|
|
|
|
|
|
|
|
|
Financial Statements |
|
Contents |
Page |
|
Directors' report |
1 |
|
Statement of comprehensive income |
2 |
|
Statement of financial position |
3 |
|
Statement of changes in equity |
4 |
|
Statement of cash flows |
5 |
|
Notes to the financial statements |
6 |
|
|
|
Directors' Report |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Director |
|
Registered office: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Statement of Comprehensive Income |
|
2025 |
2024 |
||
|
Note |
£ |
£ |
|
|
Turnover |
4 |
|
|
|
Cost of sales |
|
|
|
--------- |
--------- |
|
|
Gross profit/(loss) |
|
(
|
|
Administrative expenses |
|
|
|
|
Other operating income |
5 |
|
– |
|
-------- |
--------- |
||
|
Operating profit/(loss) |
6 |
|
(
|
|
Income from other fixed asset investments |
7 |
|
|
|
Other interest receivable and similar income |
8 |
|
|
|
Interest payable and similar expenses |
9 |
|
|
|
--------- |
--------- |
||
|
Profit/(loss) before taxation |
|
(
|
|
|
Tax on profit/(loss) |
10 |
|
(
|
|
--------- |
-------- |
||
|
Profit/(loss) after taxation |
|
(
|
|
|
Other taxes not shown under the above |
|
|
|
--------- |
-------- |
|
|
Profit/(loss) for the financial year |
|
(
|
|
--------- |
-------- |
|
|
Fair Value Adjustments |
45,931 |
166,334 |
|
--------- |
--------- |
|
|
Total comprehensive income for the year |
|
|
|
--------- |
--------- |
|
|
|
|
Statement of Financial Position |
|
2025 |
2024 |
|
|
Note |
£ |
£ |
|
Investments |
11 |
|
|
|
Cash at bank and in hand |
|
|
|
Creditors: amounts falling due within one year |
12 |
|
|
|
------------ |
------------ |
||
|
Net current liabilities |
|
|
|
|
--------- |
--------- |
||
|
Total assets less current liabilities |
|
|
|
|
--------- |
-------- |
||
|
Called up share capital |
13 |
|
|
|
Revaluation reserve |
14 |
|
|
|
Profit and loss account |
14 |
|
(
|
|
--------- |
-------- |
||
|
Shareholders funds |
|
|
|
|
--------- |
-------- |
||
|
|
|
Director |
|
|
|
Statement of Changes in Equity |
|
Called up share capital |
Revaluation reserve |
Profit and loss account |
Total |
||
|
£ |
£ |
£ |
£ |
||
|
At 1 April 2023 |
|
(
|
|
(
|
|
|
Loss for the year |
(
|
(
|
|||
|
Other comprehensive income for the year: |
|||||
|
Fair Value Adjustments |
– |
166,334 |
– |
166,334 |
|
|
---- |
--------- |
-------- |
--------- |
||
|
Total comprehensive income for the year |
– |
|
(
|
|
|
|
At 31 March 2024 |
|
|
(
|
|
|
|
Profit for the year |
|
|
|||
|
Other comprehensive income for the year: |
|||||
|
Fair Value Adjustments |
– |
45,931 |
– |
45,931 |
|
|
---- |
--------- |
--------- |
--------- |
||
|
Total comprehensive income for the year |
– |
|
|
|
|
|
---- |
--------- |
--------- |
--------- |
||
|
At 31 March 2025 |
|
|
|
|
|
|
---- |
--------- |
--------- |
--------- |
||
|
|
|
Statement of Cash Flows |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Profit/(loss) for the financial year |
|
(
|
|
Adjustments for: |
||
|
Income from other fixed asset investments |
(
|
(
|
|
Other interest receivable and similar income |
(
|
(
|
|
Interest payable and similar expenses |
|
|
|
Tax on profit/(loss) |
9,747 |
(19,205) |
|
Changes in: |
||
|
Trade and other debtors |
– |
|
|
Trade and other creditors |
|
|
|
--------- |
--------- |
|
|
Cash generated from operations |
|
(
|
|
Interest paid |
(
|
(
|
|
Interest received |
|
|
|
Tax received |
– |
|
|
-------- |
--------- |
|
|
Net cash from/(used in) operating activities |
|
(
|
|
-------- |
--------- |
|
|
Purchases of other investments |
(368,910) |
(271,312) |
|
Proceeds from sale of other investments |
443,332 |
269,726 |
|
Proceeds from sale of futures contracts, forward contracts, option contracts and swap contracts |
|
|
|
Dividends received |
|
|
|
--------- |
--------- |
|
|
Net cash from investing activities |
|
|
|
--------- |
--------- |
|
|
Proceeds from borrowings |
– |
(
|
|
Proceeds from loans from group undertakings |
(
|
|
|
--------- |
--------- |
|
|
Net cash (used in)/from financing activities |
(
|
|
|
--------- |
--------- |
|
|
Net increase in cash and cash equivalents |
|
|
|
Cash and cash equivalents at beginning of year |
91,524 |
(70,788) |
|
--------- |
-------- |
|
|
Cash and cash equivalents at end of year |
|
|
|
--------- |
-------- |
|
|
|
|
Notes to the Financial Statements |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Sale of goods |
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Other operating income |
|
– |
|
-------- |
---- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Foreign exchange differences |
|
|
|
------- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Dividends from other fixed asset investments |
71,895 |
46,490 |
|
Other income from other fixed asset investments |
24,115 |
14,354 |
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Interest receivable |
5,439 |
81 |
|
------- |
---- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Other interest payable and similar charges |
|
|
|
---- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
UK current tax expense/(income) |
|
(
|
|
------- |
-------- |
|
|
Tax on profit/(loss) |
|
(
|
|
------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Profit/(loss) on ordinary activities before taxation |
|
(
|
|
--------- |
-------- |
|
|
Profit/(loss) on ordinary activities by rate of tax |
|
(
|
|
Other tax adjustment to increase/(decrease) tax liability |
(20,960) |
(8,833) |
|
--------- |
-------- |
|
|
Tax on profit/(loss) |
|
(
|
|
--------- |
-------- |
|
|
Other investments other than loans |
|
|
£ |
|
|
Cost |
|
|
At 1 April 2024 |
|
|
Additions |
|
|
Disposals |
(
|
|
--------- |
|
|
At 31 March 2025 |
|
|
--------- |
|
|
Impairment |
|
|
At 1 April 2024 |
(
|
|
Revaluations |
(
|
|
--------- |
|
|
At 31 March 2025 |
(
|
|
--------- |
|
|
Carrying amount |
|
|
At 31 March 2025 |
|
|
--------- |
|
|
At 31 March 2024 |
|
|
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade creditors |
|
|
|
Amounts owed to group undertakings |
|
|
|
Corporation tax |
|
– |
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2025 |
2024 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
4 |
4 |
4 |
4 |
|
---- |
---- |
---- |
---- |
|
|
2025 |
2024 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
4 |
|
4 |
|
---- |
---- |
---- |
---- |
|
|
At 1 Apr 2024 |
Cash flows |
At 31 Mar 2025 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
191,132 |
|
|
Debt due within one year |
(1,031,224) |
2,295 |
(1,028,929) |
|
------------ |
--------- |
------------ |
|
|
(
|
|
(
|
|
|
------------ |
--------- |
------------ |
|