Director
|
19/09/2024
|
|
|
Director
|
|
for and on behalf of
|
|
31 Wellington Road
Nantwich
Cheshire
CW5 7ED
|
2024 | 2023 | |||
---|---|---|---|---|
Notes | £ | £ | ||
TURNOVER | 3 |
|
|
|
GROSS PROFIT |
|
|
||
Administrative expenses |
( |
( |
||
Other operating income |
|
|
||
OPERATING PROFIT | 5 |
|
|
|
Loss on disposal of fixed assets |
( |
|
||
Other interest receivable and similar income |
|
|
||
Interest payable and similar charges | 10 |
( |
( |
|
PROFIT BEFORE TAXATION |
|
|
||
Tax on Profit | 11 |
( |
( |
|
PROFIT AFTER TAXATION BEING PROFIT FOR THE FINANCIAL YEAR |
|
|
||
2024 | 2023 | |||
---|---|---|---|---|
£ | £ | |||
PROFIT FOR THE FINANCIAL YEAR |
|
|
||
OTHER COMPREHENSIVE INCOME FOR THE YEAR | - | - | ||
TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
|
|
||
2024 | 2023 | ||||
---|---|---|---|---|---|
Notes | £ | £ | £ | £ | |
FIXED ASSETS | |||||
Tangible Assets | 12 |
|
|
||
|
|
||||
CURRENT ASSETS | |||||
Debtors | 13 |
|
|
||
Cash at bank and in hand |
|
|
|||
|
|
||||
Creditors: Amounts Falling Due Within One Year | 14 |
( |
( |
||
NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
Creditors: Amounts Falling Due After More Than One Year | 15 |
( |
( |
||
PROVISIONS FOR LIABILITIES | |||||
Deferred Taxation | 18 |
( |
( |
||
NET ASSETS |
|
|
|||
CAPITAL AND RESERVES | |||||
Called up share capital | 20 |
|
|
||
Profit and Loss Account |
|
|
|||
SHAREHOLDERS' FUNDS | 275,185 | 307,390 | |||
Director
|
|
Share Capital | Profit and Loss Account | Total | |
---|---|---|---|
£ | £ | £ | |
As at 1 June 2022 |
|
|
423,730 |
Profit for the year and total comprehensive income | - |
|
264,660 |
Dividends paid | - | (381,000) | (381,000) |
As at 31 May 2023 and 1 June 2023 |
|
|
307,390 |
Profit for the year and total comprehensive income | - |
|
274,007 |
Dividends paid | - | (306,212) | (306,212) |
As at 31 May 2024 |
|
|
275,185 |
2024 | 2023 | |||
---|---|---|---|---|
Notes | £ | £ | ||
Cash flows from operating activities | ||||
Net cash generated from operations | 1 |
|
|
|
Interest paid |
( |
( |
||
Tax paid |
( |
( |
||
Interest element of hire purchase payments paid | - | (18,958) | ||
Net cash generated from operating activities |
|
|
||
Cash flows from investing activities | ||||
Purchase of tangible assets |
( |
( |
||
Interest received |
|
|
||
Net cash used in investing activities |
( |
( |
||
Cash flows from financing activities | ||||
Equity dividends paid |
( |
( |
||
Repayment of bank borrowings |
( |
( |
||
Proceeds from new other loans | - | 145,185 | ||
Repayment of other loans | (20,900) | - | ||
Repayment of finance leases |
|
( |
||
Amount introduced by directors | 3,515 | 6,722 | ||
Amount withdrawn by directors | (22,478) | (88) | ||
Net cash used in financing activities |
( |
( |
||
Increase/(decrease) in cash and cash equivalents |
|
( |
||
Cash and cash equivalents at beginning of year | 2 |
|
|
|
Cash and cash equivalents at end of year | 2 |
|
|
|
2024 | 2023 | ||
---|---|---|---|
£ | £ | ||
Profit for the financial year |
|
|
|
Adjustments for: | |||
Tax on profit |
|
|
|
Interest expense |
|
|
|
Interest income |
( |
( |
|
Depreciation of tangible assets |
|
|
|
Loss on disposal of tangible assets | 3,264 | - | |
Movements in working capital: | |||
Increase in trade and other debtors |
( |
( |
|
Increase in trade and other creditors |
|
|
|
Net cash generated from operations |
|
|
|
2024 | 2023 | ||
---|---|---|---|
£ | £ | ||
Cash at bank and in hand |
|
|
|
As at 1 June 2023 | Cash flows | As at 31 May 2024 | |
---|---|---|---|
£ | £ | £ | |
Cash at bank and in hand |
|
70,330 |
|
Finance leases | (174,521) | (65,607) | (240,128) |
Debts falling due within one year |
( |
1,478 |
( |
Debts falling due after more than one year | (158,883) | 37,970 | (120,913) |
(1,116) | 44,171 | 43,055 | |
Plant & Machinery |
|
Motor Vehicles |
|
Fixtures & Fittings |
|
Computer Equipment |
|
2024 | 2023 | ||
---|---|---|---|
£ | £ | ||
Grant income | - |
|
|
Other operating income |
|
|
|
2,851 | 18,192 | ||
2024 | 2023 | ||
---|---|---|---|
£ | £ | ||
Bad debts | 5,910 | - | |
Operating lease rentals | - |
|
|
Depreciation of tangible fixed assets |
|
|
|
2024 | 2023 | ||
---|---|---|---|
£ | £ | ||
Audit Services | |||
Audit of the company's financial statements |
|
|
|
2024 | 2023 | ||
---|---|---|---|
£ | £ | ||
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Other pension costs |
|
|
|
|
|
||
2024 | 2023 | ||
---|---|---|---|
Office and administration |
|
|
|
Management staff |
|
|
|
|
|
||
2024 | 2023 | ||
---|---|---|---|
£ | £ | ||
Emoluments |
|
|
|
Company contributions to money purchase pension schemes |
|
|
|
Amounts paid to third parties in respect of directors' services | - |
|
|
|
|
||
2024 | 2023 | ||
---|---|---|---|
Money purchase pension schemes |
|
|
|
2024 | 2023 | ||
---|---|---|---|
£ | £ | ||
Bank loans and overdrafts |
|
|
|
Finance charges payable under finance leases and hire purchase contracts | 11,230 | 6,753 | |
25,093 | 21,164 | ||
The tax charge on the profit for the year was as follows:
|
|||||
Tax Rate | 2024 | 2023 | |||
---|---|---|---|---|---|
2024 | 2023 | £ | £ | ||
Current tax | |||||
UK Corporation Tax | 25.0% | 20.0% |
|
|
|
Deferred Tax | |||||
Deferred taxation |
|
|
|||
Total tax charge for the period |
|
|
|||
The actual charge for the year can be reconciled to the expected charge for the year based on the profit and the standard rate of corporation tax as follows:
|
|||||
2024 | 2023 | ||||
£ | £ | ||||
Profit before tax | 362,426 | 314,508 | |||
Tax on profit at 25% (UK standard rate) |
|
|
|||
Goodwill/depreciation not allowed for tax |
|
|
|||
Expenses not deductible for tax purposes |
|
|
Capital allowances |
( |
( |
|||
Research and Development tax credit |
( |
( |
|||
Group relief |
( |
( |
|||
Deferred tax from unrecognised timing difference from a prior period |
|
|
|||
Total tax charge for the period | 88,419 | 49,848 | |||
Plant & Machinery | Motor Vehicles | Fixtures & Fittings | Computer Equipment | Total | |
---|---|---|---|---|---|
£ | £ | £ | £ | £ | |
Cost | |||||
As at 1 June 2023 |
|
|
|
|
|
Additions |
|
|
|
|
|
Disposals |
|
|
( |
( |
( |
As at 31 May 2024 |
|
|
|
|
|
Depreciation | |||||
As at 1 June 2023 |
|
|
|
|
|
Provided during the period |
|
|
|
|
|
Disposals |
|
|
( |
( |
( |
As at 31 May 2024 |
|
|
|
|
|
Net Book Value | |||||
As at 31 May 2024 |
|
|
|
|
|
As at 1 June 2023 |
|
|
|
|
|
2024 | 2023 | ||
---|---|---|---|
£ | £ | ||
Motor Vehicles |
|
|
|
2024 | 2023 | ||
---|---|---|---|
£ | £ | ||
Due within one year | |||
Trade debtors |
|
|
|
Prepayments and accrued income |
|
|
|
Other debtors |
|
|
|
|
|
||
2024 | 2023 | ||
---|---|---|---|
£ | £ | ||
Net obligations under finance lease and hire purchase contracts |
|
|
|
Trade creditors |
|
|
|
Bank loans and overdrafts |
|
|
|
Other loans |
|
|
|
Corporation tax |
|
|
|
Other taxes and social security |
|
- | |
VAT |
|
|
|
Net wages | - | 514 | |
Other creditors |
|
|
|
Accruals and deferred income |
|
|
|
Directors' loan accounts |
|
|
|
|
|
||
2024 | 2023 | ||
---|---|---|---|
£ | £ | ||
Net obligations under finance lease and hire purchase contracts |
|
|
|
Bank loans |
|
|
|
Other loans |
|
|
|
|
|
||
2024 | 2023 | ||
---|---|---|---|
£ | £ | ||
Amounts falling due within one year or on demand: | |||
Bank loans |
|
|
|
Other loans |
|
|
|
|
|
||
2024 | 2023 | ||
---|---|---|---|
£ | £ | ||
Amounts falling due between one and five years: | |||
Bank loans |
|
|
|
Other loans |
|
|
|
|
|
||
2024 | 2023 | ||
---|---|---|---|
£ | £ | ||
The future minimum finance lease payments are as follows: | |||
Not later than one year |
|
|
|
Later than one year and not later than five years |
|
|
|
|
|
||
|
|
||
Non-cancellable operating leases
|
|||
2024
|
2023
|
||
£
|
£
|
||
Within one year
|
10,576
|
11,733
|
|
Between one and five years
|
18,299
|
30,063
|
|
|
|
||
28,875
|
41,796
|
2024 | 2023 | ||
---|---|---|---|
£ | £ | ||
Other timing differences | 90,051 | 85,883 | |
Deferred Tax | Total | |
---|---|---|
£ | £ | |
As at 1 June 2023 |
|
85,883 |
Deferred taxation |
|
|
Balance at 31 May 2024 |
|
90,051 |
2024 | 2023 | ||
---|---|---|---|
£ | £ | ||
Financial assets | |||
Financial assets that are debt Instruments measured at amortised cost | 447,179 | 395,478 | |
Financial liabilities | |||
Financial liabilities measured at amortised cost | 382,073 | 254,319 | |
Retained earnings
|
||
£
|
||
At 1 June 2023
|
307,236
|
|
Profit for the year
|
295,619
|
|
Dividends
|
(306,212)
|
|
|
||
At 31 May 2024
|
296,643
|