Profit & Loss |
Accounts Information Date |
2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 |
Net Worth | -88 | 35 | | | |
|
Balance Sheet |
Cash Bank On Hand | | 1 300 | 2 200 | 1 500 | 4 168 |
Property Plant Equipment | | 4 800 | 4 930 | 2 400 | 3 444 |
Cash Bank In Hand | 769 | 1 300 | | | |
Current Assets | 1 476 | 4 739 | | | |
Debtors | 707 | 3 439 | | | |
Intangible Fixed Assets | 7 275 | 4 800 | | | |
Net Assets Liabilities Including Pension Asset Liability | -88 | | | | |
Tangible Fixed Assets | 7 275 | 5 959 | | | |
|
Reserves/Capital |
Called Up Share Capital | 100 | 100 | | | |
Profit Loss Account Reserve | -188 | -65 | | | |
Shareholder Funds | -88 | 35 | | | |
|
Other |
Accumulated Amortisation Impairment Intangible Assets | | 1 200 | 2 400 | 3 600 | 4 800 |
Accumulated Depreciation Impairment Property Plant Equipment | | 3 041 | 4 070 | 4 891 | 5 556 |
Administrative Expenses | -19 377 | -29 434 | 19 777 | 33 820 | 36 209 |
Corporation Tax Payable | | 8 403 | 8 244 | 9 494 | 10 980 |
Creditors | | 4 739 | 13 785 | 8 800 | 8 718 |
Fixed Assets | 7 275 | 10 759 | 8 530 | 6 509 | 4 644 |
Gross Profit Loss | 43 400 | 68 960 | 58 725 | 81 688 | 92 020 |
Increase From Amortisation Charge For Year Intangible Assets | | | 1 200 | | 1 200 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 1 029 | | 665 |
Intangible Assets | | 5 959 | 3 600 | 4 109 | 1 200 |
Intangible Assets Gross Cost | | 6 000 | 6 000 | 6 000 | 6 000 |
Loans From Directors | | 4 485 | 1 724 | 209 | -7 831 |
Net Current Assets Liabilities | -7 363 | -10 724 | -8 291 | -6 396 | -4 550 |
Number Shares Issued Fully Paid | | 100 | 100 | 100 | 100 |
Operating Profit Loss | 24 023 | 39 526 | 38 948 | 47 868 | 55 811 |
Other Taxation Payable | | 305 | | | |
Profit Loss | | 113 | 204 | -126 | -19 |
Profit Loss On Ordinary Activities Before Tax | 24 023 | 39 526 | 38 948 | 47 868 | 55 811 |
Property Plant Equipment Gross Cost | | 9 000 | 9 000 | 9 000 | 9 000 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 8 413 | 8 244 | 9 494 | 10 980 |
Total Assets Less Current Liabilities | -88 | 35 | 239 | 113 | 94 |
Trade Creditors Trade Payables | | 635 | 657 | 669 | 745 |
Trade Debtors Trade Receivables | | 3 439 | 3 294 | 7 300 | |
Turnover Revenue | | 68 960 | 58 725 | 81 688 | 92 020 |
Value-added Tax Payable | | 1 635 | 3 160 | 4 824 | 4 824 |
Director Remuneration | 10 000 | 10 600 | | | |
Number Own Shares Purchased | | 100 | | | |
Aggregate Dividends Paid In Financial Year | 20 500 | 31 000 | | | |
Amounts Owed To Related Parties Within One Year | 3 755 | 4 485 | | | |
Corporation Tax Due Within One Year | 3 711 | 8 403 | | | |
Creditors Due Within One Year | 8 839 | 15 463 | | | |
Depreciation Impairment Reversal Tangible Fixed Assets | 1 725 | 1 316 | | | |
Intangible Fixed Assets Additions | | 6 000 | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 1 200 | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 1 200 | | | |
Intangible Fixed Assets Cost Or Valuation | | 6 000 | | | |
Number Shares Allotted | 100 | | | | |
Other Taxation Social Security Within One Year | 245 | 305 | | | |
Par Value Share | 1 | | | | |
Profit Loss For Period | 20 312 | 123 | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | |
Tangible Fixed Assets Additions | 9 000 | | | | |
Tangible Fixed Assets Cost Or Valuation | 9 000 | 9 000 | | | |
Tangible Fixed Assets Depreciation | 1 725 | 3 041 | | | |
Tangible Fixed Assets Depreciation Charged In Period | 1 725 | 1 316 | | | |
Tax On Profit Or Loss On Ordinary Activities | 3 711 | -8 403 | | | |
Trade Creditors Within One Year | 580 | 635 | | | |
Turnover Gross Operating Revenue | 43 400 | 68 960 | | | |
V A T Due Total Creditors | 548 | 1 635 | | | |