| Directors |
|
|
|
|
| Company Number |
|
| Registered Office | 65 Delamere Road |
| Hayes | |
| Middlesex | |
| UB4 0NN | |
| Auditors |
|
| Chartered Accountants & Statutory Auditors | |
| 65 Delamere Road | |
| Hayes | |
| Middlesex | |
| UB4 0NN | |
|
Director
|
|
29 September 2025
|
|
|
|
|
|
Director
|
|
|
|
for and on behalf of
|
|
|
|
Chartered Accountants & Statutory Auditors
65 Delamere Road
Hayes
Middlesex
UB4 0NN
|
| 2024 | 2023 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| TURNOVER | 3 |
|
|
|
| Cost of sales |
( |
( |
||
| GROSS PROFIT |
|
|
||
| Administrative expenses |
( |
( |
||
| Other operating income |
|
|
||
| OPERATING PROFIT | 5 |
|
|
|
| Profit on revaluation of investment property |
|
|
||
| Fair value gains on investment properties |
|
|
||
| Interest payable and similar charges | 10 |
( |
( |
|
| PROFIT BEFORE TAXATION |
|
|
||
| Tax on Profit | 11 |
( |
( |
|
| PROFIT AFTER TAXATION BEING PROFIT FOR THE FINANCIAL YEAR ATTRIBUTABLE TO THE OWNERS OF THE PARENT |
|
|
||
| 2024 | 2023 | |||
|---|---|---|---|---|
| £ | £ | |||
| PROFIT FOR THE FINANCIAL YEAR |
|
|
||
| OTHER COMPREHENSIVE INCOME FOR THE YEAR | - | - | ||
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR ATTRIBUTABLE TO THE OWNERS OF THE PARENT |
|
|
||
| 2024 | 2023 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Intangible Assets | 12 |
|
|
||
| Tangible Assets | 13 |
|
|
||
| Investment Properties | 14 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Stocks | 16 |
|
|
||
| Debtors | 17 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 18 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| Creditors: Amounts Falling Due After More Than One Year | 19 |
( |
( |
||
| PROVISIONS FOR LIABILITIES | |||||
| Provisions For Charges | 22 |
( |
( |
||
| Deferred Taxation | 21 |
( |
( |
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 23 |
|
|
||
| Profit and Loss Account |
|
|
|||
| SHAREHOLDERS' FUNDS | 13,197,472 | 11,498,653 | |||
|
Director
|
|
|
| 2024 | 2023 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Investments | 15 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Debtors | 17 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 18 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 23 |
|
|
||
| Profit and Loss Account |
|
|
|||
| SHAREHOLDERS' FUNDS | 3,260,573 | 3,089,085 | |||
|
Director
|
|
|
| Share Capital | Profit and Loss Account | Total | |
|---|---|---|---|
| £ | £ | £ | |
| As at 1 January 2023 |
|
|
10,829,238 |
| Profit for the year and total comprehensive income | - |
|
806,415 |
| Dividends paid | - | (137,000) | (137,000) |
| As at 31 December 2023 and 1 January 2024 |
|
|
11,498,653 |
| Profit for the year and total comprehensive income | - |
|
1,916,819 |
| Dividends paid | - | (218,000) | (218,000) |
| As at 31 December 2024 |
|
|
13,197,472 |
| Share Capital | Profit and Loss Account | Total | |
|---|---|---|---|
| £ | £ | £ | |
| As at 1 January 2023 |
|
|
2,367,660 |
| Profit for the year and total comprehensive income | - |
|
858,425 |
| Dividends paid | - | (137,000) | (137,000) |
| As at 31 December 2023 and 1 January 2024 |
|
|
3,089,085 |
| Profit for the year and total comprehensive income | - |
|
389,488 |
| Dividends paid | - | (218,000) | (218,000) |
| As at 31 December 2024 |
|
|
3,260,573 |
| 2024 | 2023 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash generated from operations | 1 |
|
|
|
| Interest paid |
( |
( |
||
| Tax paid |
( |
( |
||
| Net cash generated from operating activities |
|
|
||
| Cash flows from investing activities | ||||
| Purchase of tangible assets |
( |
( |
||
| Cash flows from financing activities | ||||
| Equity dividends paid |
( |
( |
||
| Proceeds from new bank borrowings |
|
|
||
| Repayment of bank borrowings |
( |
( |
||
| Amount withdrawn by directors | (214,732) | - | ||
| Net cash used in financing activities |
( |
( |
||
| Increase/(decrease) in cash and cash equivalents |
|
( |
||
| Cash and cash equivalents at beginning of year | 2 |
|
|
|
| Foreign exchange gains on cash and cash equivalents |
|
|
||
| Cash and cash equivalents at end of year | 2 |
|
|
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Profit for the financial year |
|
|
|
| Adjustments for: | |||
| Tax on profit |
|
|
|
| Interest expense |
|
|
|
| Amortisation of intangible assets |
|
|
|
| Depreciation of tangible assets |
|
|
|
| (Profit)/loss on revaluation of fixed assets | (123,300) | 193,751 | |
| Net fair value gains recognised in profit or loss | - | (250,000) | |
| Movements in working capital: | |||
| Decrease in stocks |
|
|
|
| (Increase)/decrease in trade and other debtors |
( |
|
|
| Increase in trade and other creditors |
|
|
|
| Net cash generated from operations |
|
|
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| Overdraft facilities repayable on demand |
( |
( |
|
| Cash and cash equivalents as stated in the Statement of Cash Flows | 893,833 | 176,644 | |
| As at 1 January 2024 | Cash flows | As at 31 December 2024 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
724,309 |
|
| Overdraft facilities repayable on demand | (87,774) | (7,120) | (94,894) |
| Cash and cash equivalents |
|
717,189 |
|
| Debts falling due within one year |
( |
(156,009) |
( |
| Debts falling due after more than one year | (1,896,688) | 438,501 | (1,458,187) |
| (2,035,433) | 999,681 | (1,035,752) | |
| 2024 | 2023 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash used in operations | 1 |
( |
( |
|
| Tax paid |
( |
( |
||
| Net cash used in operating activities |
( |
( |
||
| Cash flows from investing activities | ||||
| Proceeds from disposal of tangible assets |
|
|
||
| Purchase of investment in subsidiary undertaking |
( |
|
||
| Dividends received |
|
|
||
| Net cash generated from investing activities |
|
|
||
| Cash flows from financing activities | ||||
| Equity dividends paid |
( |
( |
||
| Amount introduced by directors | 216,000 | 1,663 | ||
| Net cash used in financing activities |
( |
( |
||
| Increase/(decrease) 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 |
|
|
|
| Income from shares in group undertakings | (216,000) | (819,000) | |
| Movements in working capital: | |||
| Decrease/(increase) in trade and other debtors |
|
( |
|
| (Decrease)/increase in trade and other creditors |
( |
|
|
| Net cash used in operations |
( |
( |
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| As at 1 January 2024 | Cash flows | As at 31 December 2024 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
322 |
|
| Plant & Machinery |
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Other Services | 601,902 | 369,684 | |
| Wholesale of Clothing | 20,821,424 | 13,892,651 | |
| 21,423,326 | 14,262,335 | ||
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Rental income | - |
|
|
| Other operating income | - |
|
|
| - | 142,929 | ||
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Depreciation of tangible fixed assets |
|
|
|
| Amortisation of intangible 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 | ||
|---|---|---|---|
| £ | £ | ||
| Bank loans and overdrafts |
|
|
|
|
The tax charge on the profit for the year was as follows:
|
|||||
| Tax Rate | 2024 | 2023 | |||
|---|---|---|---|---|---|
| 2024 | 2023 | £ | £ | ||
| Current tax | |||||
| UK Corporation Tax | 25.0% | 25.0% |
|
|
|
| Deferred Tax | |||||
| Deferred taxation |
|
|
|||
| 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:6
|
|||||
| 2024 | 2023 | ||||
| £ | £ | ||||
| Profit before tax | 2,556,057 | 1,058,535 | |||
| Tax on profit at 25% (UK standard rate) |
|
|
|||
| Goodwill/depreciation not allowed for tax |
( |
|
|||
| Expenses not deductible for tax purposes |
( |
|
|||
| Capital allowances |
|
( |
|||
| Double taxation relief |
|
( |
|||
| Changes in tax provisions due to legislation |
|
( |
|||
| Tax incentives |
|
( |
|||
| Group relief |
|
|
|||
| Total tax charge for the period | 639,238 | 252,120 | |||
| Other | |||
|---|---|---|---|
| £ | |||
| 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 | |||
|---|---|---|---|
| Freehold | Plant & Machinery | Total | |
| £ | £ | £ | |
| Cost or Valuation | |||
| As at 1 January 2024 |
|
|
|
| Additions |
|
|
|
| As at 31 December 2024 |
|
|
|
| Depreciation | |||
| 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 |
|
|
|
| 2024 | |
|---|---|
| £ | |
| Fair Value | |
| As at 1 January 2024 |
|
| Fair value adjustments |
|
| As at 31 December 2024 |
|
| Subsidiaries | |
|---|---|
| £ | |
| Cost | |
| As at 1 January 2024 |
|
| Additions |
|
| As at 31 December 2024 |
|
| Provision | |
| As at 1 January 2024 |
|
| As at 31 December 2024 |
|
| Net Book Value | |
| As at 31 December 2024 |
|
| As at 1 January 2024 |
|
| Name of undertaking | Registered Office | Class of shares held | Direct holding | Indirect holding |
|---|---|---|---|---|
|
|
65 Delamere Road, Hayes, UB4 ONN |
|
|
- |
|
|
65 Delamere Road, Hayes, UB4 ONN |
|
|
- |
|
|
65 Delamere Road, Hayes, UB4 ONN |
|
|
- |
|
|
65 Delamere Road, Hayes, UB4 ONN |
|
|
- |
|
|
65 Delamere Road, Hayes, UB4 ONN |
|
|
- |
| Capital and Reserves | Profit/(loss) | |
|---|---|---|
| £ | £ | |
| Jain Group Holdings Ltd |
|
|
| Jain Estates Limited |
|
|
| Jain Group Berkshire Limited |
|
|
| Jainco (UK) Limited |
|
|
| Brands Edition Limited |
|
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Finished goods |
|
|
|
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | ||||
| £ | £ | £ | £ | ||||
| Due within one year | |||||||
| Trade debtors |
|
|
|
|
|||
| Amounts owed by group undertakings | - | - | 3,881,263 | 3,886,363 | |||
| Other debtors | 3,183,928 | 2,992,032 | - | - | |||
|
|
|
|
|
||||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | ||||
| £ | £ | £ | £ | ||||
| Trade creditors |
|
|
|
|
|||
| Bank loans and overdrafts |
|
|
|
|
|||
| Amounts owed to group undertakings | - | - |
|
|
|||
| Other creditors | 361,427 | 241,407 | 217,664 | 5,662 | |||
| Corporation tax |
|
|
|
|
|||
| Taxation and social security | 156,262 | 178,067 | 28,900 | 452 | |||
| Accruals and deferred income | 727,518 | 331,941 | 8,500 | - | |||
|
|
|
|
|
||||
| Group | ||||
|---|---|---|---|---|
| 2024 | 2023 | |||
| £ | £ | |||
| Bank loans |
|
|
||
| Other loans |
|
|
||
|
|
|
|||
| Group | ||||
|---|---|---|---|---|
| 2024 | 2023 | |||
| £ | £ | |||
| Amounts falling due within one year or on demand: | ||||
| Bank loans |
|
|
||
| Group | ||||
|---|---|---|---|---|
| 2024 | 2023 | |||
| £ | £ | |||
| Amounts falling due between one and five years: | ||||
| Bank loans |
|
|
||
| Other loans |
|
|
||
|
|
|
|||
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Other timing differences | 640,726 | 609,936 | |
| Group | |||
|---|---|---|---|
| Deferred Tax | Other Provisions | Total | |
| £ | £ | £ | |
| As at 1 January 2024 |
|
|
1,226,298 |
| Additions |
|
|
281,575 |
| Balance at 31 December 2024 |
|
|
1,507,873 |
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| On equity shares: | |||
| Final dividend paid |
|
|
|
|
2024
|
2023
|
||
|
£
|
£
|
||
|
Ultimate Sports Brands Ltd
|
1,038,657
|
129,426
|
|
|
Jain Co US Inc.
|
961,455
|
1,898,985
|
|
|
|
|
||
|
2,000,112
|
2,028,411
|