| Page | |
|---|---|
| Balance Sheet | 1—2 |
| Reconciliation of Members' Interests | 3—4 |
| Notes to the Financial Statements | 4—5 |
| 31 March 2025 | 31 March 2024 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 4 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Stocks | 5 |
|
|
||
| Debtors | 6 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 7 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| NET ASSETS ATTRIBUTABLE TO MEMBERS |
|
|
|||
| REPRESENTED BY: | |||||
| Loans and other debts due to members within one year | |||||
| Other amounts | 2,460,655 | 1,732,279 | |||
| 2,460,655 | 1,732,279 | ||||
| Equity | |||||
| Members' other interests | |||||
| Members' capital | (2,131,854) | (1,433,346) | |||
| (2,131,854) | (1,433,346) | ||||
| 328,801 | 298,933 | ||||
| TOTAL MEMBERS' INTEREST | |||||
| Loans and other debts due to members within one year | 2,460,655 | 1,732,279 | |||
| Members' other interests | (2,131,854) | (1,433,346) | |||
| 328,801 | 298,933 | ||||
|
Designated Member
|
|
|
| EQUITY | DEBT | ||||
|---|---|---|---|---|---|
| Members' other interests | Loans and other debts due to members less any amounts due from members in debtors | ||||
| Members'Capital classified as Equity | Other Reserves | Total Equity | Other amounts | Total members' interest | |
| £ | £ | £ | £ | £ | |
| Amounts due to members | - | - | - | 980,550 | - |
| Balance at 1 December 2022 | (708,866) |
|
(708,866) | 980,550 | 271,684 |
| Profit/(loss) for the financial year available for discretionary division among members | - |
|
|
- |
|
| Members' interests after profit/(loss) for the year | (708,866) | 751,729 | 42,863 | 980,550 | 1,023,413 |
| Other divisions of profits (losses) | - | (751,729) | (751,729) | 751,729 | - |
| Drawings | (724,480) | - | (724,480) | - | (724,480) |
| Amounts due to members | - | - | - | 1,732,279 | - |
| As at 31 March 2024 and 1 April 2024 | (1,433,346) | - | (1,433,346) | 1,732,279 | 298,933 |
| Profit/(loss) for the financial year available for discretionary division among members | - |
|
|
- |
|
| Members' interests after profit/(loss) for the year | (1,433,346) | 728,376 | (704,970) | 1,732,279 | 1,027,309 |
| Other divisions of profits (losses) | - | (728,376) | (728,376) | 728,376 | - |
| Drawings | (698,508) | - | (698,508) | - | (698,508) |
| Amounts due to members | - | - | - | 2,460,655 | - |
| As at 31 March 2025 | (2,131,854) | - | (2,131,854) | 2,460,655 | 328,801 |
| Plant & Machinery |
|
| Motor Vehicles |
|
| Fixtures & Fittings |
|
| Plant & Machinery | Motor Vehicles | Fixtures & Fittings | Total | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Cost | ||||
| As at 1 April 2024 |
|
|
|
|
| Disposals |
|
( |
|
( |
| As at 31 March 2025 |
|
|
|
|
| Depreciation | ||||
| As at 1 April 2024 |
|
|
|
|
| Provided during the period |
|
|
|
|
| Disposals |
|
( |
|
( |
| As at 31 March 2025 |
|
|
|
|
| Net Book Value | ||||
| As at 31 March 2025 |
|
|
|
|
| As at 1 April 2024 |
|
|
|
|
| 31 March 2025 | 31 March 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Materials |
|
|
|
| 31 March 2025 | 31 March 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| Other debtors |
|
|
|
|
|
|
||
| 31 March 2025 | 31 March 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Bank loans and overdrafts | - |
|
|
| Other taxes and social security | - |
|
|
| VAT |
|
|
|
| Net wages | 8,274 | - | |
| Other creditors |
|
|
|
| Company credit card |
|
|
|
| Accruals |
|
|
|
|
|
|
||