| Director |
|
| Company Number |
|
| Registered Office | The Willows, Ransom Wood Business Park |
| Southwell Road West | |
| Rainworth, Mansfield | |
| Nottinghamshire | |
| NG21 0HJ | |
| Business | The Gables |
| 1595 Wolverhampton Road | |
| Oldbury | |
| West Midlands | |
| B69 2BJ | |
| Auditors |
|
| First Floor, Sterling House | |
| Outrams Wharf | |
| Little Eaton | |
| Derby | |
| DE21 5EL | |
|
2024
|
2023
|
|||
|
£
|
£
|
|||
|
EBITDA
|
£
|
729,811
|
1,094,985
|
|
Director
|
|
29 September 2025
|
|
|
Resigned |
|
|
|
|
Director
|
|
|
|
for and on behalf of
|
|
|
|
First Floor, Sterling House
Outrams Wharf
Little Eaton
Derby
DE21 5EL
|
| 2024 | 2023 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| TURNOVER | 3 |
|
|
|
| Cost of sales |
( |
( |
||
| GROSS PROFIT |
|
|
||
| Administrative expenses |
( |
( |
||
| OPERATING PROFIT | 4 |
|
|
|
| Other interest receivable and similar income | 9 |
|
|
|
| Interest payable and similar charges | 10 |
( |
( |
|
| PROFIT BEFORE TAXATION |
|
|
||
| Tax on Profit | 11 |
( |
( |
|
| PROFIT AFTER TAXATION BEING PROFIT FOR THE FINANCIAL YEAR |
|
|
||
| 2024 | 2023 | |||
|---|---|---|---|---|
| £ | £ | |||
| PROFIT FOR THE FINANCIAL YEAR |
|
|
||
| OTHER COMPREHENSIVE INCOME FOR THE YEAR | - | - | ||
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
|
|
||
| 2024 | 2023 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Intangible Assets | 12 |
|
|
||
| Tangible Assets | 13 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Stocks | 14 |
|
|
||
| Debtors | 15 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 16 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| Creditors: Amounts Falling Due After More Than One Year | 17 |
( |
( |
||
| PROVISIONS FOR LIABILITIES | |||||
| Deferred Taxation | 19 |
( |
( |
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 21 |
|
|
||
| Profit and Loss Account |
|
|
|||
| SHAREHOLDERS' FUNDS | 3,404,318 | 3,102,479 | |||
|
Director
|
|
|
| Share Capital | Profit and Loss Account | Total | |
|---|---|---|---|
| £ | £ | £ | |
| As at 1 October 2022 |
|
|
2,493,674 |
| Profit for the year and total comprehensive income | - |
|
678,805 |
| Dividends paid | - | (70,000) | (70,000) |
| As at 30 September 2023 and 1 October 2023 |
|
|
3,102,479 |
| Profit for the year and total comprehensive income | - |
|
421,839 |
| Dividends paid | - | (120,000) | (120,000) |
| As at 30 September 2024 |
|
|
3,404,318 |
| 2024 | 2023 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash generated from operations | 1 |
|
|
|
| Tax paid |
( |
( |
||
| Net cash generated from operating activities |
|
|
||
| Cash flows from investing activities | ||||
| Purchase of tangible assets |
( |
( |
||
| Interest received |
|
|
||
| Receivables from associated companies | (49,577) | - | ||
| Net cash used in investing activities |
( |
( |
||
| Cash flows from financing activities | ||||
| Equity dividends paid |
( |
( |
||
| Repayment of bank borrowings |
( |
( |
||
| Amount introduced by directors | 141,659 | 88,325 | ||
| Amount withdrawn by directors | (87,805) | (155,999) | ||
| Interest paid | (136,477) | (167,361) | ||
| Net cash used in financing activities |
( |
( |
||
| (Decrease)/increase in cash and cash equivalents |
( |
|
||
| Cash and cash equivalents at beginning of year | 2 |
|
|
|
| Cash and cash equivalents at end of year | 2 |
|
|
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Profit for the financial year |
|
|
|
| Adjustments for: | |||
| Tax on profit |
|
|
|
| Interest expense |
|
|
|
| Interest income |
( |
( |
|
| Depreciation of tangible assets |
|
|
|
| Movements in working capital: | |||
| Increase in stocks |
( |
|
|
| (Increase)/decrease in trade and other debtors |
( |
|
|
| (Decrease)/increase in trade and other creditors |
( |
|
|
| Net cash generated from operations |
|
|
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| As at 1 October 2023 | Cash flows | As at 30 September 2024 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
(1,236,451) |
|
| Debts falling due within one year |
( |
195,990 |
( |
| Debts falling due after more than one year | (2,025,702) | 1,109,224 | (916,478) |
| (464,219) | 68,763 | (395,456) | |
| Freehold |
|
| Plant & Machinery |
|
| Motor Vehicles |
|
| Fixtures & Fittings |
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| United Kingdom |
|
|
|
| 3,432,807 | 3,507,087 | ||
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Depreciation of tangible fixed assets |
|
|
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Audit Services | |||
| Audit of the company's financial statements |
|
|
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| Social security costs |
|
|
|
| Other pension costs |
|
|
|
|
|
|
||
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Emoluments |
|
|
|
| Company contributions to money purchase pension schemes |
|
|
|
|
|
|
||
| 2024 | 2023 | ||
|---|---|---|---|
| Money purchase pension schemes |
|
|
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Bank interest receivable |
|
|
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Bank loans and overdrafts |
|
|
|
|
The tax charge on the profit for the year was as follows:
|
|||
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Current tax | |||
| UK Corporation Tax |
|
|
|
| Prior period adjustment |
|
|
|
|
|
|
||
| Deferred Tax | |||
| Changes in tax rates |
|
|
|
| Origination and reversal of timing differences |
|
|
|
| 5,856 | 18,981 | ||
| Total tax charge for the period |
|
|
|
|
The actual charge for the year can be reconciled to the expected charge for the year based on the profit and the standard rate of corporation tax as follows:
|
|||
| 2024 | 2023 | ||
| £ | £ | ||
| Profit before tax | 570,395 | 899,001 | |
| Tax on profit at 25% (UK standard rate) |
|
|
|
| Expenses not deductible for tax purposes |
|
|
|
| Prior period adjustment |
|
|
|
| Deferred tax relating to changes in tax rates or laws |
|
|
|
| Total tax charge for the period | 148,556 | 220,196 | |
| Goodwill | |||
|---|---|---|---|
| £ | |||
| Cost | |||
| As at 1 October 2023 |
|
||
| As at 30 September 2024 |
|
||
| Net Book Value | |||
| As at 30 September 2024 |
|
||
| As at 1 October 2023 |
|
||
| Land & Property | |||||
|---|---|---|---|---|---|
| Freehold | Plant & Machinery | Motor Vehicles | Fixtures & Fittings | Total | |
| £ | £ | £ | £ | £ | |
| Cost | |||||
| As at 1 October 2023 |
|
|
|
|
|
| Additions |
|
|
|
|
|
| As at 30 September 2024 |
|
|
|
|
|
| Depreciation | |||||
| As at 1 October 2023 |
|
|
|
|
|
| Provided during the period |
|
|
|
|
|
| As at 30 September 2024 |
|
|
|
|
|
| Net Book Value | |||||
| As at 30 September 2024 |
|
|
|
|
|
| As at 1 October 2023 |
|
|
|
|
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Raw materials and consumables |
|
|
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| Prepayments and accrued income |
|
|
|
| Amounts owed by other participating interests | 2,525,044 | 2,400,044 | |
|
|
|
||
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Bank loans and overdrafts |
|
|
|
| Corporation tax |
|
|
|
| Other taxes and social security |
|
|
|
| Other creditors |
|
|
|
| Accruals and deferred income |
|
|
|
|
|
|
||
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Bank loans |
|
|
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Bank loans and overdrafts | 1,055,426 | 2,360,640 |
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Amounts falling due within one year or on demand: | |||
| Bank loans |
|
|
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Amounts falling due between one and five years: | |||
| Bank loans |
|
|
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Other timing differences | 35,764 | 29,908 | |
| Deferred Tax | Total | |
|---|---|---|
| £ | £ | |
| As at 1 October 2023 |
|
29,908 |
| Changes in tax rates |
|
|
| Origination and reversal of timing differences |
|
|
| Balance at 30 September 2024 |
|
35,764 |
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Financial assets | |||
| Financial assets that are debt Instruments measured at amortised cost | 3,377,365 | 4,434,576 | |
| Financial liabilities | |||
| Financial liabilities measured at amortised cost | 1,341,929 | 2,726,627 | |
| As at 1 October 2023 | Amounts advanced | Amounts repaid | Amounts written off | As at 30 September 2024 | |
|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | |
| Dr Jagveer Badial |
|
|
( |
- |
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| On equity shares: | |||
| Interim dividend paid |
|
|
|