Contents | |
Page | |
---|---|
Balance Sheet | 1—2 |
Statement of Changes in Equity | 3 |
Notes to the Financial Statements | 4—9 |
2017 | 2016 as restated |
||||
---|---|---|---|---|---|
Notes | £ | £ | £ | £ | |
FIXED ASSETS | |||||
Intangible Assets | 8 |
|
|
||
Tangible Assets | 9 |
|
|
||
|
|
||||
CURRENT ASSETS | |||||
Debtors | 10 |
|
|
||
Cash at bank and in hand |
|
|
|||
|
|
||||
Creditors: Amounts Falling Due Within One Year | 11 |
( |
( |
||
NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
Creditors: Amounts Falling Due After More Than One Year | 12 |
( |
( |
||
PROVISIONS FOR LIABILITIES | |||||
Deferred Taxation | 14 |
( |
( |
||
NET ASSETS |
|
|
|||
CAPITAL AND RESERVES | |||||
Called up share capital |
|
|
|||
Profit and loss account |
|
|
|||
SHAREHOLDERS' FUNDS | 510,602 | 552,959 | |||
|
|
Share Capital | Profit & Loss Account | Total | |
---|---|---|---|
£ | £ | £ | |
As at 1 April 2015 |
|
|
464,623 |
Profit for the year and total comprehensive income | - |
|
413,286 |
Dividends paid | - | (324,950) | (324,950) |
As at 31 March 2016 and 1 April 2016 as restated |
|
|
552,959 |
Profit for the year and total comprehensive income | - |
|
122,086 |
Dividends paid | - | (164,443) | (164,443) |
As at |
|
|
510,602 |
Leasehold |
|
Motor Vehicles |
|
Fixtures & Fittings |
|
Computer Equipment |
|
2017 | 2016 | ||
---|---|---|---|
Office and administration |
|
|
|
|
|
||
Goodwill | Development Costs | Total | |
---|---|---|---|
£ | £ | £ | |
Cost | |||
As at |
|
|
|
Additions |
|
|
|
As at |
|
|
|
Amortisation | |||
As at |
|
|
|
As at |
|
|
|
Net Book Value | |||
As at |
|
|
|
As at |
|
|
|
Land & Property | |||||
---|---|---|---|---|---|
Leasehold | Motor Vehicles | Fixtures & Fittings | Computer Equipment | Total | |
£ | £ | £ | £ | £ | |
Cost | |||||
As at |
|
|
|
|
|
Additions |
|
|
|
|
|
As at |
|
|
|
|
|
Depreciation | |||||
As at |
|
|
|
|
|
Provided during the period |
|
|
|
|
|
As at |
|
|
|
|
|
Net Book Value | |||||
As at |
|
|
|
|
|
As at |
|
|
|
|
|
2017 | 2016 as restated |
||
---|---|---|---|
£ | £ | ||
Plant & Machinery |
|
|
|
Motor Vehicles |
|
|
|
Computer Equipment |
|
|
|
|
|
||
2017 | 2016 as restated |
||
---|---|---|---|
£ | £ | ||
Due within one year | |||
Trade debtors |
|
|
|
Prepayments and accrued income |
|
|
|
Other debtors |
|
|
|
Amounts owed by group undertakings |
|
|
|
|
|
||
2017 | 2016 as restated |
||
---|---|---|---|
£ | £ | ||
Net obligations under finance lease and hire purchase contracts |
|
|
|
Trade creditors |
|
|
|
Corporation tax |
|
|
|
Other taxes and social security |
|
|
|
VAT |
|
|
|
Other creditors |
|
|
|
Accruals and deferred income |
|
|
|
|
|
||
2017 | 2016 as restated |
||
---|---|---|---|
£ | £ | ||
Net obligations under finance lease and hire purchase contracts |
|
|
|
Accruals and deferred income |
|
|
|
|
|
||
2017 | 2016 as restated |
||
---|---|---|---|
£ | £ | ||
Net obligations under finance lease and hire purchase contracts | 23,789 | 45,186 |
2017 | 2016 as restated |
||
---|---|---|---|
£ | £ | ||
The maturity of these amounts is as follows: | |||
Amounts Payable: | |||
Within one year |
|
|
|
Between one and five years |
|
|
|
|
|
||
|
|
||
2017 | 2016 as restated |
||
---|---|---|---|
£ | £ | ||
As at |
|
|
|
Deferred taxation |
|
|
|
Deferred tax |
|
|
|
Land and buildings | Other | |||
---|---|---|---|---|
2017 | 2016 | 2017 | 2016 | |
£ | £ | £ | £ | |
Leases due to expire | ||||
Within 1 year | - | - | 8,826 | - |
Between 1 and 5 years | 65,000 | 65,000 | 13,257 | 15,330 |
After 5 years | 92,225 | - | - | - |
157,225 | 65,000 | 22,083 | 15,330 | |
2017 | 2016 as restated |
||
---|---|---|---|
£ | £ | ||
On equity shares: | |||
Final dividend paid |
|
|
|
164,443 | 324,950 | ||