| Registered number | |
|
|
|
|
||
| Report and Unaudited Accounts | ||
| for the year ended | ||
|
|
||
Company Information
Directors' Report
The directors submit the report and financial statements for the year ended
Directors
The directors shown below held office during the whole of the accounting period:
Miss K Bolton
Miss H Jackson
This report was approved by the board on
..........................
Miss K Bolton
Director
Profit and Loss Account
for the year ended
| Notes | 2024 £ |
2023 £ |
|||
|---|---|---|---|---|---|
| Turnover |
|
|
|||
| Cost of sales |
( |
( |
|||
| Gross profit |
|
|
|||
| Distribution costs |
( |
( |
|||
| Administrative expenses |
( |
( |
|||
| Operating profit/(loss) |
( |
( |
|||
| Other operating income |
|
|
|||
| Profit/(loss) on ordinary activities before taxation | 2 |
( |
( |
||
| Tax on ordinary activities |
( |
( |
|||
| Profit/(loss) on ordinary activities after taxation |
( |
( |
|||
Statement of Comprehensive Income
for the year ended
| 2024 £ |
2023 £ |
||||
|---|---|---|---|---|---|
| Profit (loss) after taxation | (94,017) | (20,284) | |||
| Total comprehensive income |
( |
( |
|||
|
Balance Sheet as at |
|||||
|---|---|---|---|---|---|
| Notes |
2024 £ |
2023 £ |
|||
| Fixed assets | |||||
| Tangible assets |
|
|
|||
|
|
|
||||
| Current assets | |||||
| Stocks |
|
|
|||
| Debtors | 4 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Prepayments and accrued income: |
|
|
|||
| Creditors: amounts falling due within one year | 5 | ( |
( |
||
| Net current assets / (liabilities) |
|
|
|||
| Total assets less current liabilities |
|
|
|||
| Provisions for liabilities | ( |
( |
|||
| Accruals and deferred income | ( |
( |
|||
| Total net assets (liabilities) |
|
|
|||
| Capital and reserves | |||||
| Called up share capital |
|
|
|||
| Share premium account |
|
|
|||
| Profit and loss account | ( |
( |
|||
| Shareholders' funds |
|
|
|||
Balance Sheet
as at
Signed on behalf of the board of directors
...............................
Miss H Jackson
Director
Approved by the board on
Company Number: 13145055 (a Private Company Limited by Shares registered in England and Wales)
Registered Office:
7 Bell Yard
Statement of Change in Equity
for the year ended
| Retained Earnings | Share Capital | Share Premium | Total | |||||
|---|---|---|---|---|---|---|---|---|
|
For the year ending 31 December 2023: |
||||||||
| Balance brought forward | (29,437) | 100 | ( |
|||||
| Share issues (net fair value) |
|
|
|
|||||
| Profit for the period | (20,284) | (20,284) | ||||||
| Balance carried forward | ( |
|
|
|
||||
|
For the year ending 31 December 2024: |
||||||||
| Balance brought forward | (49,721) | 106 | 159,000 |
|
||||
| Share issues (net fair value) |
|
74,930 |
|
|||||
| Profit for the period | (94,017) | (94,017) | ||||||
| Balance carried forward | ( |
|
|
|
||||
Notes to the Accounts
for the year ended
| 1. | Accounting policies |
|---|---|
|
Basis of preparation of financial statements |
| Tangible fixed assets depreciation policy | |||
|---|---|---|---|
|
| 2. | Profit or loss | |||
|---|---|---|---|---|
|
Profit before tax is stated after charging the following: |
2024 |
2023 |
||
| £ | £ | |||
| Directors' remuneration |
|
|
||
| 3. | Employees | |||
|---|---|---|---|---|
| 2024 | 2023 | |||
| Average number of employees during the period |
|
|
||
| 4. | Debtors | |||
|---|---|---|---|---|
| 2024 | 2023 | |||
| £ | £ | |||
| Other debtors |
|
|
||
|
|
|
| 5. | Creditors: amounts falling due within one year | |||
|---|---|---|---|---|
| 2024 | 2023 | |||
| £ | £ | |||
| Trade creditors |
|
|
||
|
|
|
|||
| 6. | Dividends | |||
|---|---|---|---|---|
| 2024 | 2023 | |||
| £ | £ | |||
| Total dividend payment |
|
|
|
|
||||
|---|---|---|---|---|
| . | . | 2024 £ |
. | 2023 £ |
| Sales | ||||
| Continuing Operations | ||||
| Turnover | 78,510 | 25,485 | ||
| 78,510 | 25,485 | |||
| Cost of Sales | ||||
| Opening work in progress | 6,462 | 1,723 | ||
| Material costs | 39,454 | 17,719 | ||
| Less: Closing work in progress | (41,635) | (6,462) | ||
| 4,281 | 12,980 | |||
| Selling & Distribution Costs | ||||
| Packaging material costs | 6,412 | 6,466 | ||
| Warehouse and storage expenses | 29,433 | - | ||
| Advertising and promotional costs | 31,625 | 11,302 | ||
| 67,470 | 17,768 | |||
| Administrative Expenses | ||||
| Staff Costs | ||||
| Directors' salaries | 45,813 | - | ||
| Employers' National Insurance | 4,858 | - | ||
| Staff travel and subsistence expenses | 363 | 146 | ||
| Entertainment expenses incurred by staff | 438 | - | ||
| Entertaining of staff | 486 | 1,202 | ||
| 51,958 | 1,348 | |||
| Premise Costs | ||||
| Rent of premises | 4,788 | 1,416 | ||
| 4,788 | 1,416 | |||
| General | ||||
| Computer software, IT consumables | 249 | 38 | ||
| Business insurance | 2,945 | 644 | ||
| Printing, postage and stationery | 656 | 111 | ||
| Publication and other information subscriptions | 2,767 | 1,248 | ||
| Depreciation of tangible fixed assets | 751 | 1,245 | ||
| Donations | 480 | 137 | ||
| Other office costs | 798 | 215 | ||
| 8,646 | 3,638 | |||
| Legal & Professional | ||||
| Consultancy fees | 7,750 | - | ||
| Legal fees | 1,552 | 1,917 | ||
| Accountancy fees | 4,234 | 1,870 | ||
| Marketing & PR costs | 10,759 | 3,159 | ||
| Advertising and promotional costs | 8,567 | - | ||
| Other legal and professional fees | 793 | 840 | ||
| 33,655 | 7,786 | |||
| Finance Charges | ||||
| Bank charges | 1,729 | 1,008 | ||
| 1,729 | 1,008 | |||
| 100,776 | 15,196 | |||
| . | ||||
| Operating Profit | (94,017) | (20,459) | ||