|
|
|
|
|
|
|
|
|
Financial Statements |
|
Contents |
Page |
|
Officers and professional advisers |
1 |
|
Directors' report |
2 |
|
Independent auditor's report to the member |
4 |
|
Statement of comprehensive income |
8 |
|
Statement of financial position |
9 |
|
Statement of changes in equity |
10 |
|
Notes to the financial statements |
11 |
|
|
|
Officers and Professional Advisers |
|
The board of directors |
|
|
|
|
|
|
|
|
Registered office |
|
|
|
|
|
|
|
|
|
|
|
Auditor |
|
|
Statutory auditor |
|
|
Sterling House |
|
|
97 Lichfield Street |
|
|
Tamworth |
|
|
Staffordshire |
|
|
B79 7QF |
|
|
|
|
Directors' Report |
|
|
(Appointed
|
|
|
(Resigned
|
|
|
(Resigned
|
|
|
(Resigned
|
|
|
(Resigned
|
|
|
|
Director |
|
Registered office: |
|
|
|
|
|
|
|
|
|
|
|
Independent Auditor's Report to the Member of
|
|
|
|
(Senior Statutory Auditor) |
|
For and on behalf of |
|
|
|
Statutory auditor |
|
Sterling House |
|
97 Lichfield Street |
|
Tamworth |
|
Staffordshire |
|
B79 7QF |
|
|
|
Statement of Comprehensive Income |
|
2024 |
2023 |
||
|
Note |
£ |
£ |
|
|
Turnover |
4 |
|
|
|
Cost of sales |
|
|
|
------------ |
------------ |
|
|
Gross profit |
|
|
|
Administrative expenses |
|
|
|
|
------------ |
------------ |
||
|
Operating profit |
5 |
|
|
|
Write off of intergroup loan |
8 |
(
|
– |
|
Interest payable and similar expenses |
9 |
|
– |
|
------------ |
------------ |
||
|
(Loss)/profit before taxation |
(
|
|
|
|
Tax on (loss)/profit |
10 |
|
|
|
--------- |
--------- |
||
|
(Loss)/profit for the financial year |
(
|
|
|
|
--------- |
--------- |
||
|
True up adjustment |
(
|
– |
|
--------- |
--------- |
|
|
Total comprehensive income for the year |
(
|
|
|
--------- |
--------- |
|
|
|
|
Statement of Financial Position |
|
2024 |
2023 |
|
|
Note |
£ |
£ |
|
Tangible assets |
11 |
|
|
|
Stocks |
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 |
|
– |
|
Provisions |
16 |
(
|
(
|
|
--------- |
------------ |
||
|
Net assets |
|
|
|
|
--------- |
------------ |
||
|
Called up share capital |
19 |
|
|
|
Share premium account |
20 |
|
|
|
Profit and loss account |
20 |
(
|
(
|
|
------------ |
------------ |
||
|
Shareholder funds |
|
|
|
|
------------ |
------------ |
||
|
|
|
Director |
|
|
|
Statement of Changes in Equity |
|
Called up share capital |
Share premium account |
Profit and loss account |
Total |
||
|
£ |
£ |
£ |
£ |
||
|
At 1 October 2022 |
|
|
(
|
|
|
|
Profit for the year |
|
|
|||
|
------------ |
--------- |
--------- |
--------- |
||
|
Total comprehensive income for the year |
– |
– |
|
|
|
|
At 30 September 2023 |
|
|
(
|
|
|
|
Loss for the year |
(
|
(
|
|||
|
Other comprehensive income for the year: |
|||||
|
True up adjustment |
– |
– |
(
|
(
|
|
|
------------ |
--------- |
--------- |
------------ |
||
|
Total comprehensive income for the year |
– |
– |
(
|
(
|
|
|
------------ |
--------- |
------------ |
------------ |
||
|
At 30 September 2024 |
|
|
(
|
|
|
|
------------ |
--------- |
------------ |
------------ |
||
|
|
|
Notes to the Financial Statements |
|
Fixtures and fittings |
- |
|
|
|
Equipment |
- |
|
|
|
Scanners |
- |
|
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Rendering of services |
|
|
|
------------ |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Depreciation of tangible assets |
|
|
|
-------- |
-------- |
|
|
2024 |
2023 |
|
|
No. |
No. |
|
|
Production staff |
|
|
|
Administrative staff |
|
|
|
---- |
---- |
|
|
|
|
|
|
---- |
---- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Other pension costs |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2024 |
2023 |
||
|
£ |
£ |
||
|
Depreciation of tangible assets |
47,269 |
38,452 |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Write off of intergroup loan |
(210,000) |
– |
|
--------- |
---- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Interest on banks loans and overdrafts |
|
– |
|
HMRC Interest |
|
– |
|
------- |
---- |
|
|
|
– |
|
|
------- |
---- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Origination and reversal of timing differences |
|
|
|
-------- |
-------- |
|
|
Tax on (loss)/profit |
|
|
|
-------- |
-------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
(Loss)/profit on ordinary activities before taxation |
(
|
|
|
-------- |
--------- |
|
|
(Loss)/profit on ordinary activities by rate of tax |
|
|
|
Effect of expenses not deductible for tax purposes |
|
|
|
Effect of capital allowances and depreciation |
|
(
|
|
Utilisation of tax losses |
(
|
(
|
|
Deferred tax |
|
|
|
-------- |
--------- |
|
|
Tax on (loss)/profit |
|
|
|
-------- |
--------- |
|
|
Fixtures and fittings |
Equipment |
Scanners |
Total |
|
|
£ |
£ |
£ |
£ |
|
|
Cost |
||||
|
At 1 October 2023 |
|
|
|
|
|
Additions |
– |
|
– |
|
|
------- |
--------- |
--------- |
--------- |
|
|
At 30 September 2024 |
|
|
|
|
|
------- |
--------- |
--------- |
--------- |
|
|
Depreciation |
||||
|
At 1 October 2023 |
|
|
|
|
|
Charge for the year |
– |
|
|
|
|
------- |
--------- |
--------- |
--------- |
|
|
At 30 September 2024 |
|
|
|
|
|
------- |
--------- |
--------- |
--------- |
|
|
Carrying amount |
||||
|
At 30 September 2024 |
– |
|
|
|
|
------- |
--------- |
--------- |
--------- |
|
|
At 30 September 2023 |
– |
|
|
|
|
------- |
--------- |
--------- |
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Raw materials and consumables |
|
|
|
------- |
-------- |
|
|
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 |
|
|
|
Pensions payable |
|
|
|
Other creditors |
|
– |
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Other loans |
|
– |
|
--------- |
---- |
|
|
Deferred tax (note 17) |
|
|
£ |
|
|
At 1 October 2023 |
(
|
|
Charge against provision |
|
|
--------- |
|
|
At 30 September 2024 |
(
|
|
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Included in provisions (note 16) |
(
|
(
|
|
--------- |
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Accelerated capital allowances |
(
|
(
|
|
Unused tax losses |
(
|
(
|
|
--------- |
--------- |
|
|
(140,653) |
(179,529) |
|
|
--------- |
--------- |
|
|
2024 |
2023 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
201 |
|
201 |
|
|
|
148 |
|
148 |
|
|
|
1 |
|
1 |
|
|
|
1,423,792 |
|
1,423,792 |
|
------------ |
------------ |
------------ |
------------ |
|
|
|
|
|
|
|
|
------------ |
------------ |
------------ |
------------ |
|