NOTES TO THE FINAL ACCOUNTS for the year ended 31 March 2023

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.

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:


2023

2022


£

 £

Rental income

18,183

64,839


18,183

64,839

Timing of revenues are as follows:

2023

2022


£

£

Rental income transferred over time

18,183

64,839


18,183

64,839

Revenues analysed by geographic location are as follows:




2023

2022


£

£

United Kingdom

18,183

64,839

2. LOSS FOR THE YEAR

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


2023

2022


£

£

Subcontractor costs and costs of inventories recognised as an expense

1,150

3,159

Write off of Inventory

29,750

0


30,900

3,159

Depreciation of property, plant and equipments

284

379




Auditor’s remuneration: audit services - Group

31,750

25,650

Auditors remuneration - other assurance service - Group

4,750

5000


36,500

30,650

Operating expenses by nature:



Employee expenses

228,184

142,056

Depreciation

284

379

Legal and professional fees

257648

174574

Other expenses

85,812

142,646


571,928

459,655

3. EMPLOYEES AND DIRECTORS’ REMUNERATION

Staff costs during the year were as follows:


2023

2022


£

£

Wages and salaries

185,567

114,500

Social security costs

20,627

6,796

Other pension costs

21,990

20,760


228,184

142,056

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

Directors Remuneration was as follows:


2023

2022


£

£

- Emoluments for qualifying services J Dubois

8,333

7,500

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

60,000

60,000

- Emoluments for qualifying services P Treadaway

50,000

15,000

- Emoluments for qualifying services P Challinor

6,731

0

- Emoluments for qualifying services N Lott

3,333

0

- Emoluments for qualifying services G Thorneycroft

39,169

9,000


167,566

91,500

Highest paid director – gross salary including company pension contributions was £61,800 (2022 - £61,800)

There are retirement benefits accruing to Mr C C Johnson (director of subsidiary entities) for whom a Company contribution was paid during the year of £18,000 (2022: £18,000), Mr A Johnson (director of subsidiary entities) £1,800(2022: £1,800) and Mr G Thorneycroft £1,500 (2022: £270). Consultancy fees of £Nil (2022: £2,500) were paid to Mr N Lott during the year.

Annual report & consolidated financial statements 2023

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 (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 sites where the construction had been completed, the bank loan interest paid during the year on these sites of £920 (2022: £nil) has been accounted for in the profit & loss within cost of sales. Total interest in the year of £86,451 (2022: £171,714) has been paid and accrued on general funding loans, loan notes and on rental property mortgage loan. 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


2023

2022


Number

Number

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

6

7

Management

1

1


2023

2022


£

£

C C Johnson

0

25,000

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

1,559

12,000

G Howard

10,000

29,500

C Rowe

584

4,500

S Johnson

198

10,331

Loan notes - C C Johnson

80,165

58,954

Paragon mortgage

30,422

31,429

Bank loan

920

0


123,848

171,714


2023

2022


£

£

Current tax

--

--

Tax charge

--

--


​2023

2022


£

£

(Loss)/profit on ordinary activities before tax

(843,626)

(486,336)

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

(160,289)

92,403)

Unrelieved tax losses

0

0

Impairment

0

0

Tax losses carried forward

160289

92,403




Tax charge for the year

​-

--

5. TAXATION






There are no operating expenses that generated a rental income during the year.