NOTES TO THE FINAL ACCOUNTS for the year ended 31 March 2024

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 that of a regional property developer focused upon Kent, Surrey, Sussex and the M25 ring south of London together with investment in residential property.

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:


2024

2023


£

 £

Rental income

--

18,183


0

18,183

Timing of revenues are as follows:

2024

2023


£

£

Rental income transferred over time

0

18,183


0

18,183

Revenues analysed by geographic location are as follows:




2024

2023


£

£

United Kingdom

0

18,183

2. LOSS FOR THE YEAR

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


2024

2023


£

£

Subcontractor costs and costs of inventories recognised as an expense

(78)

1,150

Write off of Inventory

0

29,750


(78)

30,900

Impairment of assets

25,000

0

Depreciation of property, plant and equipment

213

284




Auditor’s remuneration: audit services - Group

50,000

31,750

Auditors remuneration - other assurance service - Group

0

4750


50,000

36,500

Operating expenses by nature:



Employee expenses

104,433

228,184

Depreciation

213

284

Legal and professional fees

205635

217886

Management Fees

0

78,591

Office rent and associated costs

19,705

19,740

Insurance

11,299

9,835

Mortgage redemption costs

20,511

10,187

Other expenses

17,830

7,221


379,626

571,928

3. EMPLOYEES AND DIRECTORS’ REMUNERATION

Staff costs during the year were as follows:


2024

2023


£

£

Wages and salaries

78,000

185,567

Social security costs

8,943

20,627

Other pension costs

17,490

21,990


104,433

228,184

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

Directors Remuneration was as follows:


2024

2023


£

£

- Emoluments for qualifying services J Dubois

0

8,333

- Emoluments for qualifying services A Johnson (director of subsidiary entity)

60,000

60,000

- Emoluments for qualifying services P Treadaway

0

50,000

- Emoluments for qualifying services P Challinor

0

6731

- Emoluments for qualifying services N Lott

0

3333

- Emoluments for qualifying services G Thorneycroft

0

39,169


60,000

167,566

Highest paid director – gross salary including company pension contributions was £61,000 (2023 - £61,800)

There are retirement benefits accruing to Mr C Johnson (director of subsidiary entities) for whom a Company contribution was paid during the year of £16,800 (2023: £18,000), Mr A Johnson (director of subsidiary entities) £1,800(2023: £1,800) and Mr G Thorneycroft £Nil (2023: £1,500).

Annual report & consolidated financial statements 2024

4. 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 (2023: £920) has been accounted for in the profit & loss within cost of sales. Total interest in the year of £129,333 (2023: £86,451) has been paid and accrued on general funding loans, loan notes and on rental property mortgage loan plus an adjustment for the loan note equity reserve due to the CLN being converted at the year end. Further details are provided in notes 13 and 15.

For Page 2, click HERE

For page 3, click HERE

For page 4, click HERE

For page 5, click HERE


2024

2023


Number

Number

Directors (CC Johnson & A Johnson are directors of subsidiary entities

4

6

Management

1

1


2024

2023


£

£

C C Johnson

0

0

DFM Pension Scheme (Pension scheme for J Dubois former director)

0

1,559

G Howard

10,000

10,000

C Rowe

0

584

S Johnson

0

198

Loan notes - C C Johnson

107,204

80,165

Paragon mortgage

11,424

30,422

Bank loan

705

920


129,333

123,848






The Group incurred direct operating expenses totalling £3,637 (2023: £8,033) which did not generate any rental income in the year