NOTES TO THE FINAL ACCOUNTS for the year ended 31 March 2020

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:


2020

2019


£

(restated) £

Development sales

1,891,000

2,123,500

Rental income

79,106

4,689


1,970,106

2,128,189

Timing of revenues are as follows:

2020

2019


£

£

Goods transferred at a point in time

1,891,000

2,123,500

Services transferred over time

79,106

4689


1,970,106

914,684

Revenues analysed by geographic location are as follows:




2020

2019


£

£

United Kingdom

1,970,106

2,128,189

2. OTHER INTEREST RECEIVABLE AND SIMILAR INCOME

3. LOSS FOR THE YEAR

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


2020

2019


£

£

Subcontractor costs and costs of inventories recognised as an expense

1,687,759

2,063,709

Interest charges

128,279

328,651


1,816,038

2,392,360

Depreciation of property, plant and equipments

902

740




Auditor’s remuneration: audit services - Group

10,000

10,000

Auditor’s remuneration: audit services - Group entities

​7,000

6,000


17,000

6,000

Operating expenses by nature:



Subcontractors costs, interest and consumables

1,816,038

2,392,360

Employee expenses

141,552

169,054

Depreciation

902

740

Other expenses

994,395

1,862,457

Consultancy Services - P Treadaway

70,108

0

Debt forgiveness

(70,108)

0


2,952,887

4,424,611

4. EMPLOYEES AND DIRECTORS’ REMUNERATION

Staff costs during the year were as follows:


2020

2019


£

£

Wages and salaries

113,000

138,000

Social security costs

8,512

11,394

Other pension costs

20,040

19,660


141,552

169,054

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:


2019

2019


£

£

Short-term employee benefits:



- Emoluments for qualifying services C C Johnson

​-

​-

- Emoluments for qualifying services A Johnson

48,550

65,617

- Emoluments for qualifying services J Dubois

15,879

15,907


64,429

81,524

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: £1,200).

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


2020

2019


£

£

Current tax

--

--

Tax charge

--

--


​2020

2019


£

£

(Loss)/profit on ordinary activities before tax

(1,022,898)

(2,296,422)

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

(194,350)

(436,320)

Unrelieved tax losses

76411

138,799

Impairment

116,968

296,271

Disallowable expenses

971

1,250




Tax charge for the year

​-

--

Annual report & consolidated financial statements 2020

5. INTEREST PAYABLE AND SIMILAR CHARGES

During the year all interest paid on borrowings relating to ongoing developments was capitalised as part of inventory £10,102 (2019: £183,217) with the interest capitalised 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 interest paid of £118,177 (2019: £145,434) has been accounted for in the profit & loss within cost of sales together with an impairment provision of £nil (2019: £126,661) on account of the reduction of likely selling prices being achieved since the year end.

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 2020, the Group had cumulative tax losses of £4,381,991 (2019: £3,364,609) that are available to offset against future taxable profits.

Rental income has now become part of the principal acitivity of the Group, and is therefore shown in revenue with a subsequent restatement of the prior year.


2020

2019


Number

Number

Directors

3

4

Management

2

2