|
|
|
|
|
|
|
|
|
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 10 |
|
Statement of income and retained earnings |
11 |
|
Statement of financial position |
12 |
|
Statement of cash flows |
13 |
|
Notes to the financial statements |
14 to 21 |
|
|
|
Officers and Professional Advisers |
|
The board of directors |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company secretary |
|
|
Registered office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Auditor |
|
|
Chartered Accountants & Statutory Auditors |
|
|
2 Westbrook Court |
|
|
Sharrow Vale Road |
|
|
Sheffield |
|
|
S11 8YZ |
|
|
|
|
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 Auditors |
|
2 Westbrook Court |
|
Sharrow Vale Road |
|
Sheffield |
|
S11 8YZ |
|
|
|
Statement of Income and Retained Earnings |
|
2024 |
2023 |
||
|
Note |
£ |
£ |
|
|
Turnover |
4 |
|
|
|
Cost of sales |
(
|
(
|
|
------------- |
------------ |
|
|
Gross profit |
|
|
|
Distribution costs |
(
|
(
|
|
|
Administrative expenses |
(
|
(
|
|
|
------------ |
------------ |
||
|
Operating profit |
5 |
|
|
|
Interest payable |
9 |
(
|
(
|
|
------------ |
------------ |
||
|
Profit before taxation |
|
|
|
|
Taxation on ordinary activities |
10 |
(
|
(
|
|
--------- |
------------ |
||
|
Profit for the financial year and total comprehensive income |
|
|
|
|
--------- |
------------ |
||
|
Dividends paid and payable |
11 |
– |
(
|
|
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 |
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 |
|
|
|
|
Creditors: amounts falling due after more than one year |
15 |
|
|
|
Taxation including deferred tax |
17 |
|
|
|
------------ |
------------ |
||
|
Net assets |
|
|
|
|
------------ |
------------ |
||
|
Called up share capital |
20 |
|
|
|
Share premium account |
21 |
|
|
|
Profit and loss account |
21 |
|
|
|
------------ |
------------ |
||
|
Shareholders funds |
|
|
|
|
------------ |
------------ |
||
|
|
|
Statement of Cash Flows |
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Profit for the financial year |
|
|
|
Adjustments for: |
||
|
Depreciation of tangible assets |
|
|
|
Interest payable |
|
|
|
Loss on disposal of tangible assets |
|
– |
|
Taxation on ordinary activities |
114,302 |
267,718 |
|
Accrued (income)/expenses |
(
|
|
|
Changes in: |
||
|
Trade and other debtors |
(
|
(
|
|
Trade and other creditors |
(
|
|
|
------------ |
------------ |
|
|
Cash generated from operations |
|
|
|
Interest paid |
(
|
(
|
|
Tax paid |
(
|
– |
|
------------ |
------------ |
|
|
Net cash from operating activities |
|
|
|
------------ |
------------ |
|
|
Purchase of tangible assets |
(
|
(
|
|
Proceeds from sale of tangible assets |
|
– |
|
------------ |
------------ |
|
|
Net cash used in investing activities |
(
|
(
|
|
------------ |
------------ |
|
|
Proceeds from borrowings |
(
|
|
|
Repayments of borrowings |
– |
(
|
|
Payments of finance lease liabilities |
(
|
(
|
|
Dividends paid |
– |
(
|
|
------------ |
------------ |
|
|
Net cash used in financing activities |
(
|
(
|
|
------------ |
------------ |
|
|
Net (decrease)/increase in cash and cash equivalents |
(
|
|
|
Cash and cash equivalents at beginning of year |
1,047,555 |
822,791 |
|
------------ |
------------ |
|
|
Cash and cash equivalents at end of year |
|
|
|
------------ |
------------ |
|
|
|
|
Notes to the Financial Statements |
|
Freehold Property |
- |
1.5% straight line
|
|
|
Plant & Machinery |
- |
10% Straight line
|
|
|
Fixtures & Fittings |
- |
15%-25% Straight line
|
|
|
Motor Vehicles |
- |
20%-25% Straight line
|
|
|
Rental Linen & Workwear |
- |
33%-50% Straight line
|
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Services of laundering, linen rental, garment rental and wash room services |
|
|
|
------------- |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Depreciation of tangible assets |
907,145
|
951,272
|
|
Cost of sales |
896,265 |
715,888 |
|
|
Loss on disposal of tangible assets |
|
– |
|
|
Impairment of trade debtors |
5,273 |
779 |
|
|
--------- |
--------- |
||
|
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 banks loans and overdrafts |
|
|
|
Interest on obligations under finance leases and hire purchase contracts |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
UK current tax expense |
|
|
|
Origination and reversal of timing differences |
(
|
(
|
|
--------- |
--------- |
|
|
Taxation on ordinary activities |
|
|
|
--------- |
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Profit on ordinary activities before taxation |
|
|
|
--------- |
------------ |
|
|
Profit on ordinary activities by rate of tax |
|
|
|
Effect of expenses not deductible for tax purposes |
|
|
|
--------- |
------------ |
|
|
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 |
Plant and machinery |
Fixtures and fittings |
Motor vehicles |
Pool rental linen |
Total |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
Cost |
||||||
|
At 1 Jan 2024 |
|
|
|
|
|
|
|
Additions |
– |
|
|
|
|
|
|
Disposals |
– |
– |
– |
(
|
(
|
(
|
|
------------ |
------------ |
--------- |
------------ |
------------ |
------------- |
|
|
At 31 Dec 2024 |
|
|
|
|
|
|
|
------------ |
------------ |
--------- |
------------ |
------------ |
------------- |
|
|
Depreciation |
||||||
|
At 1 Jan 2024 |
|
|
|
|
|
|
|
Charge for the year |
|
|
|
|
|
|
|
Disposals |
– |
– |
– |
(
|
(
|
(
|
|
------------ |
------------ |
--------- |
------------ |
------------ |
------------- |
|
|
At 31 Dec 2024 |
|
|
|
|
|
|
|
------------ |
------------ |
--------- |
------------ |
------------ |
------------- |
|
|
Carrying amount |
||||||
|
At 31 Dec 2024 |
|
|
|
|
|
|
|
------------ |
------------ |
--------- |
------------ |
------------ |
------------- |
|
|
At 31 Dec 2023 |
|
|
|
|
|
|
|
------------ |
------------ |
--------- |
------------ |
------------ |
------------- |
|
|
Plant and machinery |
Motor vehicles |
Total |
|
|
£ |
£ |
£ |
|
|
At 31 December 2024 |
|
|
|
|
------------ |
--------- |
------------ |
|
|
At 31 December 2023 |
|
|
|
|
------------ |
--------- |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Contracted for but not provided for in the financial statements |
|
– |
|
--------- |
---- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Trade debtors |
|
|
|
Prepayments and accrued income |
|
|
|
Directors loan account |
|
|
|
Other debtors |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
Trade creditors |
|
|
|
Accruals and deferred income |
|
|
|
Corporation tax |
|
|
|
Social security and other taxes |
|
|
|
Obligations under finance leases and hire purchase contracts |
|
|
|
Other creditors |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
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 18) |
|
|
£ |
|
|
At 1 January 2024 |
|
|
Additions |
(
|
|
--------- |
|
|
At 31 December 2024 |
|
|
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Included in provisions (note 17) |
|
|
|
--------- |
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Accelerated capital allowances |
|
|
|
--------- |
--------- |
|
|
2024 |
2023 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
50,000 |
|
50,000 |
|
-------- |
-------- |
-------- |
-------- |
|
|
At 1 Jan 2024 |
Cash flows |
At 31 Dec 2024 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
(367,866) |
|
|
Debt due within one year |
(641,408) |
33,718 |
(607,690) |
|
Debt due after one year |
(2,263,428) |
626,110 |
(1,637,318) |
|
------------ |
--------- |
------------ |
|
|
(
|
|
(
|
|
|
------------ |
--------- |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Not later than 1 year |
|
|
|
Later than 1 year and not later than 5 years |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|