|
|
|
|
Financial Statements |
Contents |
Page |
Officers and professional advisers |
1 |
Directors' report |
2 |
Independent auditor's report to the members |
4 |
Income statement |
8 |
Statement of financial position |
9 |
Statement of changes in equity |
10 |
Statement of cash flows |
11 |
Notes to the financial statements |
12 |
|
Officers and Professional Advisers |
The board of directors |
|
|
|
|
|
Registered office |
|
|
|
|
|
|
|
England |
|
|
|
Auditor |
|
Chartered accountants & statutory auditor |
|
Second Floor, Riverside Offices |
|
26 St George's Quay |
|
Lancaster |
|
LA1 1RD |
|
Bankers |
|
1 Merchant's Drive |
|
Parkhouse |
|
Carlisle |
|
Cumbria |
|
CA3 0JW |
|
|
Directors' Report |
|
|
|
|
|
|
|
Director |
Registered office: |
|
|
|
|
England |
|
|
Independent Auditor's Report to the Members of
|
|
(Senior Statutory Auditor) |
For and on behalf of |
|
Chartered accountants & statutory auditor |
Second Floor, Riverside Offices |
26 St George's Quay |
Lancaster |
LA1 1RD |
|
Income Statement |
2023 |
2022 |
||
Note |
£ |
£ |
|
Turnover |
4 |
|
|
Cost of sales |
|
|
--------- |
------------ |
|
Gross profit |
|
|
Administrative expenses |
|
|
--------- |
--------- |
|
Operating profit |
|
|
Income from other fixed asset investments |
7 |
– |
|
Other interest receivable and similar income |
8 |
|
– |
--------- |
--------- |
||
Profit before taxation |
|
|
|
Tax on profit |
9 |
|
|
-------- |
--------- |
||
Profit for the financial year |
|
|
|
-------- |
--------- |
||
|
Statement of Financial Position |
2023 |
2022 |
|
Note |
£ |
£ |
Investments |
12 |
|
|
Debtors |
13 |
|
|
Cash at bank and in hand |
|
|
|
--------- |
--------- |
||
|
|
||
Creditors: amounts falling due within one year |
14 |
|
|
--------- |
--------- |
||
Net current assets |
|
|
|
--------- |
--------- |
||
Total assets less current liabilities |
|
|
|
Provisions |
15 |
|
|
--------- |
--------- |
||
Net assets |
|
|
|
--------- |
--------- |
||
Called up share capital |
16 |
|
|
Profit and loss account |
|
|
|
--------- |
--------- |
||
Shareholders funds |
|
|
|
--------- |
--------- |
||
|
Director |
|
Statement of Changes in Equity |
Called up share capital |
Profit and loss account |
Total |
||
£ |
£ |
£ |
||
At 1 November 2021 |
|
|
|
|
Profit for the year |
|
|
||
-------- |
--------- |
--------- |
||
Total comprehensive income for the year |
– |
|
|
|
Dividends paid and payable |
10 |
– |
(
|
(
|
-------- |
--------- |
--------- |
||
Total investments by and distributions to owners |
– |
(
|
(
|
|
At 31 October 2022 |
|
|
|
|
Profit for the year |
|
|
||
-------- |
--------- |
--------- |
||
Total comprehensive income for the year |
– |
|
|
|
Dividends paid and payable |
10 |
– |
(
|
(
|
---- |
-------- |
-------- |
||
Total investments by and distributions to owners |
– |
(
|
(
|
|
-------- |
--------- |
--------- |
||
At 31 October 2023 |
|
|
|
|
-------- |
--------- |
--------- |
||
|
Statement of Cash Flows |
2023 |
2022 |
|
£ |
£ |
|
Profit for the financial year |
|
|
Adjustments for: |
||
Income from other fixed asset investments |
– |
(
|
Other interest receivable and similar income |
(
|
– |
Tax on profit |
|
|
Accrued expenses |
|
– |
Changes in: |
||
Trade and other debtors |
|
(
|
Trade and other creditors |
(
|
|
Provisions and employee benefits |
|
|
-------- |
--------- |
|
Cash generated from operations |
|
|
Interest received |
|
– |
Tax paid |
(
|
(
|
-------- |
-------- |
|
Net cash from operating activities |
|
|
-------- |
-------- |
|
Proceeds from sale of other investments |
– |
|
-------- |
--------- |
|
Net cash from investing activities |
– |
|
-------- |
--------- |
|
Dividends paid |
(
|
(
|
-------- |
--------- |
|
Net cash used in financing activities |
(
|
(
|
-------- |
--------- |
|
Net increase in cash and cash equivalents |
|
|
Cash and cash equivalents at beginning of year |
321,745 |
310,226 |
--------- |
--------- |
|
Cash and cash equivalents at end of year |
|
|
--------- |
--------- |
|
|
Notes to the Financial Statements |
Fixtures and fittings |
- |
|
|
2023 |
2022 |
|
£ |
£ |
|
Rendering of services |
|
|
--------- |
------------ |
|
2023 |
2022 |
|
£ |
£ |
|
Fees payable for the audit of the financial statements |
|
|
------- |
------- |
|
2023 |
2022 |
|
No. |
No. |
|
Number of other staff - directors |
|
|
---- |
---- |
|
2023 |
2022 |
|
£ |
£ |
|
Gain/(loss) on disposal of other fixed asset investments |
– |
249,685 |
---- |
--------- |
|
2023 |
2022 |
|
£ |
£ |
|
Interest on cash and cash equivalents |
|
– |
------- |
---- |
|
2023 |
2022 |
|
£ |
£ |
|
UK current tax expense |
|
|
-------- |
------- |
|
Tax on profit |
|
|
-------- |
------- |
|
2023 |
2022 |
|
£ |
£ |
|
Profit on ordinary activities before taxation |
|
|
-------- |
--------- |
|
Profit on ordinary activities by rate of tax |
|
|
Effect of capital allowances and depreciation |
(
|
(
|
Effect of revenue exempt from tax |
– |
(
|
-------- |
--------- |
|
Tax on profit |
|
|
-------- |
--------- |
|
2023 |
2022 |
|
£ |
£ |
|
Dividends paid during the year (excluding those for which a liability existed at the end of the prior year ) |
|
|
-------- |
--------- |
|
Fixtures and fittings |
|
£ |
|
Cost |
|
At 1 November 2022 and 31 October 2023 |
|
------- |
|
Depreciation |
|
At 1 November 2022 and 31 October 2023 |
|
------- |
|
Carrying amount |
|
At 31 October 2023 |
– |
------- |
|
At 31 October 2022 |
– |
------- |
|
Other investments other than loans |
|
£ |
|
Cost |
|
At 1 November 2022 and 31 October 2023 |
|
---- |
|
Impairment |
|
At 1 November 2022 and 31 October 2023 |
– |
---- |
|
Carrying amount |
|
At 31 October 2023 |
|
---- |
|
At 31 October 2022 |
|
---- |
|
2023 |
2022 |
|
£ |
£ |
|
Trade debtors |
|
|
Other debtors |
|
|
-------- |
-------- |
|
|
|
|
-------- |
-------- |
|
2023 |
2022 |
|
£ |
£ |
|
Accruals and deferred income |
|
|
Corporation tax |
|
|
Social security and other taxes |
|
|
Other creditors |
|
|
--------- |
--------- |
|
|
|
|
--------- |
--------- |
|
Other provisions |
|
£ |
|
At 1 November 2022 |
|
Additions |
|
------- |
|
At 31 October 2023 |
|
------- |
|
2023 |
2022 |
|||
No. |
£ |
No. |
£ |
|
|
|
22,000 |
|
22,000 |
|
|
22 |
|
22 |
|
|
100 |
|
100 |
|
|
100 |
|
100 |
-------- |
-------- |
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
-------- |
-------- |
|
At 1 Nov 2022 |
Cash flows |
At 31 Oct 2023 |
|
£ |
£ |
£ |
|
Cash at bank and in hand |
|
4,680 |
|
--------- |
------- |
--------- |
|
|
Notes to the Financial Statements (continued) |