|
|
|
|
FINANCIAL STATEMENTS |
CONTENTS |
PAGES |
Officers and professional advisers |
1 |
Strategic report |
2 to 3 |
Directors' report |
4 to 5 |
Independent auditor's report to the members |
6 to 9 |
Statement of income and retained earnings |
10 |
Statement of financial position |
11 |
Statement of cash flows |
12 |
Notes to the financial statements |
13 to 21 |
|
OFFICERS AND PROFESSIONAL ADVISERS |
THE BOARD OF DIRECTORS |
|
|
|
|
|
REGISTERED OFFICE |
|
|
|
|
|
|
|
AUDITOR |
|
Chartered Accountants & statutory auditor |
|
Headlands House |
|
1 Kings Court |
|
Kettering Parkway |
|
Kettering |
|
NN15 6WJ |
|
|
STRATEGIC REPORT |
|
Director |
Registered office: |
|
|
|
|
|
DIRECTORS' REPORT |
|
|
|
|
|
|
|
Director |
Registered office: |
|
|
|
|
|
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF
|
|
(Senior Statutory Auditor) |
For and on behalf of |
|
Chartered Accountants & statutory auditor |
Headlands House |
1 Kings Court |
Kettering Parkway |
Kettering |
NN15 6WJ |
|
STATEMENT OF INCOME AND RETAINED EARNINGS |
2024 |
2023 |
||
Note |
£ |
£ |
|
TURNOVER |
4 |
|
|
Cost of sales |
|
|
------------ |
------------ |
|
GROSS PROFIT |
|
|
Administrative expenses |
|
|
|
Other operating income |
5 |
|
|
------------ |
------------ |
||
OPERATING PROFIT |
6 |
|
|
Other interest receivable and similar income |
10 |
|
|
------------ |
------------ |
||
PROFIT BEFORE TAXATION |
|
|
|
Tax on profit |
11 |
|
|
--------- |
------------ |
||
PROFIT FOR THE FINANCIAL YEAR AND TOTAL COMPREHENSIVE INCOME |
|
|
|
--------- |
------------ |
||
Dividends paid and payable |
12 |
(
|
(
|
RETAINED EARNINGS AT THE START OF THE YEAR |
|
|
------------ |
------------ |
|
RETAINED EARNINGS AT THE END OF THE YEAR |
|
|
------------ |
------------ |
|
|
STATEMENT OF FINANCIAL POSITION |
2024 |
2023 |
||
Note |
£ |
£ |
£ |
Tangible assets |
13 |
|
|
|
Stocks |
14 |
|
|
|
Debtors |
15 |
|
|
|
Cash at bank and in hand |
|
|
||
------------ |
------------ |
|||
|
|
|||
CREDITORS: amounts falling due within one year |
16 |
|
|
|
------------ |
------------ |
|||
NET CURRENT ASSETS |
|
|
||
------------ |
------------ |
|||
TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
||
CREDITORS: amounts falling due after more than one year |
17 |
|
|
|
PROVISIONS |
18 |
|
|
|
------------ |
------------ |
|||
NET ASSETS |
|
|
||
------------ |
------------ |
|||
Called up share capital |
22 |
|
|
|
Profit and loss account |
23 |
|
|
|
------------ |
------------ |
|||
SHAREHOLDERS FUNDS |
|
|
||
------------ |
------------ |
|||
|
Director |
|
STATEMENT OF CASH FLOWS |
2024 |
2023 |
|
£ |
£ |
|
Profit for the financial year |
|
|
Adjustments for: |
||
Depreciation of tangible assets |
|
|
Government grant income |
(
|
(
|
Other interest receivable and similar income |
(
|
(
|
Tax on profit |
|
|
Accrued expenses |
|
|
Changes in: |
||
Stocks |
|
(
|
Trade and other debtors |
|
(
|
Trade and other creditors |
(
|
|
------------ |
------------ |
|
Cash generated from operations |
|
|
Interest received |
|
|
Tax paid |
(
|
(
|
------------ |
--------- |
|
Net cash from operating activities |
|
|
------------ |
--------- |
|
Purchase of tangible assets |
(
|
(
|
------------ |
--------- |
|
Net cash used in investing activities |
(
|
(
|
------------ |
--------- |
|
Government grant income |
|
|
Dividends paid |
(
|
(
|
------------ |
--------- |
|
Net cash used in financing activities |
(
|
(
|
------------ |
--------- |
|
NET INCREASE IN CASH AND CASH EQUIVALENTS |
|
|
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR |
1,214,359 |
1,147,572 |
------------ |
------------ |
|
CASH AND CASH EQUIVALENTS AT END OF YEAR |
|
|
------------ |
------------ |
|
|
NOTES TO THE FINANCIAL STATEMENTS |
Plant & machinery |
- |
|
|
Fixtures & fittings |
- |
|
|
Motor vehicles |
- |
|
|
Equipment |
- |
|
|
2024 |
2023 |
|
£ |
£ |
|
Sale of goods |
|
|
------------ |
------------ |
|
2024 |
2023 |
|
£ |
£ |
|
Government grant income |
|
|
------- |
------- |
|
2024 |
2023 |
|
£ |
£ |
|
Depreciation of tangible assets |
|
|
Impairment of trade debtors |
– |
71 |
--------- |
--------- |
|
2024 |
2023 |
|
£ |
£ |
|
Fees payable for the audit of the financial statements |
|
|
-------- |
-------- |
|
2024 |
2023 |
|
£ |
£ |
|
Wages and salaries |
|
|
Social security costs |
|
|
Other pension costs |
|
|
------------ |
------------ |
|
|
|
|
------------ |
------------ |
|
2024 |
2023 |
|
£ |
£ |
|
Remuneration |
|
|
Company contributions to defined contribution pension plans |
|
– |
-------- |
-------- |
|
|
|
|
-------- |
-------- |
|
2024 |
2023 |
|
No. |
No. |
|
Defined contribution plans |
|
– |
---- |
---- |
|
2024 |
2023 |
|
£ |
£ |
|
Interest on bank deposits |
|
|
Other interest |
|
|
-------- |
-------- |
|
|
|
|
-------- |
-------- |
|
2024 |
2023 |
|
£ |
£ |
|
UK current tax expense |
|
|
Adjustments in respect of prior periods |
(
|
(
|
-------- |
-------- |
|
Total current tax |
|
|
-------- |
-------- |
|
Origination and reversal of timing differences |
(
|
|
-------- |
-------- |
|
Tax on profit |
|
|
-------- |
-------- |
|
2024 |
2023 |
|
£ |
£ |
|
Profit on ordinary activities before taxation |
|
|
--------- |
------------ |
|
Profit on ordinary activities by rate of tax |
|
|
Adjustment to tax charge in respect of prior periods |
(
|
(
|
Effect of expenses not deductible for tax purposes |
(
|
|
Effect of capital allowances and depreciation |
|
(
|
R&D enhanced expenditure |
(
|
(
|
--------- |
------------ |
|
Tax on profit |
|
|
--------- |
------------ |
|
2024 |
2023 |
|
£ |
£ |
|
Dividends paid during the year (excluding those for which a liability existed at the end of the prior year ) |
|
|
--------- |
--------- |
|
Freehold property |
Plant and machinery |
Fixtures and fittings |
Motor vehicles |
Equipment |
Total |
|
£ |
£ |
£ |
£ |
£ |
£ |
|
Cost |
||||||
At 1 May 2023 |
|
|
|
|
|
|
Additions |
– |
|
– |
|
|
|
------------ |
------------ |
--------- |
--------- |
--------- |
------------ |
|
At 30 Apr 2024 |
|
|
|
|
|
|
------------ |
------------ |
--------- |
--------- |
--------- |
------------ |
|
Depreciation |
||||||
At 1 May 2023 |
– |
|
|
|
|
|
Charge for the year |
– |
|
|
|
|
|
------------ |
------------ |
--------- |
--------- |
--------- |
------------ |
|
At 30 Apr 2024 |
– |
|
|
|
|
|
------------ |
------------ |
--------- |
--------- |
--------- |
------------ |
|
Carrying amount |
||||||
At 30 Apr 2024 |
|
|
|
|
|
|
------------ |
------------ |
--------- |
--------- |
--------- |
------------ |
|
At 30 Apr 2023 |
|
|
|
|
|
|
------------ |
------------ |
--------- |
--------- |
--------- |
------------ |
|
2024 |
2023 |
|
£ |
£ |
|
Raw materials and consumables |
|
|
--------- |
--------- |
|
2024 |
2023 |
|
£ |
£ |
|
Trade debtors |
|
|
Prepayments and accrued income |
|
|
Directors loan account |
|
– |
Other debtors |
|
|
------------ |
------------ |
|
|
|
|
------------ |
------------ |
|
2024 |
2023 |
|
£ |
£ |
|
Trade creditors |
|
|
Accruals and deferred income |
|
|
Corporation tax |
|
|
Social security and other taxes |
|
|
Other creditors |
|
|
--------- |
--------- |
|
|
|
|
--------- |
--------- |
|
2024 |
2023 |
|
£ |
£ |
|
Accruals and deferred income |
|
|
-------- |
-------- |
|
Deferred tax (note 19) |
|
£ |
|
At 1 May 2023 |
|
Charge against provision |
(
|
--------- |
|
At 30 April 2024 |
|
--------- |
|
2024 |
2023 |
|
£ |
£ |
|
Included in provisions (note 18) |
|
|
--------- |
--------- |
|
2024 |
2023 |
|
£ |
£ |
|
Accelerated capital allowances |
|
|
--------- |
--------- |
|
2024 |
2023 |
|
£ |
£ |
|
Deferred government grants due within one year |
|
|
Deferred government grants due after more than one year |
|
|
-------- |
-------- |
|
|
|
|
-------- |
-------- |
|
Government grants released to profit or loss |
|
|
------- |
------- |
|
2024 |
2023 |
|||
No. |
£ |
No. |
£ |
|
|
|
498 |
|
498 |
|
|
241 |
|
241 |
|
|
260 |
|
260 |
|
|
1 |
|
1 |
------- |
------- |
------- |
------- |
|
|
|
|
|
|
------- |
------- |
------- |
------- |
|
At 1 May 2023 |
Cash flows |
At 30 Apr 2024 |
|
£ |
£ |
£ |
|
Cash at bank and in hand |
|
1,294,498 |
|
------------ |
------------ |
------------ |
|
2024 |
2023 |
|
£ |
£ |
|
Tangible assets |
|
– |
-------- |
---- |
|
|
NOTES TO THE FINANCIAL STATEMENTS (continued) |
2024 |
||||
Balance brought forward |
Advances/ (credits) to the directors |
Balance outstanding |
||
£ |
£ |
£ |
||
|
– |
|
|
|
---- |
---- |
---- |
||
2023 |
||||
Balance brought forward |
Advances/ (credits) to the directors |
Balance outstanding |
||
£ |
£ |
£ |
||
|
– |
– |
– |
|
---- |
---- |
---- |
||