| Page | |
|---|---|
| Balance Sheet | 1 |
| Notes to the Financial Statements | 2—6 |
| 2024 | 2023 as restated |
||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 5 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Debtors | 6 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 7 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
( |
( |
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| Creditors: Amounts Falling Due After More Than One Year | 8 |
( |
( |
||
| PROVISIONS FOR LIABILITIES | |||||
| Deferred Taxation |
( |
( |
|||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 10 |
|
|
||
| Profit and Loss Account |
|
|
|||
| SHAREHOLDERS' FUNDS | 243,184 | 348,638 | |||
|
Director
|
|
|
| Plant & Machinery |
|
| Motor Vehicles |
|
| Fixtures & Fittings |
|
| Office and Computer Equipment |
|
|
Profit / Loss
|
Original 2023 Accounts
|
Restated 2023 Accounts
|
Adjustment
|
|
|
Depreciation
|
403,380
|
417,861
|
14,481
|
|
|
Deferred tax
|
143,979
|
142,297
|
(1,682)
|
|
|
Net effect on profit
|
12,799 decrease
|
|
Balance Sheet
|
Original 2023 Accounts
|
Restated 2023 Accounts
|
Adjustment
|
|
|
Tangible Assets
|
1,878,110
|
1,899,378
|
21,268
|
|
|
Creditors (<1 year)
|
(935,442)
|
(987,778)
|
(52,336)
|
|
|
Creditors (>1 year)
|
(210,270)
|
(216,762)
|
(6,492)
|
|
|
Deferred tax
|
(402,024)
|
(400,342)
|
1,682
|
|
|
Retained Earnings
|
(340,016)
|
(316,937)
|
23,079
|
|
|
Net effect on Balance Sheet
|
(12,799) decrease
|
| Plant & Machinery | Motor Vehicles | Fixtures & Fittings | Office and 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 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Plant & Machinery |
|
|
|
| Motor Vehicles |
|
|
|
|
|
|
||
| 2024 | 2023 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors | - |
|
|
| Other debtors | - | 15,245 | |
|
|
|
||
| 2024 | 2023 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Net obligations under finance lease and hire purchase contracts |
|
|
|
| Trade creditors |
|
|
|
| Amounts owed to group undertakings |
|
|
|
| Other creditors | 45,024 | 54,474 | |
| Taxation and social security |
|
|
|
|
|
|
||
| 2024 | 2023 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Net obligations under finance lease and hire purchase contracts |
|
|
|
| Other creditors | 60,818 | 6,492 | |
|
|
|
||
| 2024 | 2023 as restated |
||
|---|---|---|---|
| £ | £ | ||
| The future minimum finance lease payments are as follows: | |||
| Not later than one year |
|
|
|
| Later than one year and not later than five years |
|
|
|
|
|
|
||
|
|
|
||
|
24 Picton House Hussar Court
Westside View
Waterlooville
PO7 7SQ
|