Profit & Loss |
Accounts Information Date |
2015-02-28 | 2015-03-13 | 2016-02-29 | 2017-02-28 | 2018-02-28 | 2019-02-28 |
Net Worth | 4 571 | 4 571 | 2 610 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 17 215 | 14 182 | 6 011 |
Property Plant Equipment | | | 3 856 | 3 317 | 3 686 | 3 016 |
Cash Bank In Hand | 19 431 | 19 431 | | | | |
Current Assets | 19 431 | 19 431 | | | | |
Net Assets Liabilities Including Pension Asset Liability | | 4 571 | | | | |
Tangible Fixed Assets | 4 851 | 4 851 | 3 856 | | | |
|
Reserves/Capital |
Called Up Share Capital | 100 | 100 | 100 | | | |
Profit Loss Account Reserve | 4 471 | 4 471 | 2 510 | | | |
Shareholder Funds | 4 571 | 4 571 | 2 610 | | | |
|
Other |
Accumulated Amortisation Impairment Intangible Assets | | | | 1 890 | 3 780 | 5 670 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 2 376 | 3 190 | 4 379 | 5 371 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 275 | 1 558 | 322 |
Administrative Expenses | -38 893 | 38 893 | -2 256 | 27 532 | 28 115 | 11 166 |
Average Number Employees During Period | | | | | | |
Corporation Tax Payable | | | | 7 689 | 9 413 | 1 191 |
Creditors | | | 1 541 | 28 883 | 24 575 | 12 694 |
Fixed Assets | 4 851 | 4 851 | 3 856 | 10 877 | 9 356 | 6 796 |
Gross Profit Loss | 87 713 | 87 713 | | 66 182 | 74 782 | 15 045 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 1 890 | 1 890 | 1 890 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 814 | 1 189 | 992 |
Intangible Assets | | | | 7 560 | 5 670 | 3 780 |
Intangible Assets Gross Cost | | | | 9 450 | 9 450 | 9 450 |
Loans From Directors | | | 65 | 18 914 | 13 350 | 10 806 |
Net Current Assets Liabilities | -280 | -280 | -1 246 | -10 846 | -9 231 | -6 683 |
Number Shares Issued Fully Paid | | | 100 | 100 | 100 | 100 |
Operating Profit Loss | 48 820 | 48 820 | -2 256 | 38 650 | 46 667 | 3 879 |
Profit Loss | | | -1 961 | -2 579 | -246 | -12 |
Profit Loss On Ordinary Activities Before Tax | 48 820 | 48 820 | -2 256 | 35 950 | 46 667 | 3 879 |
Property Plant Equipment Gross Cost | | | 6 232 | 6 507 | 8 065 | 8 387 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | -295 | 7 689 | 9 413 | 1 191 |
Total Additions Including From Business Combinations Intangible Assets | | | | 9 450 | | |
Total Assets Less Current Liabilities | 4 571 | 4 571 | -1 246 | 31 | 125 | 113 |
Trade Creditors Trade Payables | | | 265 | 657 | 669 | 697 |
Trade Debtors Trade Receivables | | | | 1 162 | 1 162 | |
Turnover Revenue | | | | 66 182 | 74 782 | 15 045 |
Value-added Tax Payable | | | 1 211 | 1 623 | 1 143 | |
Amount Specific Advance Or Credit Directors | | | | | | 10 856 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | |
Director Remuneration | 10 000 | | | | | |
Aggregate Dividends Paid In Financial Year | 35 000 | | | | | |
Amounts Owed To Related Parties Within One Year | 8 151 | | 65 | | | |
Corporation Tax Due Within One Year | 9 349 | | -295 | | | |
Creditors Due Within One Year | 19 711 | 19 711 | 1 246 | | | |
Depreciation Impairment Reversal Tangible Fixed Assets | 1 381 | | 995 | | | |
Number Shares Allotted | | 100 | | | | |
Other Taxation Social Security Within One Year | 245 | | | | | |
Par Value Share | | 1 | | | | |
Profit Loss For Period | | 39 471 | -1 961 | | | |
Share Capital Allotted Called Up Paid | | 100 | 100 | | | |
Tangible Fixed Assets Additions | | 6 232 | | | | |
Tangible Fixed Assets Cost Or Valuation | 6 232 | 6 232 | 6 232 | | | |
Tangible Fixed Assets Depreciation | 1 381 | 1 381 | 2 376 | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 1 381 | 995 | | | |
Tax On Profit Or Loss On Ordinary Activities | -9 349 | 9 349 | 295 | | | |
Total Dividend Payment | | 35 000 | | | | |
Trade Creditors Within One Year | 755 | | 265 | | | |
Turnover Gross Operating Revenue | 87 713 | 87 713 | | | | |
V A T Due Total Creditors | 1 211 | | 1 211 | | | |