Profit & Loss |
Accounts Information Date |
2015-07-31 | 2016-07-31 | 2017-07-31 | 2018-07-31 |
Net Worth | -34 | 3 500 | | |
|
Balance Sheet |
Cash Bank On Hand | | 14 783 | 13 260 | 167 |
Property Plant Equipment | | 2 663 | 2 378 | 1 947 |
Cash Bank In Hand | 15 163 | 14 783 | | |
Current Assets | 16 813 | 15 890 | | |
Debtors | 1 650 | 1 107 | | |
Net Assets Liabilities Including Pension Asset Liability | -34 | | | |
Tangible Fixed Assets | 3 377 | 2 663 | | |
|
Reserves/Capital |
Called Up Share Capital | 100 | 100 | | |
Profit Loss Account Reserve | -134 | 3 400 | | |
Shareholder Funds | -34 | 3 500 | | |
|
Other |
Accumulated Amortisation Impairment Intangible Assets | | | 1 970 | 3 940 |
Accumulated Depreciation Impairment Property Plant Equipment | | 1 716 | 2 281 | 2 712 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 280 | |
Administrative Expenses | -26 322 | -30 248 | 29 865 | 27 271 |
Corporation Tax Payable | | 9 934 | 5 432 | |
Creditors | | 16 318 | 25 239 | 11 880 |
Fixed Assets | 3 377 | 2 663 | 10 258 | 7 857 |
Gross Profit Loss | 44 437 | 79 116 | 55 156 | 23 306 |
Increase From Amortisation Charge For Year Intangible Assets | | | 1 970 | 1 970 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 565 | 431 |
Intangible Assets | | | 7 880 | 5 910 |
Intangible Assets Gross Cost | | | 9 850 | 9 850 |
Loans From Directors | | 5 469 | 16 644 | 11 211 |
Net Current Assets Liabilities | -3 411 | 837 | -10 149 | -11 423 |
Number Shares Issued Fully Paid | | 100 | 100 | 100 |
Operating Profit Loss | 18 115 | 48 868 | 25 291 | -3 965 |
Other Taxation Payable | | 285 | | |
Profit Loss | | 3 534 | -3 391 | -3 675 |
Profit Loss On Ordinary Activities Before Tax | 18 115 | 48 868 | 25 291 | -3 965 |
Property Plant Equipment Gross Cost | | 4 379 | 4 659 | 4 659 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 9 934 | 5 432 | -290 |
Total Additions Including From Business Combinations Intangible Assets | | | 9 850 | |
Total Assets Less Current Liabilities | -34 | 3 500 | 109 | -3 566 |
Trade Creditors Trade Payables | | 630 | 657 | 669 |
Trade Debtors Trade Receivables | | 1 107 | 1 830 | |
Turnover Revenue | | 79 116 | 55 156 | 23 306 |
Value-added Tax Payable | | | 2 506 | |
Director Remuneration | 10 196 | 9 787 | | |
Number Own Shares Purchased | | 100 | | |
Aggregate Dividends Paid In Financial Year | 15 000 | 35 400 | | |
Amounts Owed To Related Parties Within One Year | 16 105 | 5 469 | | |
Corporation Tax Due Within One Year | 3 249 | 9 934 | | |
Creditors Due Within One Year | 20 224 | 15 053 | | |
Depreciation Impairment Reversal Tangible Fixed Assets | 1 002 | 714 | | |
Number Shares Allotted | 100 | | | |
Other Taxation Social Security Within One Year | 265 | 285 | | |
Par Value Share | 1 | | | |
Profit Loss For Period | 14 866 | 3 534 | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | |
Tangible Fixed Assets Additions | 4 379 | | | |
Tangible Fixed Assets Cost Or Valuation | 4 379 | 4 379 | | |
Tangible Fixed Assets Depreciation | 1 002 | 1 716 | | |
Tangible Fixed Assets Depreciation Charged In Period | 1 002 | 714 | | |
Tax On Profit Or Loss On Ordinary Activities | 3 249 | -9 934 | | |
Trade Creditors Within One Year | 605 | 630 | | |
Turnover Gross Operating Revenue | 44 437 | 79 116 | | |
V A T Due Total Creditors | | -1 265 | | |