shares Allotted | | | | 10 000 | | | | | | |
Percentage Associate Held | | | | 50 | | | | | | |
Share Capital Allotted Called Up Paid | 10 000 | 10 000 | 10 000 | 10 000 | | | | | | |