Included in Directors’ loans is the sum of £300,000 (2018: £300,000) advanced by the DFM Pension Scheme of which Mr J Dubois is the principal beneficiary. This loan bears interest at 12% per annum (2018: 12% per annum).

Within Directors’ loans is the sum of £240,000 provided by Mr C C Johnson for a deposit on an option which was not taken up.

The remaining balance is disclosed in note 17.

Included in other loans is £650,000 (2018: £980,000) advanced by Mr G Howard (son-in-law of Mr C C Johnson) to the company at a rate of 10% per annum (2019: 10%pa). £530,000 (2019: £600,000) has been advanced by C Rowe, an employee of the Group, at a rate of 10% per annum.

Lloyds Bank hold a legal charge over land at Wellesley Road, Sheerness, Kent, together with charges over two term life policies on two of the Directors.

Mrs S Johnson, wife of Mr C C Johnson has a legal charge relating to her loan of £380,000 to Selmat.

Selmat has also granted to Paragon Mortgages, legal charges over the freehold property at Hlldenborough and leasehold properties of one of the three flats purchased in the year at Burnside. These mortgages are interest only, for a term of 7 years with a fixed interest rate for the first 5 years.

The bank borrowings are repayable as follows:


2020

2019


£

£

On demand or within one year

555,000

2,502,462

In the second year

0

0

In the third to fifth years inclusive

​-

​-

After five years

924,373

0


1,479,373

2,502,462

Less amount due for settlement within 12 months (included in current liabilities)

555,000

2,502,462

Amount due for settlement after 12 months

924,373

0

The weighted average interest rates paid on the bank loans were as follows:

Bank Loans - 2.03% (2019: 7.18%)

All of the Director’s loans are repayable after more than 1 year. All loans are interest bearing and charged accordingly. However Mr C C Johnson has waived his right to interest in the year and as a result interest of £nil (2019: £nil) was paid to Mr C C Johnson. The rate of interest on the loan is 5% pa (2019: 5% pa). Interest of £36,000 (2019: £36,000) was paid to Mr J Dubois at the rate of 12% pa (2019: 12% pa).


7. (LOSS) PER ORDINARY SHARE

The calculation of (loss)/profit per ordinary share is based on the following profits/(losses) and number of shares:


2020

2019


£

£

(Loss) for the year

(1,022,898)

(2,296,422)



Weighted average number of shares for basic (loss) per share

487,690,380

425,190,380

Weighted average number of shares for diluted (loss) per share

487,690,380

425,190,380

(LOSS) PER ORDINARY SHARE:



Basic

(0.21)p

(0.54)p

Diluted

(0.21)p

(0.54)p

8. PROPERTY PLANT AND EQUIPMENT

Plant and equipment

2020

2019


£

£

Cost



At 1 April

6205

6,205

Additions

986

0

At 31 March

7191

6,205

Depreciation



At 1 April

4866

4,126

Charge for the year

902

740

At 31 March

5,768

4,866




Net book value at 31 March

1423

1339

Annual report & consolidated financial statements 2020

Page 2

For Page 1, click HERE

For page 3, click HERE

For page 4, click HERE



9. INVESTMENT PROPERTY


2020

2019


£

£

FAIR VALUE



At 1 April 2019

0


Additions

1975000


At 31 March 2020

1975000


NET BOOK VALUE



At 31 March 2020

1975000





At 31 March 2019

0





Fair value at 31 March 2020 is represented by: Valuation in 2020

1975000


10. TRADE AND OTHER RECEIVABLES


2020

2019


£

£

Other receivables

24,000

75,389

Other taxes

16,480

14,629

Prepayment

1,819

2,074


42,299

92,092

The Directors consider there has been no change in the valuation since purchase of the properties in August 2019 and therefore the property remains in the accounts aas at 31 March 2020 at £1,975,000.00

There are no receivables that are past due but not impaired at the year-end. There are no provisions for irrecoverable debt included in the balances above.

11. CASH AND CASH EQUIVALENTS

All of the group’s cash and cash equivalents at 31 March 2020 are in sterling and held at floating interest rates.


2020

2019


£

£

Cash and cash equivalents

27,969

32,800

The Directors consider that the carrying amount of cash and cash equivalents approximates to their fair value.

12. INVENTORY


2020

2019


£

£

Work in progress

1,212,692

4,481,230

See note 5 for details of interest capitalised as part of the value of inventory.

13. TRADE AND OTHER PAYABLES


2020

2019


£

£

Trade payables

85,950

21,602

Other payables

28,130

2,462

Taxation & social security

3,422

6,149

Accruals

431,302

411,990


548,804

442,203

14. BORROWINGS


2020

2019


£

£

Directors' loans

3,471,511

2,693,103

Other loans

1,180,000

1,580,000

Bank loans - see under

1,479,373

2,502,462


6,130,884

6,775,565