| Page | |
|---|---|
| Balance Sheet | 1—2 |
| Reconciliation of Members' Interests | 3—4 |
| Notes to the Financial Statements | 4—5 |
| 5 April 2025 | 31 December 2023 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 4 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Debtors | 5 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 6 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| NET ASSETS ATTRIBUTABLE TO MEMBERS |
|
|
|||
| REPRESENTED BY: | |||||
| Loans and other debts due to members within one year | |||||
| Other amounts | 66,508 | 44,297 | |||
| 66,508 | 44,297 | ||||
| Equity | |||||
| Members' other interests | |||||
| Members' capital | 356,815 | 356,815 | |||
| Other reserves | 36,617 | 36,617 | |||
| 393,432 | 393,432 | ||||
| 459,940 | 437,729 | ||||
| TOTAL MEMBERS' INTEREST | |||||
| Amounts due from members | (11,043) | (14,705) | |||
| Loans and other debts due to members within one year | 66,508 | 44,297 | |||
| Members' other interests | 393,432 | 393,432 | |||
| 448,897 | 423,024 | ||||
|
Designated Member
|
|
|
| EQUITY | DEBT | ||||
|---|---|---|---|---|---|
| Members' other interests | Loans and other debts due to members less any amounts due from members in debtors | ||||
| Members'Capital classified as Equity | Other Reserves | Total Equity | Other amounts | Total members' interest | |
| £ | £ | £ | £ | £ | |
| Amounts due to members | - | - | - | 42,622 | - |
| Amounts due from members | - | - | - | (15,237) | - |
| Balance at 1 January 2023 | 354,948 |
|
391,565 | 27,385 | 418,950 |
| Members' remuneration charged as an expense, including employment and retirement benefit costs | - | - | - | 33,960 | 33,960 |
| Profit/(loss) for the financial year available for discretionary division among members | - |
|
|
- |
|
| Members' interests after profit/(loss) for the year | 354,948 | 52,299 | 407,247 | 61,345 | 468,592 |
| Other divisions of profits (losses) | - | (15,682) | (15,682) | 15,682 | - |
| Introduced by members | 1,867 | - | 1,867 | - | 1,867 |
| Drawings | - | - | - | (47,435) | (47,435) |
| Amounts due to members | - | - | - | 44,297 | - |
| Amounts due from members | - | - | - | (14,705) | - |
| As at 31 December 2023 and 1 January 2024 | 356,815 | 36,617 | 393,432 | 29,592 | 423,024 |
| Members' remuneration charged as an expense, including employment and retirement benefit costs | - | - | - | 46,950 | 46,950 |
| Profit/(loss) for the financial year available for discretionary division among members | - |
|
|
- |
|
| Members' interests after profit/(loss) for the year | 356,815 | 75,370 | 432,185 | 76,542 | 508,727 |
| Other divisions of profits (losses) | - | (38,753) | (38,753) | 38,753 | - |
| Drawings | - | - | - | (59,830) | (59,830) |
| Amounts due to members | - | - | - | 66,508 | - |
| Amounts due from members | - | - | - | (11,043) | - |
| As at 5 April 2025 | 356,815 | 36,617 | 393,432 | 55,465 | 448,897 |
| Freehold |
|
| Plant & Machinery |
|
| Motor Vehicles |
|
| Fixtures & Fittings |
|
| Computer Equipment |
|
| Land & Property | ||||
|---|---|---|---|---|
| Freehold | Plant & Machinery | Computer Equipment | Total | |
| £ | £ | £ | £ | |
| Cost | ||||
| As at 1 January 2024 |
|
|
|
|
| Additions |
|
|
|
|
| As at 5 April 2025 |
|
|
|
|
| Depreciation | ||||
| As at 1 January 2024 |
|
|
|
|
| Provided during the period |
|
|
|
|
| As at 5 April 2025 |
|
|
|
|
| Net Book Value | ||||
| As at 5 April 2025 |
|
|
|
|
| As at 1 January 2024 |
|
|
|
|
| 5 April 2025 | 31 December 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Prepayments and accrued income |
|
|
|
| Amounts due from members | 11,043 | 14,705 | |
|
|
|
||
| 5 April 2025 | 31 December 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors | - |
|
|
| Accruals and deferred income |
|
|
|
|
|
|
||