|
|
|
|
|
For the year ended |
|
|
|
|
|
Financial Statements |
|
Contents |
Page |
|
Strategic report |
1 |
|
Directors' report |
2 |
|
Independent auditor's report to the members |
4 |
|
Statement of income and retained earnings |
8 |
|
Statement of financial position |
9 |
|
Statement of cash flows |
11 |
|
Notes to the financial statements |
12 |
|
|
|
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 |
|
4 Church Green East, |
|
Redditch, |
|
Worcs, |
|
B98 8BT |
|
|
|
Statement of Income and Retained Earnings |
|
2024 |
2023 |
||
|
Note |
£ |
£ |
|
|
Turnover |
4 |
|
|
|
Cost of sales |
|
|
|
------------- |
------------- |
|
|
Gross profit |
|
|
|
Distribution costs |
|
|
|
|
Administrative expenses |
|
|
|
|
Other operating income |
5 |
|
|
|
------------ |
------------ |
||
|
Operating profit |
6 |
|
|
|
Other interest receivable and similar income |
8 |
|
|
|
Interest payable and similar expenses |
9 |
|
|
|
------------ |
------------ |
||
|
Profit before taxation |
|
|
|
|
Tax on profit |
10 |
|
|
|
------------ |
------------ |
||
|
Profit for the financial year and total comprehensive income |
|
|
|
|
------------ |
------------ |
||
|
Dividends paid and payable |
11 |
(
|
(
|
|
Retained earnings at the start of the year |
|
|
|
------------ |
------------ |
|
|
Retained earnings at the end of the year |
|
|
|
------------ |
------------ |
|
|
|
|
Statement of Financial Position |
|
2024 |
2023 |
|||
|
Note |
£ |
£ |
£ |
£ |
|
Tangible assets |
12 |
|
|
||
|
Stocks |
13 |
|
|
||
|
Debtors |
14 |
|
|
||
|
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 |
18 |
|
|
||
|
------------ |
------------ |
||||
|
Net assets |
|
|
|||
|
------------ |
------------ |
||||
|
|
|
Statement of Financial Position (continued) |
|
2024 |
2023 |
|||
|
Note |
£ |
£ |
£ |
£ |
|
Called up share capital |
22 |
|
|
||
|
Share premium account |
23 |
|
|
||
|
Capital redemption reserve |
23 |
|
|
||
|
Profit and loss account |
23 |
|
|
||
|
------------ |
------------ |
||||
|
Shareholders funds |
|
|
|||
|
------------ |
------------ |
||||
|
|
|
Director |
|
|
|
Statement of Cash Flows |
|
2024 |
2023 |
|
|
Note |
£ |
£ |
|
Profit for the financial year |
|
|
|
Adjustments for: |
||
|
Depreciation of tangible assets |
|
|
|
Government grant income |
(
|
(
|
|
Other interest receivable and similar income |
(
|
(
|
|
Interest payable and similar expenses |
|
|
|
Tax on profit |
|
|
|
Changes in: |
||
|
Stocks |
(
|
(
|
|
Trade and other debtors |
|
(
|
|
Trade and other creditors |
(
|
|
|
------------ |
------------ |
|
|
Cash generated from operations |
|
|
|
Interest paid |
– |
(
|
|
Interest received |
|
|
|
Tax paid |
(
|
(
|
|
------------ |
------------ |
|
|
Net cash from operating activities |
|
|
|
------------ |
------------ |
|
|
Purchase of tangible assets |
(
|
(
|
|
------------ |
------------ |
|
|
Net cash used in investing activities |
(
|
(
|
|
------------ |
------------ |
|
|
Government grant income |
|
|
|
Dividends paid |
(
|
(
|
|
------------ |
------------ |
|
|
Net cash used in financing activities |
(
|
(
|
|
------------ |
------------ |
|
|
Net decrease in cash and cash equivalents |
(
|
(
|
|
|
Cash and cash equivalents at beginning of year |
387,659 |
779,954 |
|
|
--------- |
--------- |
||
|
Cash and cash equivalents at end of year |
15 |
(
|
|
|
--------- |
--------- |
||
|
|
|
Notes to the Financial Statements |
| Short leasehold property | - |
|
|
| Plant and machinery | - |
|
|
| Fixtures and fitting | - |
|
|
| Office furniture and equipment | - |
|
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Sale of goods |
|
|
|
------------- |
------------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
United Kingdom |
|
|
|
Overseas |
|
|
|
------------- |
------------- |
|
|
|
|
|
|
------------- |
------------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Government grant income |
|
|
|
------- |
------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Depreciation of tangible assets |
|
|
|
Impairment of trade debtors |
10,781 |
(21,660) |
|
Research and development expenditure written off |
|
(
|
|
Operating lease rentals |
|
|
|
Foreign exchange differences |
|
(
|
|
--------- |
--------- |
|
|
2024 |
2023 |
|
|
No. |
No. |
|
|
Production staff |
|
|
|
Distribution staff |
|
|
|
Administrative staff |
|
|
|
Management staff |
4 |
4 |
|
---- |
---- |
|
|
|
|
|
|
---- |
---- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Other pension costs |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Interest on cash and cash equivalents |
|
|
|
Other interest receivable and similar income |
|
– |
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Interest on banks loans and overdrafts |
– |
|
|
Corporation tax interest payable |
|
– |
|
---- |
---- |
|
|
|
|
|
|
---- |
---- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
UK current tax expense |
|
|
|
Adjustments in respect of prior periods |
|
(
|
|
--------- |
--------- |
|
|
Total current tax |
|
|
|
--------- |
--------- |
|
|
Origination and reversal of timing differences |
|
|
|
------------ |
--------- |
|
|
Tax on profit |
|
|
|
------------ |
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
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 capital allowances and depreciation |
(
|
(
|
|
Effect of deferred tax |
|
|
|
------------ |
------------ |
|
|
Tax on profit |
|
|
|
------------ |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Dividends paid during the year (excluding those for which a liability existed at the end of the prior year ) |
|
|
|
------------ |
------------ |
|
|
At 1 Jan 2024 |
Additions |
At 31 Dec 2024 |
|
|
£ |
£ |
£ |
|
|
Cost |
|||
|
Short leasehold property |
|
– |
|
|
Plant and machinery |
|
|
|
|
Fixtures and fittings |
|
|
|
|
Equipment |
|
|
|
|
------------ |
--------- |
------------ |
|
|
|
|
|
|
|
------------ |
--------- |
------------ |
|
|
At 1 Jan 2024 |
Charge for the year |
At 31 Dec 2024 |
|
|
£ |
£ |
£ |
|
|
Depreciation |
|||
|
Short leasehold property |
|
|
|
|
Plant and machinery |
|
|
|
|
Fixtures and fittings |
|
|
|
|
Equipment |
|
|
|
|
------------ |
--------- |
------------ |
|
|
|
|
|
|
|
------------ |
--------- |
------------ |
|
|
At 31 Dec 2024 |
At 31 Dec 2023 |
|
|
£ |
£ |
|
|
Carrying amount |
||
|
Short leasehold property |
|
|
|
Plant and machinery |
|
|
|
Fixtures and fittings |
|
– |
|
Equipment |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Raw materials |
|
|
|
Work in progress |
|
|
|
Finished goods and goods for resale |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Trade debtors |
|
|
|
Amounts owed by group undertakings |
|
|
|
Prepayments and accrued income |
|
|
|
Other debtors |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Cash at bank and in hand |
|
|
|
Bank overdrafts |
(
|
– |
|
--------- |
--------- |
|
|
(
|
|
|
|
--------- |
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
– |
|
Trade creditors |
|
|
|
Amounts owed to group undertakings |
|
– |
|
Accruals and deferred income |
|
|
|
Social security and other taxes |
|
|
|
Other creditors |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Accruals and deferred income |
|
|
|
------- |
------- |
|
|
Deferred tax (note 19) |
|
|
£ |
|
|
At 1 Jan 2024 |
|
|
Additions |
|
|
--------- |
|
|
At 31 Dec 2024 |
|
|
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Included in provisions (note 18) |
|
|
|
--------- |
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Accelerated capital allowances |
|
|
|
--------- |
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Deferred government grants due within one year |
|
|
|
Deferred government grants due after more than one year |
|
|
|
------- |
------- |
|
|
|
|
|
|
------- |
------- |
|
|
Government grants released to profit or loss |
|
|
|
------- |
------- |
|
|
2024 |
2023 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
14,295 |
|
14,295 |
|
-------- |
-------- |
-------- |
-------- |
|
|
At 1 Jan 2024 |
Cash flows |
At 31 Dec 2024 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
(206,377) |
|
|
Bank overdrafts |
– |
(654,767) |
(654,767) |
|
--------- |
--------- |
--------- |
|
|
|
(
|
(
|
|
|
--------- |
--------- |
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Not later than 1 year |
|
|
|
Later than 1 year and not later than 5 years |
|
|
|
Later than 5 years |
– |
|
|
------------ |
--------- |
|
|
|
|
|
|
------------ |
--------- |
|