Ordinary Shares of £100 each |
|||
At 31 March 2017 |
At 1 April 2016 |
||
Mrs Anna Louise Hughes-Morris |
100 |
100 |
|
Mr David Hywel Morris |
100 |
100 |
|
---- |
---- |
||
|
PROFIT AND LOSS ACCOUNT |
2017 |
2016 |
|
£ |
£ |
|
Turnover |
|
|
Cost of raw materials and consumables |
(
|
(
|
Staff costs |
(
|
(
|
Depreciation and other amounts written off assets |
(
|
(
|
Other charges |
(92,153) |
(40,918) |
Tax |
(
|
(
|
---------- |
---------- |
|
PROFIT |
|
|
---------- |
---------- |
|
|
BALANCE SHEET |
2017 |
2016 |
||
£ |
£ |
£ |
|
Fixed assets |
|
|
|
--------- |
--------- |
||
Current assets |
|
|
|
Creditors: amounts falling due within one year |
|
|
|
---------- |
---------- |
||
NET CURRENT ASSETS |
|
|
|
---------- |
--------- |
||
TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|
Provisions for liabilities |
|
|
|
---------- |
--------- |
||
|
|
||
---------- |
--------- |
||
Capital and reserves |
|
|
|
---------- |
--------- |
||
|
MANAGEMENT INFORMATION |
|
DETAILED PROFIT AND LOSS ACCOUNT |
2017 |
2016 |
|
£ |
£ |
|
TURNOVER |
|
|
Opening stock - raw materials |
50,000 |
58,500 |
Purchases |
639,126 |
719,026 |
---------- |
---------- |
|
689,126 |
777,526 |
|
Closing stock - raw materials |
40,000 |
50,000 |
---------- |
---------- |
|
|
|
|
---------- |
---------- |
|
STAFF COSTS |
|
|
DEPRECIATION AND OTHER AMOUNTS WRITTEN OFF ASSETS |
26,340 |
27,523 |
OTHER CHARGES |
(92,153) |
(40,918) |
--------- |
--------- |
|
52,165 |
42,690 |
|
--------- |
--------- |
|
Directors salaries |
23,920 |
23,400 |
Wages and salaries |
63,662 |
52,803 |
--------- |
--------- |
|
87,582 |
76,203 |
|
--------- |
--------- |
|
Depn of plant and machinery |
5,724 |
3,926 |
Depreciation of fixtures and fittings |
10,500 |
17,977 |
Depreciation of motor vehicles |
10,116 |
5,620 |
--------- |
--------- |
|
26,340 |
27,523 |
|
--------- |
--------- |
|
Direct costs |
10,813 |
3,951 |
--------- |
------- |
|
Advertising |
4,281 |
– |
------- |
---- |
|
Rent |
20,489 |
9,500 |
Light and heat |
1,175 |
1,331 |
Insurance |
9,047 |
6,127 |
Repairs and maintenance (allowable) |
13,210 |
4,217 |
--------- |
--------- |
|
43,921 |
21,175 |
|
--------- |
--------- |
|
Motor expenses |
8,221 |
3,774 |
Telephone |
2,662 |
2,024 |
Office expenses |
2,588 |
3,004 |
Sundry expenses |
878 |
145 |
--------- |
------- |
|
14,349 |
8,947 |
|
--------- |
------- |
|
Bad debts written off |
5,145 |
– |
Provision for doubtful debts |
5,000 |
– |
Bank charges |
5,689 |
5,099 |
Accountancy fees |
2,310 |
1,100 |
--------- |
------- |
|
18,144 |
6,199 |
|
--------- |
------- |
|
Bank interest receivable |
5 |
4 |
---- |
---- |
|
Interest on other loans |
650 |
650 |
---- |
---- |
|