|
|
|
|
|
|
|
|
|
FINANCIAL STATEMENTS |
|
Contents |
Pages |
|
Officers and professional advisers |
1 |
|
Strategic report |
2 to 4 |
|
Directors' report |
5 to 6 |
|
Independent auditor's report to the members |
7 to 11 |
|
Statement of comprehensive income |
12 |
|
Statement of financial position |
13 |
|
Statement of changes in equity |
14 |
|
Statement of cash flows |
15 |
|
Notes to the financial statements |
16 to 24 |
|
|
|
OFFICERS AND PROFESSIONAL ADVISERS |
|
The board of directors |
|
|
|
|
|
|
|
|
|
|
|
Registered office |
|
|
|
|
|
|
|
|
England |
|
|
|
|
|
Auditor |
|
|
Chartered Certified Accountants & statutory auditor |
|
|
Numeric House |
|
|
98 Station Road |
|
|
Sidcup |
|
|
Kent |
|
|
DA15 7BY |
|
|
Bankers |
|
|
Leicester |
|
|
Leicestershire |
|
|
LE87 2BB |
|
|
|
|
STRATEGIC REPORT |
| 2024 | 2023 | Change | ||
| £ | £ | £ | ||
| Sales Revenue (£) | 14,373,498 | 11,776,935 | 2,596,563 | |
| Gross Profit (£) | 3,155,029 | 2,337,095 | 817,934 | |
| Gross Profit Margin (%) | 22 | 20 | 2 | |
| Net Trading Profit (£) | 677,789 | 349,066 | 301,880 | |
| Net Trading Profit Margin (%) | 5 | 3 | 2 | |
|
|
|
Director |
|
|
|
DIRECTORS' REPORT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Director |
|
|
|
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF
|
|
|
|
(Senior Statutory Auditor) |
|
For and on behalf of |
|
|
|
Chartered Certified Accountants & statutory auditor |
|
Numeric House |
|
98 Station Road |
|
Sidcup |
|
Kent |
|
DA15 7BY |
|
|
|
STATEMENT OF COMPREHENSIVE INCOME |
|
2024 |
2023 |
||
|
Note |
£ |
£ |
|
|
Turnover |
4 |
|
|
|
Cost of sales |
|
|
|
------------- |
------------- |
|
|
Gross profit |
|
|
|
Administrative expenses |
|
|
|
|
------------ |
------------ |
||
|
Operating profit |
5 |
|
|
|
Other interest receivable and similar income |
|
– |
|
|
Interest payable and similar expenses |
9 |
|
|
|
------------ |
------------ |
||
|
Profit before taxation |
|
|
|
|
Tax on profit |
10 |
|
|
|
--------- |
--------- |
||
|
Profit for the financial year and total comprehensive income |
|
|
|
|
--------- |
--------- |
||
|
|
|
STATEMENT OF FINANCIAL POSITION |
|
2024 |
2023 |
||
|
Note |
£ |
£ |
£ |
|
Tangible assets |
12 |
|
|
|
|
Stocks |
13 |
|
|
|
|
Debtors |
14 |
|
|
|
|
Cash at bank and in hand |
|
|
||
|
------------ |
------------ |
|||
|
|
|
|||
|
Creditors: amounts falling due within one year |
15 |
|
|
|
|
------------ |
------------ |
|||
|
Net current assets |
|
|
||
|
------------ |
------------ |
|||
|
Total assets less current liabilities |
|
|
||
|
Creditors: amounts falling due after more than one year |
16 |
|
|
|
|
Taxation including deferred tax |
18 |
|
– |
|
|
------------ |
------------ |
|||
|
Net assets |
|
|
||
|
------------ |
------------ |
|||
|
Called up share capital |
21 |
|
|
|
|
Profit and loss account |
|
|
||
|
------------ |
------------ |
|||
|
Shareholders funds |
|
|
||
|
------------ |
------------ |
|||
|
|
|
Director |
|
|
|
STATEMENT OF CHANGES IN EQUITY |
|
Called up share capital |
Profit and loss account |
Total |
||
|
£ |
£ |
£ |
||
|
At 1 April 2022 |
|
|
|
|
|
Profit for the year |
|
|
||
|
--------- |
------------ |
------------ |
||
|
Total comprehensive income for the year |
– |
|
|
|
|
Dividends paid and payable |
11 |
– |
(
|
(
|
|
--------- |
------------ |
------------ |
||
|
Total investments by and distributions to owners |
– |
(
|
(
|
|
|
At 31 March 2023 |
|
|
|
|
|
Profit for the year |
|
|
||
|
--------- |
------------ |
------------ |
||
|
Total comprehensive income for the year |
– |
|
|
|
|
Issue of shares |
|
– |
|
|
|
---- |
---- |
---- |
||
|
Total investments by and distributions to owners |
|
– |
|
|
|
--------- |
------------ |
------------ |
||
|
At 31 March 2024 |
|
|
|
|
|
--------- |
------------ |
------------ |
||
|
|
|
STATEMENT OF CASH FLOWS |
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Profit for the financial year |
|
|
|
Adjustments for: |
||
|
Depreciation of tangible assets |
|
|
|
Other interest receivable and similar income |
(
|
– |
|
Interest payable and similar expenses |
|
|
|
Gains on disposal of tangible assets |
– |
(
|
|
Tax on profit |
|
|
|
Accrued expenses |
|
|
|
Changes in: |
||
|
Stocks |
|
|
|
Trade and other debtors |
(
|
(
|
|
Trade and other creditors |
|
|
|
--------- |
--------- |
|
|
Cash generated from operations |
|
|
|
Interest paid |
(
|
(
|
|
Interest received |
|
– |
|
Tax paid |
(
|
(
|
|
--------- |
--------- |
|
|
Net cash from operating activities |
|
|
|
--------- |
--------- |
|
|
Purchase of tangible assets |
(
|
– |
|
Proceeds from sale of tangible assets |
– |
|
|
Transfer of property to holding company |
|
– |
|
--------- |
--------- |
|
|
Net cash from investing activities |
|
|
|
--------- |
--------- |
|
|
Proceeds from issue of ordinary shares |
|
– |
|
Proceeds from loans from group undertakings |
– |
|
|
Repayments of loans from group undertakings |
(
|
– |
|
Payments of finance lease liabilities |
(
|
|
|
Dividends paid |
– |
(
|
|
--------- |
--------- |
|
|
Net cash (used in)/from financing activities |
(
|
|
|
--------- |
--------- |
|
|
Net increase in cash and cash equivalents |
|
|
|
Cash and cash equivalents at beginning of year |
2,949,453 |
2,532,116 |
|
------------ |
------------ |
|
|
Cash and cash equivalents at end of year |
|
|
|
------------ |
------------ |
|
|
|
|
NOTES TO THE FINANCIAL STATEMENTS |
|
Freehold property |
- |
|
|
|
Plant and machinery |
- |
|
|
|
Fixtures and fittings |
- |
|
|
|
Motor vehicles |
- |
|
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Rendering of services |
|
|
|
------------- |
------------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Depreciation of tangible assets |
|
|
|
Gains on disposal of tangible assets |
– |
(
|
|
Impairment of trade debtors |
4,300 |
22,588 |
|
------- |
-------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Fees payable for the audit of the financial statements |
|
– |
|
-------- |
---- |
|
|
2024 |
2023 |
|
|
No. |
No. |
|
|
Production staff |
|
|
|
Administrative staff |
|
|
|
---- |
---- |
|
|
|
|
|
|
---- |
---- |
|
|
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 |
|
|
£ |
£ |
|
|
Aggregate remuneration |
|
|
|
--------- |
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Interest on obligations under finance leases and hire purchase contracts |
|
|
|
------- |
---- |
|
|
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 capital allowances and depreciation |
(
|
|
|
Effect of deferred tax movements in the year |
|
(
|
|
--------- |
--------- |
|
|
Tax on profit |
|
|
|
--------- |
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Dividends paid during the year (excluding those for which a liability existed at the end of the prior year ) |
– |
|
|
---- |
--------- |
|
|
Land and buildings |
Motor vehicles |
Total |
|
|
£ |
£ |
£ |
|
|
Cost |
|||
|
At 1 April 2023 |
|
– |
|
|
Additions |
– |
|
|
|
Transfers |
(
|
– |
(
|
|
--------- |
------- |
--------- |
|
|
At 31 March 2024 |
– |
|
|
|
--------- |
------- |
--------- |
|
|
Depreciation |
|||
|
At 1 April 2023 |
|
– |
|
|
Charge for the year |
– |
|
|
|
Transfers |
(
|
– |
(
|
|
--------- |
------- |
--------- |
|
|
At 31 March 2024 |
– |
|
|
|
--------- |
------- |
--------- |
|
|
Carrying amount |
|||
|
At 31 March 2024 |
– |
|
|
|
--------- |
------- |
--------- |
|
|
At 31 March 2023 |
|
– |
|
|
--------- |
------- |
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Raw materials and consumables |
|
|
|
-------- |
-------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Trade debtors |
|
|
|
Prepayments and accrued income |
|
|
|
Other debtors |
|
– |
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Trade creditors |
|
|
|
Amounts owed to group undertakings |
|
|
|
Accruals and deferred income |
|
|
|
Corporation tax |
|
|
|
Social security and other taxes |
|
|
|
Obligations under finance leases and hire purchase contracts |
|
|
|
Other creditors |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Obligations under finance leases and hire purchase contracts |
|
|
|
-------- |
-------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Not later than 1 year |
|
|
|
Later than 1 year and not later than 5 years |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
Deferred tax (note 19) |
|
|
£ |
|
|
At 1 April 2023 |
– |
|
Additions |
|
|
------- |
|
|
At 31 March 2024 |
|
|
------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Included in provisions (note 18) |
|
– |
|
------- |
---- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Accelerated capital allowances |
|
– |
|
------- |
---- |
|
|
2024 |
2023 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
155,565 |
|
155,565 |
|
|
|
12,252 |
|
12,252 |
|
|
|
1 |
– |
– |
|
--------- |
--------- |
--------- |
--------- |
|
|
|
|
|
|
|
|
--------- |
--------- |
--------- |
--------- |
|
|
At 1 Apr 2023 |
Cash flows |
At 31 Mar 2024 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
398,982 |
|
|
Debt due within one year |
(1,272,052) |
633,708 |
(638,344) |
|
Debt due after one year |
(22,848) |
10,385 |
(12,463) |
|
------------ |
------------ |
------------ |
|
|
|
|
|
|
|
------------ |
------------ |
------------ |
|