Profit & Loss |
Accounts Information Date |
2016-02-29 | 2017-01-31 | 2017-02-28 | 2018-01-31 | 2019-01-31 |
Net Worth | -980 | | | | |
|
Balance Sheet |
Cash Bank On Hand | 10 997 | 4 | 4 | 3 017 | 6 030 |
Property Plant Equipment | 1 329 | 1 061 | 1 061 | 891 | 755 |
Cash Bank In Hand | 10 997 | | | | |
Current Assets | 11 974 | | | | |
Debtors | 977 | | | | |
Intangible Fixed Assets | 6 760 | | | | |
Tangible Fixed Assets | 1 329 | | | | |
|
Reserves/Capital |
Called Up Share Capital | 100 | | | | |
Profit Loss Account Reserve | -1 080 | | | | |
Shareholder Funds | -980 | | | | |
|
Other |
Accumulated Amortisation Impairment Intangible Assets | 1 690 | 3 380 | 3 380 | 5 070 | 6 760 |
Accumulated Depreciation Impairment Property Plant Equipment | 370 | 638 | 638 | 858 | 1 044 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 50 | 50 |
Administrative Expenses | -16 882 | 14 017 | 14 017 | 13 654 | 13 801 |
Corporation Tax Payable | 5 757 | 6 815 | 6 815 | 5 093 | 4 950 |
Creditors | 21 043 | 8 078 | 8 078 | 8 230 | 9 170 |
Fixed Assets | 8 089 | 6 131 | 6 131 | 4 271 | 2 445 |
Gross Profit Loss | 44 559 | 45 846 | 45 846 | 38 103 | 37 831 |
Increase From Amortisation Charge For Year Intangible Assets | | | 1 690 | 1 690 | 1 690 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 268 | 220 | 186 |
Intangible Assets | 6 760 | 5 070 | 5 070 | 3 380 | 1 690 |
Intangible Assets Gross Cost | 8 450 | 8 450 | 8 450 | 8 450 | 8 450 |
Loans From Directors | 13 892 | 17 | 17 | 1 625 | 2 403 |
Net Current Assets Liabilities | -9 069 | -7 097 | -7 097 | -4 131 | -2 225 |
Number Shares Issued Fully Paid | 100 | 100 | 100 | 100 | 100 |
Operating Profit Loss | 27 677 | 31 829 | 31 829 | 24 449 | 24 030 |
Other Taxation Payable | 291 | 23 | 23 | | |
Profit Loss | -1 080 | 14 | 14 | 1 106 | 80 |
Profit Loss On Ordinary Activities Before Tax | 27 677 | 31 829 | 31 829 | 24 449 | 24 030 |
Property Plant Equipment Gross Cost | 1 699 | 1 699 | 1 699 | 1 749 | 1 799 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 5 757 | 6 815 | 6 815 | 5 093 | 4 950 |
Total Assets Less Current Liabilities | -980 | -966 | -966 | 140 | 220 |
Trade Creditors Trade Payables | 625 | 657 | 657 | 669 | 697 |
Trade Debtors Trade Receivables | 977 | 977 | 977 | 1 082 | 915 |
Turnover Revenue | 44 559 | 45 846 | 45 846 | 38 103 | 37 831 |
Value-added Tax Payable | 478 | 566 | 566 | 843 | 1 120 |
Director Remuneration | 10 316 | | | | |
Number Own Shares Purchased | 100 | | | | |
Aggregate Dividends Paid In Financial Year | 23 000 | | | | |
Amounts Owed To Related Parties Within One Year | 13 892 | | | | |
Corporation Tax Due Within One Year | 5 757 | | | | |
Creditors Due Within One Year | 21 043 | | | | |
Depreciation Impairment Reversal Tangible Fixed Assets | 370 | | | | |
Intangible Fixed Assets Additions | 8 450 | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 1 690 | | | | |
Intangible Fixed Assets Amortisation Charged In Period | 1 690 | | | | |
Intangible Fixed Assets Cost Or Valuation | 8 450 | | | | |
Other Taxation Social Security Within One Year | 291 | | | | |
Profit Loss For Period | -1 080 | | | | |
Share Capital Allotted Called Up Paid | 100 | | | | |
Tangible Fixed Assets Additions | 1 699 | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 699 | | | | |
Tangible Fixed Assets Depreciation | 370 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 370 | | | | |
Tax On Profit Or Loss On Ordinary Activities | -5 757 | | | | |
Trade Creditors Within One Year | 625 | | | | |
Turnover Gross Operating Revenue | 44 559 | | | | |
V A T Due Total Creditors | 478 | | | | |