| Directors |
|
|
|
|
|
|
|
| Company Number |
|
| Registered Office | 76 Aldwick Road |
| Bognor Regis | |
| West Sussex | |
| PO21 2PE | |
| Accountants | Bromley Clackett Ltd |
| 76 Aldwick Road | |
| Bognor Regis | |
| West Sussex | |
| PO21 2PE | |
| Auditors | 76 Aldwick Road |
| Bognor Regis | |
| West Sussex | |
| PO21 2PE | |
|
Director
|
|
29th May 2025
|
|
|
|
|
|
|
|
Director
|
|
|
|
for and on behalf of
|
|
|
|
76 Aldwick Road
Bognor Regis
West Sussex
PO21 2PE
|
| 2024 | 2023 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| TURNOVER |
|
|
||
| Cost of sales |
( |
( |
||
| GROSS PROFIT |
|
|
||
| Distribution costs |
( |
( |
||
| Administrative expenses |
( |
( |
||
| Other operating income |
|
|
||
| OPERATING (LOSS)/PROFIT | 4 |
( |
|
|
| Other interest receivable and similar income | 9 |
|
|
|
| Interest payable and similar charges | 10 |
|
( |
|
| (LOSS)/PROFIT BEFORE TAXATION |
( |
|
||
| Tax on (Loss)/profit | 11 |
|
( |
|
| (LOSS)/PROFIT AFTER TAXATION BEING (LOSS)/PROFIT FOR THE FINANCIAL YEAR ATTRIBUTABLE TO THE OWNERS OF THE PARENT |
( |
|
||
| 2024 | 2023 | |||
|---|---|---|---|---|
| £ | £ | |||
| LOSS FOR THE FINANCIAL YEAR |
( |
|
||
| OTHER COMPREHENSIVE INCOME FOR THE YEAR | - | - | ||
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR ATTRIBUTABLE TO THE OWNERS OF THE PARENT |
( |
|
||
| 2024 | 2023 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Intangible Assets | 12 |
|
|
||
| Tangible Assets | 13 |
|
|
||
| Investments | 14 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Stocks | 15 |
|
|
||
| Debtors | 16 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 17 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| Creditors: Amounts Falling Due After More Than One Year | 18 |
( |
( |
||
| PROVISIONS FOR LIABILITIES | |||||
| Deferred Taxation | 19 |
( |
( |
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 21 |
|
|
||
| Other reserves |
|
|
|||
| Profit and Loss Account |
( |
|
|||
| SHAREHOLDERS' FUNDS | 4,513,239 | 5,085,006 | |||
|
Director
|
|
|
| 2024 | 2023 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Investments | 14 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 17 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
( |
( |
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 21 |
|
|
||
| Other reserves |
|
|
|||
| SHAREHOLDERS' FUNDS | 4,606,466 | 4,606,466 | |||
|
Director
|
|
|
| Share Capital | Other reserves | Profit and Loss Account | Total | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| As at 1 December 2022 |
|
|
|
4,674,648 |
| Profit for the year and total comprehensive income | - | - |
|
410,358 |
| As at 30 November 2023 and 1 December 2023 |
|
|
|
5,085,006 |
| Loss for the year and total comprehensive income | - | - |
( |
(571,767) |
| As at 30 November 2024 |
|
|
( |
4,513,239 |
| Share Capital | Other reserves | Total | |
|---|---|---|---|
| £ | £ | £ | |
| As at 1 December 2022 |
|
|
4,606,466 |
| As at 30 November 2023 and 1 December 2023 |
|
|
4,606,466 |
| As at 30 November 2024 |
|
|
4,606,466 |
| 2024 | 2023 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash (used in)/generated from operations | 1 |
( |
|
|
| Interest paid |
|
( |
||
| Tax paid |
( |
( |
||
| Net cash (used in)/generated from operating activities |
( |
|
||
| Cash flows from investing activities | ||||
| Purchase of tangible assets |
( |
( |
||
| Interest received |
|
|
||
| Loan finance provided | - | (1,394,000) | ||
| Net cash used in investing activities |
( |
( |
||
| 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 | ||
|---|---|---|---|
| £ | £ | ||
| (Loss)/profit for the financial year |
( |
|
|
| Adjustments for: | |||
| Tax on (loss)/profit |
( |
|
|
| Interest expense | - |
|
|
| Interest income |
( |
( |
|
| Amortisation of intangible assets |
|
|
|
| Depreciation of tangible assets |
|
|
|
| Movements in working capital: | |||
| Decrease in stocks |
|
|
|
| (Increase)/decrease in trade and other debtors |
( |
|
|
| Increase/(decrease) in trade and other creditors |
|
( |
|
| Net cash (used in)/generated from operations |
( |
|
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| As at 1 December 2023 | Cash flows | As at 30 November 2024 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
(609,250) |
|
| 2024 | 2023 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash generated from/(used in) operations | 1 |
|
|
|
| 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/(loss) for the financial year |
|
|
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| As at 1 December 2023 | Cash flows | As at 30 November 2024 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
- |
|
| Freehold |
|
| Plant & Machinery |
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Rental income |
|
|
|
| Other operating income |
|
|
|
| 227,298 | 1,706,386 | ||
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Depreciation of tangible fixed assets |
|
|
|
| Amortisation of intangible 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 | ||
|---|---|---|---|
| Directors |
|
|
|
| Management |
|
|
|
| Direct labour |
|
|
|
|
|
|
||
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Emoluments |
|
|
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Interest receivable |
|
|
|
| Other interest | - |
|
|
| 56,304 | 8,196 | ||
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Other loan interest | - |
|
|
|
The tax (credit)/charge on the (loss)/profit for the year was as follows:
|
|||||
| Tax Rate | 2024 | 2023 | |||
|---|---|---|---|---|---|
| 2024 | 2023 | £ | £ | ||
| Current tax | |||||
| UK Corporation Tax | 25.0% | 25.0% |
( |
|
|
| Deferred Tax | |||||
| Origination and reversal of timing differences |
( |
( |
|||
| Total tax charge for the period |
( |
|
|||
|
The actual (credit)/charge for the year can be reconciled to the expected (credit)/charge for the year based on the (loss)/profit and the standard rate of corporation tax as follows:
|
|||||
| 2024 | 2023 | ||||
| £ | £ | ||||
| Profit before tax | (660,102) | 541,468 | |||
| Tax on profit at 25% (UK standard rate) |
( |
|
|||
| Goodwill/depreciation not allowed for tax |
|
|
|||
| Difference in tax rates |
|
( |
|||
| Tax losses for which no deferred tax was recognised |
|
|
|||
| Revenue exempt from taxation |
( |
( |
|||
| Total tax charge for the period | (88,335) | 131,110 | |||
| Goodwill | |||
|---|---|---|---|
| £ | |||
| Cost | |||
| As at 1 December 2023 |
|
||
| As at 30 November 2024 |
|
||
| Amortisation | |||
| As at 1 December 2023 |
|
||
| Provided during the period |
|
||
| As at 30 November 2024 |
|
||
| Net Book Value | |||
| As at 30 November 2024 |
|
||
| As at 1 December 2023 |
|
||
| Land & Property | |||
|---|---|---|---|
| Freehold | Plant & Machinery | Total | |
| £ | £ | £ | |
| Cost | |||
| As at 1 December 2023 |
|
|
|
| Additions |
|
|
|
| As at 30 November 2024 |
|
|
|
| Depreciation | |||
| As at 1 December 2023 |
|
|
|
| Provided during the period |
|
|
|
| As at 30 November 2024 |
|
|
|
| Net Book Value | |||
| As at 30 November 2024 |
|
|
|
| As at 1 December 2023 |
|
|
|
| Unlisted | Other | Total | |
|---|---|---|---|
| £ | £ | £ | |
| Cost | |||
| As at 1 December 2023 |
|
|
|
| As at 30 November 2024 |
|
|
|
| Provision | |||
| As at 1 December 2023 |
|
|
- |
| As at 30 November 2024 |
|
|
- |
| Net Book Value | |||
| As at 30 November 2024 |
|
|
|
| As at 1 December 2023 |
|
|
|
| Subsidiaries | |
|---|---|
| £ | |
| Cost | |
| As at 1 December 2023 |
|
| As at 30 November 2024 |
|
| Provision | |
| As at 1 December 2023 |
|
| As at 30 November 2024 |
|
| Net Book Value | |
| As at 30 November 2024 |
|
| As at 1 December 2023 |
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Stock |
|
|
|
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | ||||
| £ | £ | £ | £ | ||||
| Due within one year | |||||||
| Trade debtors |
|
|
|
|
|||
| Other debtors | 1,582,082 | 1,452,158 | - | - | |||
|
|
|
|
|
||||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | ||||
| £ | £ | £ | £ | ||||
| Trade creditors |
|
|
|
|
|||
| Amounts owed to group undertakings | - | - |
|
|
|||
| Other creditors | 124,079 | 8,789 | - | - | |||
| Corporation tax | - |
|
|
|
|||
| Taxation and social security | 75,273 | 67,199 | - | - | |||
| Accruals and deferred income |
|
|
|
|
|||
|
|
|
|
|
||||
| Group | ||||
|---|---|---|---|---|
| 2024 | 2023 | |||
| £ | £ | |||
| Accruals and deferred income |
|
|
||
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Accelerated capital allowances |
|
|
|
| Group | ||
|---|---|---|
| Deferred Tax | Total | |
| £ | £ | |
| As at 1 December 2023 |
|
399,547 |
| Origination and reversal of timing differences |
( |
( |
| Balance at 30 November 2024 |
|
369,366 |
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Not later than one year |
|
|
|
| Later than one year and not later than five years | - |
|
|
|
|
|
||