| Directors |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Secretary |
|
| Company Number |
|
| Registered Office | 79 Dargan Road |
| Belfast | |
| BT3 9JU | |
| Auditors |
|
| Quaker Buildings | |
| High Street | |
| Lurgan | |
| Craigavon | |
| BT66 8BB | |
| Bankers | Danske Bank |
| 520 Upper Newtownards Road | |
| Belfast | |
| BT4 3HD | |
|
Director
|
|
29 September 2025
|
|
|
||
|
|
||
|
|
||
|
|
Appointed |
|
|
|
Appointed |
|
|
Director
|
|
|
|
for and on behalf of
|
|
|
|
Quaker Buildings
High Street
Lurgan
Craigavon
BT66 8BB
|
| 2024 | 2023 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| TURNOVER | 3 |
|
|
|
| Cost of sales |
( |
( |
||
| GROSS PROFIT |
|
|
||
| Distribution costs |
( |
( |
||
| Administrative expenses |
( |
( |
||
| OPERATING PROFIT | 4 |
|
|
|
| Fair value gains on investments |
|
|
||
| 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 | |||||
| Tangible Assets | 12 |
|
|
||
| Investments | 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 |
|
|
|||
| PROVISIONS FOR LIABILITIES | |||||
| Deferred Taxation | 17 |
( |
( |
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 19 |
|
|
||
| Capital redemption reserve |
|
|
|||
| Fair value reserve | 22 |
|
|
||
| Profit and Loss Account |
|
|
|||
| SHAREHOLDERS' FUNDS | 5,517,610 | 5,363,511 | |||
|
Director
|
| Share Capital | Capital Redemption | Fair value reserve | Profit and Loss Account | Total | |
|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | |
| As at 1 October 2022 |
|
|
|
|
5,444,252 |
| Profit for the year and total comprehensive income | - | - | - |
|
119,259 |
| Dividends paid | - | - | - | (200,000) | (200,000) |
| As at 30 September 2023 and 1 October 2023 |
|
|
|
|
5,363,511 |
| Profit for the year and total comprehensive income | - | - | - |
|
154,099 |
| Movements in fair value reserve | - | - | 30,389 | - | 30,389 |
| Transfer to/from Fair value reserve | - | - | - | (30,389) | (30,389) |
| As at 30 September 2024 |
|
|
|
|
5,517,610 |
| 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 |
( |
( |
||
| Purchase of other fixed asset investments |
|
( |
||
| Interest received |
|
|
||
| Net cash used in investing activities |
( |
( |
||
| Cash flows from financing activities | ||||
| Equity dividends paid |
|
( |
||
| 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 |
|
|
|
| Interest expense |
|
|
|
| Interest income |
( |
( |
|
| Depreciation of tangible assets |
|
|
|
| Net fair value gains recognised in profit or loss | (84,610) | (20,066) | |
| Movements in working capital: | |||
| Decrease in stocks |
|
|
|
| Decrease in trade and other debtors |
|
|
|
| Decrease 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 |
|
43,550 |
|
| Leasehold |
|
| Plant & Machinery |
|
| Motor Vehicles |
|
| Fixtures & Fittings |
|
| Computer Equipment |
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Sale of goods | 9,782,430 | 11,180,476 | |
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Exchange differences |
|
( |
|
| 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 | ||
|---|---|---|---|
| Office and administration |
|
|
|
| Sales, marketing and distribution |
|
|
|
|
|
|
||
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Emoluments |
|
|
|
| Company contributions to money purchase pension schemes |
|
|
|
|
|
|
||
| 2024 | 2023 | ||
|---|---|---|---|
| Money purchase pension schemes |
|
|
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Emoluments |
|
|
|
| Company contributions to money purchase pension schemes |
|
|
|
|
|
|
||
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Interest on short term deposits |
|
|
|
| Corporation tax repayment interest | 81 | - | |
| 20,410 | 12,487 | ||
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Bank loans and overdrafts | - |
|
|
| Other finance charges |
|
|
|
| 80 | 299 | ||
|
The tax charge on the profit for the year was as follows:
|
|||
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Current tax | |||
| UK Corporation Tax |
|
|
|
| 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:
|
|||
| 2024 | 2023 | ||
| £ | £ | ||
| Profit before tax | 175,173 | 150,097 | |
| Tax on profit at 19.5% (UK standard rate) |
|
|
|
| Goodwill/depreciation not allowed for tax |
|
|
|
| Expenses not deductible for tax purposes |
|
|
|
| Difference in tax rates |
|
|
|
| Revenue exempt from taxation |
( |
( |
|
| Deferred tax relating to changes in tax rates or laws |
( |
( |
|
| Total tax charge for the period | 21,074 | 30,838 | |
| Land & Property | ||||
|---|---|---|---|---|
| Leasehold | Plant & Machinery | 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 |
|
|
|
|
| Listed | |
|---|---|
| £ | |
| Cost | |
| As at 1 October 2023 |
|
| Revaluations |
|
| As at 30 September 2024 |
|
| Provision | |
| As at 1 October 2023 |
|
| As at 30 September 2024 |
|
| Net Book Value | |
| As at 30 September 2024 |
|
| As at 1 October 2023 |
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Stock |
|
|
|
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| Other debtors | 52,087 | 103,327 | |
|
|
|
||
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Other creditors | 6,183 | - | |
| Corporation tax |
|
|
|
| Taxation and social security | 37,006 | 17,386 | |
| Accruals and deferred income |
|
|
|
|
|
|
||
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Accelerated capital allowances |
|
|
|
| Deferred Tax | Total | |
|---|---|---|
| £ | £ | |
| As at 1 October 2023 |
|
15,049 |
| Additions |
|
10,524 |
| Balance at 30 September 2024 |
|
25,573 |
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| On equity shares: | |||
| Interim dividend paid | - |
|
|
| Fair Value Reserve | |
|---|---|
| £ | |
| Movements in fair value reserve | 30,389 |
| As at 30 September 2024 |
|