NOTES TO THE FINAL ACCOUNTS for the year ended 31 March 2021

1. SEGMENTAL REPORTING

For the purpose of IFRS 8, the chief operating decision maker (“CODM”) takes the form of the Board of Directors. The Directors’ opinion of the business of the Group is as follows.

The principal activity of the Group was property development. All the Group’s non-current assets are located in the UK.

Based on the above considerations, there is considered to be one reportable segment. The internal and external reporting is on a consolidated basis with transactions between Group companies eliminated on consolidation. Therefore the financial information of the single segment is the same as that set out in the consolidated statement of comprehensive income, the consolidated statement of changes in equity, the consolidated statement of financial position and cashflows.

Revenue

An analysis of revenue is as follows:

The Group’s revenue, which is all attributable to their principal activity, can be split as follows:


2021

2020


£

 £

Development sales

2,212,500

1,891,000

Rental income

73,300

79,106


2,285,800

1,970,106

Timing of revenues are as follows:

2021

2020


£

£

Goods transferred at a point in time

2,212,500

1,891,000

Rentl income transferred over time

73,300

79106


2,285,800

1,970,106

Revenues analysed by geographic location are as follows:




2021

2020


£

£

United Kingdom

2,285,800

1,970,106

2. OTHER INCOME

3. LOSS FOR THE YEAR

Operating loss is stated after charging /(crediting) the following:


2021

2020


£

£

Subcontractor costs and costs of inventories recognised as an expense

1,945,107

1,687,759

Interest charges

18,687

128,279


1,963,794

1,816,038

Depreciation of property, plant and equipments

506

902




Auditor’s remuneration: audit services - Group

10,000

10,000

Auditor’s remuneration: audit services - Group entities

15,650

7,000

Auditors remuneration - other assurance service - Group

5,000



30,650

17,000

Operating expenses by nature:



Subcontractors costs, interest and consumables

1,963,794

1,816,038

Employee expenses

199,219

141,552

Depreciation

506

902

Other expenses

264,238

994,395

Consultancy Services - P Treadaway

0

70108

Debt forgiveness

0

(70,108)


2,427,757

2,952,887

4. EMPLOYEES AND DIRECTORS’ REMUNERATION

Staff costs during the year were as follows:


2021

20120


£

£

Wages and salaries

165,000

113,000

Social security costs

14,179

8,512

Other pension costs

20,040

20,040


199,219

141,552

The average number of employees of the company during the period was:

Key management are the Group’s directors. Remuneration in respect of key management was as follows:


2021

2020


£

£

Short-term employee benefits:



- Emoluments for qualifying services J Dubois

30,000

15,879

- Emoluments for qualifying services A Johnson

45,000

48,550

- Emoluments for qualifying services P Treadaway

60,000

0

- Emoluments for qualifying services G Thorneycroft

7,000

0


142,000

64,429

There are retirement benefits accruing to Mr C C Johnson for whom a company contribution was paid during the year of £18,000. (2019: £18,000) and Mr A Johnson £1,350 (2019: £1,350).

Consultancy fees of £9,998 (2019: £4,994) were paid to Mr N Lott during the year.


2021

2020


£

£

Current tax

--

--

Tax charge

--

--


​2021

2020


£

£

(Loss)/profit on ordinary activities before tax

(329,194)

(1,022,898)

Based on (loss) for the year: Tax at 19% (2019: 19%)

(62,546)

(194,350)

Unrelieved tax losses

(4,206)

76,411

Impairment

0

116,968

Tax losses carried forward

66752

971




Tax charge for the year

​-

--

Annual report & consolidated financial statements 2021

5. INTEREST PAYABLE AND SIMILAR CHARGES

During the year the mortgage interest paid on borrowings relating to ongoing developments was capitalised as part of inventory £ nil (2020: £ 10,102) with the interest on properties sold in the year forming part of cost of sales and transferred to profit & loss accordingly. For sites where the construction had been completed, the bank loan interest paid during the year on these sites of £ 18,687 (2020: £118,177) has been accounted for in the profit & loss within cost of sales.

In addition, interest of £214,260 (2020: £40,117) has been paid on general funding loans, rental property mortgage loan and provisions for interest on loan notes, further details are provided in notes 15 and 17.

6. TAXATION

For Page 2, click HERE

For page 3, click HERE

For page 4, click HERE

Deferred tax

No deferred tax asset has been recognised in respect of historical losses due to the uncertainty in future profits against which to offset these losses. As at the 31 March 2021, the Group had cumulative tax losses of

£ 4,645,489 (2020: £4,381,991) that are available to offset against future taxable profits of the same trade.

Other income consists of sums received by way of furlough sums claimed for one employee as a result of Covid-19 during the first lockdown.


2021

2020


Number

Number

Directors

4

3

Management

1

2