Profit & Loss |
Accounts Information Date |
2016-09-30 | 2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 |
Net Worth | -971 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 10 382 | 2 585 | 3 084 | 2 065 | | |
Current Assets | 11 222 | | | | 7 718 | 5 901 |
Property Plant Equipment | 2 300 | 1 805 | 1 444 | 1 174 | | |
Cash Bank In Hand | 10 382 | | | | | |
Debtors | 840 | | | | | |
Intangible Fixed Assets | 4 800 | | | | | |
Tangible Fixed Assets | 2 300 | | | | | |
|
Reserves/Capital |
Called Up Share Capital | 100 | | | | | |
Profit Loss Account Reserve | -1 071 | | | | | |
Shareholder Funds | -971 | | | | | |
|
Other |
Accumulated Amortisation Impairment Intangible Assets | 1 200 | 2 400 | 3 600 | 4 800 | | |
Accumulated Depreciation Impairment Property Plant Equipment | 700 | 1 195 | 1 556 | 1 826 | | |
Administrative Expenses | -23 761 | 23 008 | 20 944 | 22 009 | | |
Average Number Employees During Period | | | | | 1 | 1 |
Corporation Tax Payable | 1 235 | 3 079 | 2 575 | -556 | | |
Creditors | 19 293 | 8 643 | 7 857 | 9 337 | -7 627 | -11 024 |
Fixed Assets | 7 100 | 5 405 | 3 844 | 2 374 | 965 | -334 |
Gross Profit Loss | 29 925 | 37 011 | 32 832 | 17 472 | | |
Increase From Amortisation Charge For Year Intangible Assets | | 1 200 | 1 200 | 1 200 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 495 | 361 | 270 | | |
Intangible Assets | 4 800 | 3 600 | 2 400 | 1 200 | | |
Intangible Assets Gross Cost | 6 000 | 6 000 | 6 000 | 6 000 | | |
Loans From Directors | 17 138 | 4 919 | 4 613 | 9 196 | | |
Net Current Assets Liabilities | -8 071 | -5 202 | -3 728 | -6 239 | 91 | -5 123 |
Number Shares Issued Fully Paid | 100 | 100 | 100 | 100 | | |
Operating Profit Loss | 6 164 | 14 003 | 11 888 | -4 537 | | |
Other Taxation Payable | 275 | | | | | |
Profit Loss | -1 071 | 1 174 | -87 | -3 981 | | |
Profit Loss On Ordinary Activities Before Tax | 6 164 | 14 003 | 11 888 | -4 537 | | |
Property Plant Equipment Gross Cost | 3 000 | 3 000 | 3 000 | 3 000 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 1 235 | 3 079 | 2 575 | -556 | | |
Total Assets Less Current Liabilities | -971 | 203 | 116 | -3 865 | 1 056 | -5 457 |
Trade Creditors Trade Payables | 645 | 645 | 669 | 697 | | |
Trade Debtors Trade Receivables | 840 | 856 | 1 045 | 1 033 | | |
Turnover Revenue | 29 925 | 37 011 | 32 832 | 17 472 | | |
Amount Specific Advance Or Credit Directors | | | | 9 196 | 4 768 | 11 335 |
Amount Specific Advance Or Credit Made In Period Directors | | | | 556 | 9 196 | 4 768 |
Director Remuneration | 9 356 | | | | | |
Number Own Shares Purchased | 100 | | | | | |
Aggregate Dividends Paid In Financial Year | 6 000 | | | | | |
Amounts Owed To Related Parties Within One Year | 17 138 | | | | | |
Corporation Tax Due Within One Year | 1 235 | | | | | |
Creditors Due Within One Year | 19 293 | | | | | |
Depreciation Impairment Reversal Tangible Fixed Assets | 700 | | | | | |
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 | | | | | |
Other Taxation Social Security Within One Year | 275 | | | | | |
Profit Loss For Period | -1 071 | | | | | |
Share Capital Allotted Called Up Paid | 100 | | | | | |
Tangible Fixed Assets Additions | 3 000 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 3 000 | | | | | |
Tangible Fixed Assets Depreciation | 700 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 700 | | | | | |
Tax On Profit Or Loss On Ordinary Activities | -1 235 | | | | | |
Trade Creditors Within One Year | 645 | | | | | |
Turnover Gross Operating Revenue | 29 925 | | | | | |