NOTES TO THE FINAL ACCOUNTS for the year ended 31 March 2022

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 is investment in residential property. All the Group’s non-current assets and current property assets are located in the UK.

Based on the above considerations, the Directors’ consider there to be one reportable geographical segment which is in the UK 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. Therefore no segmental reporting is required.

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:


2022

2021


£

 £

Development sales

0

2,212,500

Rental income

64,839

73,300


64,839

2,285,800

Timing of revenues are as follows:

2022

2021


£

£

Property transferred at a point in time

0

2,212,500

Rentl income transferred over time

64,839

73300


64,839

2,285,800

Revenues analysed by geographic location are as follows:




2022

2021


£

£

United Kingdom

64,839

2,285,800

2. OTHER INCOME

3. LOSS FOR THE YEAR

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


2022

2021


£

£

Subcontractor costs and costs of inventories recognised as an expense

3,159

1,945,107

Interest charges

0

18,687


3,159

1,963,794

Depreciation of property, plant and equipments

379

506




Auditor’s remuneration: audit services - Group

10,000

10,000

Auditor’s remuneration: audit services - Group entities

15,650

15,650

Auditors remuneration - other assurance service - Group

5,000

5000


30,650

30,650

Operating expenses by nature:



Subcontractors costs, interest and consumables

3,159

1,963,794

Employee expenses

142,056

199,219

Depreciation

379

506

Other expenses

317,220

264,238


462,815

2,427,757

4. EMPLOYEES AND DIRECTORS’ REMUNERATION

Staff costs during the year were as follows:


2022

2021


£

£

Wages and salaries

114,500

165,000

Social security costs

6,796

14,179

Other pension costs

20,760

20,040


142,056

199,219

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:


2022

2021


£

£

Short-term employee benefits:



- Emoluments for qualifying services J Dubois

7,500

30,000

- Emoluments for qualifying services A Johnson

60,000

45,000

- Emoluments for qualifying services P Treadaway

15,000

60000

- Emoluments for qualifying services G Thorneycroft


7,000


91,500

142,000

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), Mr A Johnson £1,800 (2019: £1,350), and Mr G Thorneycroft £270 (2021: nil).

Consultancy fees of £2,5050 (2019: £9,998) were paid to Mr N Lott during the year.

Annual report & consolidated financial statements 2022

5. INTEREST PAYABLE AND SIMILAR CHARGES

For sites where the construction had been completed, the bank loan interest paid during the year on these sites of £nil (2021: £18,687) has been accounted for in the profit & loss within cost of sales. Total interest in the year of £171,714 (2021: £214,260) has been paid and accrued on general funding loans, loan notes and on rental property mortgage loan. Further details are provided in notes 15 and 17.

For Page 2, click HERE

For page 3, click HERE

For page 4, click HERE

For page 5, click HERE

No other income was received in the year, (2021: £27,023 being furlough sums claimed for one employee and local government grant received).


2022

2021


Number

Number

Directors

4

4

Management

1

1


2022

2021


£

£

C C Johnson

25,000

25,000

DFM Pension Scheme

12,000

32,761

G Howard

29,500

46,822

C Rowe

4,500

26,191

S Johnson

10,331

19,000

Loan notes - C C Johnson

58,954

33,057

Paragon mortgage

31,429

31,429


171,714

214,260


2022

2021


£

£

Current tax

--

--

Tax charge

--

--


​2022

2021


£

£

(Loss)/profit on ordinary activities before tax

(486,336)

(329,194)

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

(92,403)

(62,546)

Unrelieved tax losses

0

(4,206)

Impairment

0

0

Tax losses carried forward

92403

66,752




Tax charge for the year

​-

--

6. TAXATION