|
|
|
|
|
For the year ended |
|
|
|
|
|
Financial Statements |
|
Contents |
Page |
|
Officers and professional advisers |
1 |
|
Strategic report |
2 |
|
Directors' report |
3 |
|
Independent auditor's report to the members |
5 |
|
Statement of income and retained earnings |
9 |
|
Statement of financial position |
10 |
|
Statement of cash flows |
11 |
|
Notes to the financial statements |
12 |
|
|
|
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 |
|
|
|
|
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 auditor |
|
Enterprise House |
|
38 Tyndall Court |
|
Commerce Road |
|
Lynch Wood |
|
Peterborough |
|
Cambridgeshire |
|
PE2 6LR |
|
|
|
Statement of Income and Retained Earnings |
|
2024 |
2023 |
||
|
Note |
£ |
£ |
|
|
Turnover |
4 |
|
|
|
Cost of sales |
|
|
|
------------ |
------------ |
|
|
Gross profit |
|
|
|
Administrative expenses |
|
|
|
|
Other operating income |
5 |
|
|
|
--------- |
--------- |
||
|
Operating loss |
6 |
(
|
(
|
|
Interest payable and similar expenses |
10 |
|
|
|
--------- |
--------- |
||
|
Loss before taxation |
(
|
(
|
|
|
Tax on loss |
11 |
|
– |
|
--------- |
--------- |
||
|
Loss for the financial year and total comprehensive income |
(
|
(
|
|
|
--------- |
--------- |
||
|
Retained earnings at the start of the year |
|
|
|
--------- |
--------- |
|
|
Retained (losses)/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 (liabilities)/assets |
(
|
|
|
|
--------- |
--------- |
||
|
Total assets less current liabilities |
|
|
|
|
Provisions |
15 |
|
|
|
--------- |
--------- |
||
|
Net (liabilities)/assets |
(
|
|
|
|
--------- |
--------- |
||
|
Called up share capital |
17 |
|
|
|
Profit and loss account |
18 |
(
|
|
|
--------- |
-------- |
||
|
Shareholders (deficit)/funds |
(
|
|
|
|
--------- |
-------- |
||
|
|
|
Director |
|
|
|
Statement of Cash Flows |
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Loss for the financial year |
(
|
(
|
|
Adjustments for: |
||
|
Depreciation of tangible assets |
|
|
|
Interest payable and similar expenses |
|
|
|
Tax on loss |
|
– |
|
Accrued expenses |
|
|
|
Changes in: |
||
|
Trade and other debtors |
|
(
|
|
Trade and other creditors |
(
|
(
|
|
--------- |
--------- |
|
|
Cash generated from operations |
(
|
(
|
|
Interest paid |
(
|
(
|
|
--------- |
--------- |
|
|
Net cash used in operating activities |
(
|
(
|
|
--------- |
--------- |
|
|
Purchase of tangible assets |
(
|
(
|
|
--------- |
--------- |
|
|
Net cash used in investing activities |
(
|
(
|
|
--------- |
--------- |
|
|
Proceeds from loans from group undertakings |
|
|
|
--------- |
--------- |
|
|
Net cash from financing activities |
|
|
|
--------- |
--------- |
|
|
Net increase/(decrease) in cash and cash equivalents |
|
(
|
|
Cash and cash equivalents at beginning of year |
118,917 |
562,267 |
|
--------- |
--------- |
|
|
Cash and cash equivalents at end of year |
|
|
|
--------- |
--------- |
|
|
|
|
Notes to the Financial Statements |
|
Fixtures and fittings |
- |
|
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Rendering of services |
|
|
|
------------ |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Other operating income |
|
|
|
---- |
------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Depreciation of tangible assets |
|
|
|
Impairment of trade debtors |
– |
(51,214) |
|
--------- |
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Fees payable for the audit of the financial statements |
|
|
|
------- |
------- |
|
|
2024 |
2023 |
|
|
No. |
No. |
|
|
Production staff |
|
|
|
---- |
---- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Remuneration |
|
|
|
-------- |
-------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Interest on obligations under finance leases and hire purchase contracts |
|
|
|
Other interest payable and similar charges |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Origination and reversal of timing differences |
|
– |
|
-------- |
---- |
|
|
Tax on loss |
|
– |
|
-------- |
---- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Loss on ordinary activities before taxation |
(
|
(
|
|
--------- |
--------- |
|
|
Loss on ordinary activities by rate of tax |
(
|
(
|
|
Utilisation of tax losses |
|
|
|
--------- |
--------- |
|
|
Tax on loss |
|
– |
|
--------- |
--------- |
|
|
Fixtures and fittings |
|
|
£ |
|
|
Cost |
|
|
At 1 January 2024 |
|
|
Additions |
|
|
--------- |
|
|
At 31 December 2024 |
|
|
--------- |
|
|
Depreciation |
|
|
At 1 January 2024 |
|
|
Charge for the year |
|
|
--------- |
|
|
At 31 December 2024 |
|
|
--------- |
|
|
Carrying amount |
|
|
At 31 December 2024 |
|
|
--------- |
|
|
At 31 December 2023 |
|
|
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Trade debtors |
|
|
|
Amounts owed by group undertakings |
|
|
|
Prepayments and accrued income |
|
|
|
Other debtors |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Trade creditors |
|
|
|
Amounts owed to group undertakings |
|
|
|
Accruals and deferred income |
|
|
|
Social security and other taxes |
|
|
|
Other creditors |
– |
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
Deferred tax (note 16) |
Tax provision |
Total |
|
|
£ |
£ |
£ |
|
|
At 1 January 2024 |
– |
447,500 |
|
|
Additions |
|
– |
|
|
-------- |
--------- |
--------- |
|
|
At 31 December 2024 |
|
447,500 |
|
|
-------- |
--------- |
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Included in provisions (note 15) |
|
– |
|
-------- |
---- |
|
|
2024 |
2023 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
1,000 |
|
1,000 |
|
------- |
------- |
------- |
------- |
|
|
At 1 Jan 2024 |
Cash flows |
At 31 Dec 2024 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
656 |
|
|
Debt due within one year |
(5,689,399) |
(292,393) |
(5,981,792) |
|
------------ |
--------- |
------------ |
|
|
(
|
(
|
(
|
|
|
------------ |
--------- |
------------ |
|