|
|
|
|
Financial Statements
|
Contents
|
Page
|
Members' report
|
1
|
Statement of comprehensive income
|
2
|
Statement of financial position
|
3
|
Reconciliation of members' interests
|
5
|
Notes to the financial statements
|
7
|
|
Members' Report
|
|
|
|
|
Registered office:
|
|
|
|
|
|
Statement of Comprehensive Income
|
2020
|
2019
|
|
Note
|
£
|
£
|
Other operating expenses
|
|
|
----
|
----
|
|
Operating loss
|
(
|
(
|
Income from interest in group undertaking
|
|
|
---------
|
---------
|
|
Profit for the financial year before members' remuneration and profit shares available for discretionary division among members
|
123,383
|
161,326
|
---------
|
---------
|
|
|
Statement of Financial Position
|
2020
|
2019
|
|
Note
|
£
|
£
|
Investments
|
4
|
|
|
Creditors: amounts falling due within one year
|
5
|
|
|
-------
|
-------
|
||
Net current liabilities
|
|
|
|
------------
|
------------
|
||
Total assets less current liabilities
|
|
|
|
------------
|
------------
|
||
Net assets
|
|
|
|
------------
|
------------
|
||
Other amounts
|
7
|
337,647
|
389,264
|
Members' capital classified as equity
|
1,118,994
|
1,098,994
|
Other reserves
|
500,847
|
350,847
|
------------
|
------------
|
|
1,957,488
|
1,839,105
|
|
------------
|
------------
|
|
Loans and other debts due to members
|
7
|
337,647
|
389,264
|
Members' other interests
|
1,619,841
|
1,449,841
|
|
------------
|
------------
|
||
1,957,488
|
1,839,105
|
||
------------
|
------------
|
||
|
Statement of Financial Position (continued)
|
|
Reconciliation of Members' Interests
|
Members' other interests
|
Loans and other debts due to members less any amounts due from members in debtors
|
Total members' interests
|
||||
Members' capital (classified as equity)
|
Other reserves
|
Total
|
Other amounts
|
Total
|
Total 2020
|
|
£
|
£
|
£
|
£
|
£
|
£
|
|
Balance at 1st January 2020
|
1,098,994
|
350,847
|
1,449,841
|
389,264
|
389,264
|
1,839,105
|
Profit for the financial year available for discretionary division among members
|
123,383
|
123,383
|
123,383
|
|||
------------
|
---------
|
------------
|
---------
|
---------
|
------------
|
|
Members' interests after profit for the year
|
1,098,994
|
474,230
|
1,573,224
|
389,264
|
389,264
|
1,962,488
|
Other division of profits
|
26,617
|
26,617
|
(26,617)
|
(26,617)
|
–
|
|
Introduced by members
|
20,000
|
20,000
|
–
|
–
|
20,000
|
|
Drawings
|
(25,000)
|
(25,000)
|
(25,000)
|
|||
------------
|
---------
|
------------
|
---------
|
---------
|
------------
|
|
Balance at 31st December 2020
|
1,118,994
|
500,847
|
1,619,841
|
337,647
|
337,647
|
1,957,488
|
------------
|
---------
|
------------
|
---------
|
---------
|
------------
|
|
|
Reconciliation of Members' Interests (continued)
|
Members' other interests
|
Loans and other debts due to members less any amounts due from members in debtors
|
Total members' interests
|
||||
Members' capital (classified as equity)
|
Other reserves
|
Total
|
Other amounts
|
Total
|
Total 2019
|
|
£
|
£
|
£
|
£
|
£
|
£
|
|
Balance at 1st January 2019
|
1,098,994
|
350,847
|
1,449,841
|
317,938
|
317,938
|
1,767,779
|
Profit for the financial year available for discretionary division among members
|
161,326
|
161,326
|
161,326
|
|||
------------
|
---------
|
------------
|
---------
|
---------
|
------------
|
|
Members' interests after profit for the year
|
1,098,994
|
512,173
|
1,611,167
|
317,938
|
317,938
|
1,929,105
|
Other division of profits
|
(161,326)
|
(161,326)
|
161,326
|
161,326
|
–
|
|
Introduced by members
|
–
|
–
|
–
|
–
|
–
|
|
Drawings
|
(90,000)
|
(90,000)
|
(90,000)
|
|||
------------
|
---------
|
------------
|
---------
|
---------
|
------------
|
|
Balance at 31st December 2019
|
1,098,994
|
350,847
|
1,449,841
|
389,264
|
389,264
|
1,839,105
|
------------
|
---------
|
------------
|
---------
|
---------
|
------------
|
|
|
Notes to the Financial Statements
|
1.
|
General information
|
2.
|
Statement of compliance
|
3.
|
Accounting policies
|
|
Notes to the Financial Statements (continued)
|
4.
|
Investments
|
Interest in LLP
|
|
£
|
|
Cost
|
|
At 1st January 2020
|
|
Additions
|
|
Disposals
|
(
|
Revaluations
|
|
------------
|
|
At 31st December 2020
|
|
------------
|
|
Impairment
|
|
At 1st January 2020 and 31st December 2020
|
–
|
------------
|
|
Carrying amount
|
|
At 31st December 2020
|
|
------------
|
|
At 31st December 2019
|
|
------------
|
|
Interest in LLP
|
|
£
|
|
At 31st December 2020
|
|
Aggregate cost
|
1,617,767
|
Aggregate depreciation
|
–
|
------------
|
|
Carrying value
|
1,617,767
|
------------
|
|
At 31st December 2019
|
|
Aggregate cost
|
1,649,684
|
Aggregate depreciation
|
–
|
------------
|
|
Carrying value
|
1,649,684
|
------------
|
|
2020
|
2019
|
|
£
|
£
|
|
Trade creditors
|
|
|
Other creditors
|
|
|
-------
|
-------
|
|
|
|
|
-------
|
-------
|
|
6.
|
Financial instruments
|
7.
|
Loans and other debts due to members
|
2020
|
2019
|
|
£
|
£
|
|
Amounts owed to members in respect of profits
|
337,647
|
389,264
|
---------
|
---------
|
|
8.
|
Controlling party
|