| Page | |
|---|---|
| Company Information | 1 |
| Director's Report | 2—4 |
| Accountant's Report | 5 |
| Profit and Loss Account | 6 |
| Balance Sheet | 7—8 |
| Statement of Changes in Equity | 9 |
| Notes to the Financial Statements | 10—15 |
| Director |
|
| Company Number |
|
| Registered Office | 129 Woodplumpton Road |
| Fulwood | |
| Preston | |
| Lancashire | |
| PR2 3LF | |
| Business | 129 Woodplumpton Road |
| Fulwood | |
| Preston | |
| Lancashire | |
| PR2 3LF | |
| Accountants |
|
| Chartered Accountants and Chartered Tax Advisers | |
|
|
|
| Fulwood | |
| Preston | |
| Lancashire | |
| PR2 3LF | |
| Bankers | Barclays Bank Plc |
| 265-267 Lord Street | |
| Southport | |
| Lancashire | |
| PR8 1PD | |
|
Director
|
|
|
|
|
|
|
| 2024 | 2023 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| TURNOVER |
|
|
||
| Cost of sales |
( |
( |
||
| GROSS PROFIT |
|
|
||
| Administrative expenses |
( |
( |
||
| Other operating income |
|
|
||
| OPERATING PROFIT | 3 |
|
|
|
| Loss on disposal of fixed assets |
( |
|
||
| Other interest receivable and similar income |
|
|
||
| Interest payable and similar charges |
( |
( |
||
| PROFIT BEFORE TAXATION |
|
|
||
| Tax on Profit | 6 |
( |
( |
|
| PROFIT AFTER TAXATION BEING PROFIT FOR THE FINANCIAL YEAR |
|
|
||
| 2024 | 2023 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Intangible Assets | 7 |
|
|
||
| Tangible Assets | 8 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Stocks | 9 |
|
|
||
| Debtors | 10 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 11 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| Creditors: Amounts Falling Due After More Than One Year | 12 |
( |
( |
||
| PROVISIONS FOR LIABILITIES | |||||
| Deferred Taxation | 13 |
( |
( |
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 14 |
|
|
||
| Profit and Loss Account |
|
|
|||
| SHAREHOLDERS' FUNDS | 104,785 | 42,820 | |||
|
Director
|
|
|
| Share Capital | Profit and Loss Account | Total | |
|---|---|---|---|
| £ | £ | £ | |
| As at 1 January 2023 |
|
|
10,500 |
| Profit for the year and total comprehensive income | - |
|
77,820 |
| Dividends paid | - | (45,500) | (45,500) |
| As at 31 December 2023 and 1 January 2024 |
|
|
42,820 |
| Profit for the year and total comprehensive income | - |
|
111,965 |
| Dividends paid | - | (50,000) | (50,000) |
| As at 31 December 2024 |
|
|
104,785 |
| Leasehold |
|
| Plant & Machinery |
|
| Fixtures & Fittings |
|
| Computer Equipment |
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Bad debts | 7,296 | (306) | |
| Depreciation of tangible fixed assets |
|
|
|
| Amortisation of intangible fixed assets |
|
|
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| Social security costs |
|
|
|
| Other pension costs |
|
|
|
|
|
|
||
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Current tax | |||
| UK Corporation Tax |
|
|
|
| Prior period adjustment |
|
|
|
|
|
|
||
| Deferred Tax | |||
| Deferred taxation |
( |
|
|
| Total tax charge for the period |
|
|
|
| 2024 | 2023 | ||
| £ | £ | ||
| Profit before tax | 167,667 | 108,209 | |
| Breakdown of tax charge is: | |||
| Tax on profit at 25% (UK standard rate) |
|
|
|
| Expenses not deductible for tax purposes |
|
|
|
| Capital allowances |
|
|
|
| Prior period adjustment |
|
|
|
| Difference in tax rates |
|
( |
|
| Deferred tax relating to changes in tax rates or laws |
|
|
|
| Total tax charge for the period | 55,702 | 30,389 | |
| Goodwill | |||
|---|---|---|---|
| £ | |||
| Cost | |||
| As at 1 January 2024 |
|
||
| As at 31 December 2024 |
|
||
| Amortisation | |||
| As at 1 January 2024 |
|
||
| Provided during the period |
|
||
| As at 31 December 2024 |
|
||
| Net Book Value | |||
| As at 31 December 2024 |
|
||
| As at 1 January 2024 |
|
||
| Land & Property | |||||
|---|---|---|---|---|---|
| Leasehold | Plant & Machinery | Fixtures & Fittings | Computer Equipment | Total | |
| £ | £ | £ | £ | £ | |
| Cost | |||||
| As at 1 January 2024 |
|
|
|
|
|
| Additions |
|
|
|
|
|
| Disposals |
|
( |
( |
( |
( |
| As at 31 December 2024 |
|
|
|
|
|
| Depreciation | |||||
| As at 1 January 2024 |
|
|
|
|
|
| Provided during the period |
|
|
|
|
|
| Disposals |
|
( |
( |
( |
( |
| As at 31 December 2024 |
|
|
|
|
|
| Net Book Value | |||||
| As at 31 December 2024 |
|
|
|
|
|
| As at 1 January 2024 |
|
|
|
|
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Stock |
|
|
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| Prepayments and accrued income |
|
|
|
| Other debtors |
|
|
|
|
|
|
||
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Bank loans and overdrafts |
|
|
|
| Corporation tax |
|
|
|
| Other taxes and social security |
|
|
|
| VAT |
|
|
|
| Wages control account and pensions payable | 1,989 | 2,395 | |
| Other creditors |
|
|
|
| Company credit card |
|
|
|
| Accruals and deferred income |
|
|
|
| Director's loan account |
|
|
|
|
|
|
||
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Bank loans |
|
|
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Accelerated capital allowances |
|
|
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Not later than one year |
|
|
|
| Later than one year and not later than five years |
|
|
|
|
|
|
||