|
|
|
|
|
For the period ended |
|
|
|
|
|
Financial Statements |
|
Contents |
Page |
|
Officers and professional advisers |
1 |
|
Strategic report |
2 |
|
Directors' report |
4 |
|
Independent auditor's report to the members |
6 |
|
Statement of comprehensive income |
10 |
|
Statement of financial position |
11 |
|
Statement of changes in equity |
12 |
|
Notes to the financial statements |
13 |
|
|
|
Officers and Professional Advisers |
|
The board of directors |
|
|
|
|
|
|
|
|
Registered office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Auditor |
|
|
Chartered Accountants & statutory auditor |
|
|
Enterprise House |
|
|
38 Tyndall Court |
|
|
Commerce Road |
|
|
Lynch Wood |
|
|
Peterborough |
|
|
Cambridgeshire |
|
|
PE2 6LR |
|
|
Bankers |
|
|
City Office Park |
|
|
Tritton Road |
|
|
Lincoln |
|
|
LN6 7AR |
|
|
|
|
Strategic Report |
|
|
|
Director |
|
Registered office: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Directors' Report |
|
|
|
|
|
|
|
|
(Appointed
|
|
|
|
Director |
|
Registered office: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Independent Auditor's Report to the Members of
|
|
|
|
(Senior Statutory Auditor) |
|
For and on behalf of |
|
|
|
Chartered Accountants & statutory auditor |
|
Enterprise House |
|
38 Tyndall Court |
|
Commerce Road |
|
Lynch Wood |
|
Peterborough |
|
Cambridgeshire |
|
PE2 6LR |
|
|
|
Statement of Comprehensive Income |
|
Period from |
|||
|
1 May 24 to |
Year to |
||
|
31 Dec 24 |
30 Apr 24 |
||
|
Note |
£ |
£ |
|
|
Turnover |
4 |
|
|
|
Cost of sales |
|
|
|
------------ |
------------ |
|
|
Gross profit |
|
|
|
Administrative expenses |
|
|
|
|
Other operating income |
5 |
|
|
|
------------ |
------------ |
||
|
Operating profit |
6 |
|
|
|
Other interest receivable and similar income |
10 |
|
|
|
Interest payable and similar expenses |
11 |
|
|
|
------------ |
------------ |
||
|
Profit before taxation |
|
|
|
|
Tax on profit |
12 |
|
|
|
--------- |
------------ |
||
|
Profit for the financial period and total comprehensive income |
|
|
|
|
--------- |
------------ |
||
|
|
|
Statement of Financial Position |
|
31 Dec 24 |
30 Apr 24 |
||
|
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 |
|
|
|
|
Taxation including deferred tax |
19 |
|
|
|
|
------------ |
------------ |
|||
|
Net assets |
|
|
||
|
------------ |
------------ |
|||
|
Called up share capital |
22 |
|
|
|
|
Profit and loss account |
23 |
|
|
|
|
------------ |
------------ |
|||
|
Shareholders funds |
|
|
||
|
------------ |
------------ |
|||
|
|
|
Director |
|
|
|
Statement of Changes in Equity |
|
Called up share capital |
Profit and loss account |
Total |
|
|
£ |
£ |
£ |
|
|
At 1 May 2023 |
|
|
|
|
Profit for the period |
|
|
|
|
-------- |
------------ |
------------ |
|
|
Total comprehensive income for the period |
– |
|
|
|
At 30 April 2024 |
|
|
|
|
Profit for the period |
|
|
|
|
-------- |
------------ |
------------ |
|
|
Total comprehensive income for the period |
– |
|
|
|
Redemption of shares |
(
|
– |
(
|
|
-------- |
---- |
-------- |
|
|
Total investments by and distributions to owners |
(
|
– |
(
|
|
-------- |
------------ |
------------ |
|
|
At 31 December 2024 |
|
|
|
|
-------- |
------------ |
------------ |
|
|
|
|
Notes to the Financial Statements |
|
Freehold Property |
- |
|
|
|
Plant & Machinery |
- |
|
|
|
Fixtures & Fittings |
- |
|
|
|
Motor Vehicles |
- |
|
|
|
Period from |
||
|
1 May 24 to |
Year to |
|
|
31 Dec 24 |
30 Apr 24 |
|
|
£ |
£ |
|
|
Sale of goods |
|
|
|
------------ |
------------ |
|
|
Period from |
||
|
1 May 24 to |
Year to |
|
|
31 Dec 24 |
30 Apr 24 |
|
|
£ |
£ |
|
|
Other operating income |
|
|
|
------- |
------- |
|
|
Period from |
||
|
1 May 24 to |
Year to |
|
|
31 Dec 24 |
30 Apr 24 |
|
|
£ |
£ |
|
|
Depreciation of tangible assets |
|
|
|
Loss on disposal of tangible assets |
|
|
|
Impairment of trade debtors |
314,237 |
31,108 |
|
Foreign exchange differences |
(
|
– |
|
Operating lease payments |
|
– |
|
--------- |
--------- |
|
|
Period from |
||
|
1 May 24 to |
Year to |
|
|
31 Dec 24 |
30 Apr 24 |
|
|
£ |
£ |
|
|
Fees payable for the audit of the financial statements |
|
|
|
-------- |
-------- |
|
|
31 Dec 24 |
30 Apr 24 |
|
|
No. |
No. |
|
|
Production staff |
|
|
|
Administrative staff |
|
|
|
Management staff |
2 |
2 |
|
---- |
---- |
|
|
|
|
|
|
---- |
---- |
|
|
Period from |
||
|
1 May 24 to |
Year to |
|
|
31 Dec 24 |
30 Apr 24 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Other pension costs |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
Period from |
||
|
1 May 24 to |
Year to |
|
|
31 Dec 24 |
30 Apr 24 |
|
|
£ |
£ |
|
|
Remuneration |
|
|
|
Company contributions to defined contribution pension plans |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
31 Dec 24 |
30 Apr 24 |
|
|
No. |
No. |
|
|
Defined contribution plans |
|
|
|
---- |
---- |
|
|
Period from |
||
|
1 May 24 to |
Year to |
|
|
31 Dec 24 |
30 Apr 24 |
|
|
£ |
£ |
|
|
Interest on cash and cash equivalents |
|
|
|
-------- |
-------- |
|
|
Period from |
||
|
1 May 24 to |
Year to |
|
|
31 Dec 24 |
30 Apr 24 |
|
|
£ |
£ |
|
|
Interest on banks loans and overdrafts |
|
– |
|
Interest on obligations under finance leases and hire purchase contracts |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
Period from |
||
|
1 May 24 to |
Year to |
|
|
31 Dec 24 |
30 Apr 24 |
|
|
£ |
£ |
|
|
UK current tax expense |
|
|
|
Adjustments in respect of prior periods |
– |
(
|
|
-------- |
--------- |
|
|
Total current tax |
|
|
|
-------- |
--------- |
|
|
Origination and reversal of timing differences |
(
|
(
|
|
-------- |
--------- |
|
|
Tax on profit |
|
|
|
-------- |
--------- |
|
|
Period from |
||
|
1 May 24 to |
Year to |
|
|
31 Dec 24 |
30 Apr 24 |
|
|
£ |
£ |
|
|
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 |
(
|
(
|
|
--------- |
------------ |
|
|
Tax on profit |
|
|
|
--------- |
------------ |
|
|
Land and buildings |
Plant and machinery |
Fixtures and fittings |
Motor vehicles |
Total |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Cost |
|||||
|
At 1 May 2024 |
|
|
|
|
|
|
Additions |
– |
|
– |
– |
|
|
Disposals |
(
|
(
|
– |
(
|
(
|
|
--------- |
------------ |
-------- |
--------- |
------------ |
|
|
At 31 December 2024 |
– |
|
|
|
|
|
--------- |
------------ |
-------- |
--------- |
------------ |
|
|
Depreciation |
|||||
|
At 1 May 2024 |
|
|
|
|
|
|
Charge for the period |
– |
|
|
|
|
|
Disposals |
(
|
(
|
– |
(
|
(
|
|
--------- |
------------ |
-------- |
--------- |
------------ |
|
|
At 31 December 2024 |
– |
|
|
|
|
|
--------- |
------------ |
-------- |
--------- |
------------ |
|
|
Carrying amount |
|||||
|
At 31 December 2024 |
– |
|
|
|
|
|
--------- |
------------ |
-------- |
--------- |
------------ |
|
|
At 30 April 2024 |
|
|
|
|
|
|
--------- |
------------ |
-------- |
--------- |
------------ |
|
|
Plant and machinery |
|
|
£ |
|
|
At 31 December 2024 |
|
|
--------- |
|
|
At 30 April 2024 |
|
|
--------- |
|
|
31 Dec 24 |
30 Apr 24 |
|
|
£ |
£ |
|
|
Contracted for but not provided for in the financial statements |
|
– |
|
--------- |
---- |
|
|
31 Dec 24 |
30 Apr 24 |
|
|
£ |
£ |
|
|
Finished goods and goods for resale |
|
|
|
--------- |
--------- |
|
|
31 Dec 24 |
30 Apr 24 |
|
|
£ |
£ |
|
|
Trade debtors |
|
|
|
Amounts owed by group undertakings |
|
– |
|
Prepayments and accrued income |
|
|
|
Directors loan account |
|
|
|
Other debtors |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
31 Dec 24 |
30 Apr 24 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
– |
|
Trade creditors |
|
|
|
Accruals and deferred income |
|
|
|
Social security and other taxes |
|
|
|
Obligations under finance leases and hire purchase contracts |
|
|
|
Other creditors |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
31 Dec 24 |
30 Apr 24 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
– |
|
Obligations under finance leases and hire purchase contracts |
|
|
|
Other creditors |
– |
|
|
--------- |
-------- |
|
|
|
|
|
|
--------- |
-------- |
|
|
31 Dec 24 |
30 Apr 24 |
|
|
£ |
£ |
|
|
Not later than 1 year |
|
|
|
Later than 1 year and not later than 5 years |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
Deferred tax (note 20) |
|
|
£ |
|
|
At 1 May 2024 |
|
|
Charge against provision |
(
|
|
--------- |
|
|
At 31 December 2024 |
|
|
--------- |
|
|
31 Dec 24 |
30 Apr 24 |
|
|
£ |
£ |
|
|
Included in provisions (note 19) |
|
|
|
--------- |
--------- |
|
|
31 Dec 24 |
30 Apr 24 |
|
|
£ |
£ |
|
|
Accelerated capital allowances |
|
|
|
--------- |
--------- |
|
|
31 Dec 24 |
30 Apr 24 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
1,000 |
|
1,000 |
|
|
– |
– |
|
50,000 |
|
--------- |
------- |
--------- |
-------- |
|
|
|
|
|
|
|
|
--------- |
------- |
--------- |
-------- |
|
|
31 Dec 24 |
30 Apr 24 |
|
|
£ |
£ |
|
|
Not later than 1 year |
|
– |
|
Later than 1 year and not later than 5 years |
|
– |
|
--------- |
---- |
|
|
|
– |
|
|
--------- |
---- |
|