|
|
|
|
|
|
|
|
|
Financial Statements |
|
Contents |
Page |
|
Officers and professional advisers |
1 |
|
Strategic report |
2 |
|
Directors' report |
4 |
|
Independent auditor's report to the members |
6 |
|
Statement of comprehensive income |
10 |
|
Statement of financial position |
11 |
|
Statement of changes in equity |
12 |
|
Statement of cash flows |
13 |
|
Notes to the financial statements |
14 |
|
|
|
Officers and Professional Advisers |
|
The board of directors |
|
|
|
|
|
|
|
|
|
|
|
Registered office |
|
|
|
|
|
|
|
|
|
|
|
Auditor |
|
|
Chartered Certified Accountants & statutory auditor |
|
|
Suite 4 Europa House |
|
|
Europa Way |
|
|
Britannia Enterprise Park |
|
|
Lichfield |
|
|
Staffordshire |
|
|
WS14 9TZ |
|
|
Bankers |
|
|
Ground Floor |
|
|
The Jhoots Group Building |
|
|
20 Hatherton Street |
|
|
Walsall |
|
|
WS4 2LA |
|
|
Solicitors |
|
|
24-26 Broadway North |
|
|
Walsall |
|
|
West Midlands |
|
|
WS1 2AJ |
|
|
|
|
Strategic Report |
|
|
|
Director |
|
|
|
Directors' Report |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Resigned
|
|
|
|
Director |
|
|
|
Independent Auditor's Report to the Members of
|
|
|
|
(Senior Statutory Auditor) |
|
For and on behalf of |
|
|
|
Chartered Certified Accountants & statutory auditor |
|
Suite 4 Europa House |
|
Europa Way |
|
Britannia Enterprise Park |
|
Lichfield |
|
Staffordshire |
|
WS14 9TZ |
|
|
|
Statement of Comprehensive Income |
|
2025 |
2024 |
||
|
Note |
£ |
£ |
|
|
Turnover |
4 |
|
|
|
Cost of sales |
|
|
|
------------- |
------------- |
|
|
Gross profit |
|
|
|
Administrative expenses |
|
|
|
|
------------ |
------------ |
||
|
Operating profit |
5 |
|
|
|
Interest receivable |
9 |
|
|
|
Interest payable |
10 |
– |
|
|
------------ |
------------ |
||
|
Profit before taxation |
|
|
|
|
Taxation on ordinary activities |
11 |
|
|
|
------------ |
------------ |
||
|
Profit for the financial year |
|
|
|
|
------------ |
------------ |
||
|
Remeasurement of the net defined benefit plan |
(
|
(
|
|
--------- |
--------- |
|
|
Total comprehensive income for the year |
|
|
|
--------- |
--------- |
|
|
|
|
Statement of Financial Position |
|
2025 |
2024 |
||
|
Note |
£ |
£ |
£ |
|
Tangible assets |
13 |
|
|
|
|
Stocks |
14 |
|
|
|
|
Debtors |
15 |
|
|
|
|
Cash at bank and in hand |
|
|
||
|
------------ |
------------ |
|||
|
|
|
|||
|
Creditors: amounts falling due within one year |
16 |
|
|
|
|
------------ |
------------ |
|||
|
Net current assets |
|
|
||
|
------------ |
------------ |
|||
|
Total assets less current liabilities |
|
|
||
|
Taxation including deferred tax |
17 |
|
|
|
|
------------ |
------------ |
|||
|
Net assets |
|
|
||
|
------------ |
------------ |
|||
|
Called up share capital |
21 |
|
|
|
|
Profit and loss account |
22 |
|
|
|
|
------------ |
------------ |
|||
|
Shareholders funds |
|
|
||
|
------------ |
------------ |
|||
|
|
|
Director |
|
|
|
Statement of Changes in Equity |
|
Called up share capital |
Profit and loss account |
Total |
|||
|
£ |
£ |
£ |
|||
|
At 1 April 2023 |
|
|
|
||
|
Profit for the year |
|
|
|||
|
Other comprehensive income for the year: |
|||||
|
Remeasurement of the net defined benefit plan |
19 |
– |
(
|
(
|
|
|
-------- |
------------ |
------------ |
|||
|
Total comprehensive income for the year |
– |
|
|
||
|
Dividends paid and payable |
12 |
– |
(
|
(
|
|
|
-------- |
------------ |
------------ |
|||
|
Total investments by and distributions to owners |
– |
(
|
(
|
||
|
At 31 March 2024 |
|
|
|
||
|
Profit for the year |
|
|
|||
|
Other comprehensive income for the year: |
|||||
|
Remeasurement of the net defined benefit plan |
19 |
– |
(
|
(
|
|
|
-------- |
------------ |
------------ |
|||
|
Total comprehensive income for the year |
– |
|
|
||
|
Dividends paid and payable |
12 |
– |
(
|
(
|
|
|
---- |
--------- |
--------- |
|||
|
Total investments by and distributions to owners |
– |
(
|
(
|
||
|
-------- |
------------ |
------------ |
|||
|
At 31 March 2025 |
|
|
|
||
|
-------- |
------------ |
------------ |
|||
|
|
|
Statement of Cash Flows |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Profit for the financial year |
|
|
|
Adjustments for: |
||
|
Depreciation of tangible assets |
|
|
|
Interest receivable |
(
|
(
|
|
Interest payable |
– |
|
|
Defined benefit pension plan employer contributions |
(
|
(
|
|
Taxation on ordinary activities |
|
|
|
Accrued expenses |
|
|
|
Changes in: |
||
|
Stocks |
(
|
|
|
Trade and other debtors |
(
|
(
|
|
Trade and other creditors |
|
(
|
|
------------ |
------------ |
|
|
Cash generated from operations |
|
|
|
Interest paid |
– |
(
|
|
Interest received |
|
|
|
Tax paid |
(
|
(
|
|
------------ |
--------- |
|
|
Net cash from operating activities |
|
|
|
------------ |
--------- |
|
|
Purchase of tangible assets |
(
|
(
|
|
------------ |
--------- |
|
|
Net cash used in investing activities |
(
|
(
|
|
------------ |
--------- |
|
|
Dividends paid |
(
|
(
|
|
------------ |
--------- |
|
|
Net cash used in financing activities |
(
|
(
|
|
------------ |
--------- |
|
|
Net increase in cash and cash equivalents |
|
|
|
Cash and cash equivalents at beginning of year |
574,212 |
313,879 |
|
--------- |
--------- |
|
|
Cash and cash equivalents at end of year |
|
|
|
--------- |
--------- |
|
|
|
|
Notes to the Financial Statements |
| Short leasehold property | - | 10% straight line | |
| Plant and machinery | - | 10-12.5% straight line | |
| Fixtures, fittings and equipment | - | 25-33% straight line | |
| Motor vehicles | - | 25% straight line | |
| Computer equipment | - | 33% straight line | |
| Development | - | 10%-50% straight line | |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Sale of goods |
|
|
|
------------- |
------------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
United Kingdom |
|
|
|
Overseas |
|
|
|
------------- |
------------- |
|
|
|
|
|
|
------------- |
------------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Depreciation of tangible assets |
|
|
|
Impairment of trade debtors |
(42) |
522 |
|
Research and development expenditure written off |
300,914 |
178,881 |
|
Operating lease rentals- land and buildings |
70,000 |
70,000 |
|
Operating lease rentals |
102,000 |
98,400 |
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Fees payable for the audit of the financial statements |
|
|
|
------- |
------- |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
Production staff |
|
|
|
Administrative staff |
|
|
|
Finance staff |
2 |
2 |
|
---- |
---- |
|
|
|
|
|
|
---- |
---- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Other pension costs |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Remuneration |
|
|
|
Company contributions to defined contribution pension plans |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
Defined contribution plans |
|
|
|
---- |
---- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Interest from group undertakings |
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Interest on debenture loans |
– |
|
|
---- |
---- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
UK current tax expense |
|
|
|
Adjustments in respect of prior periods |
|
– |
|
--------- |
--------- |
|
|
Total current tax |
|
|
|
--------- |
--------- |
|
|
Origination and reversal of timing differences |
|
(
|
|
--------- |
--------- |
|
|
Taxation on ordinary activities |
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Profit on ordinary activities before taxation |
|
|
|
------------ |
------------ |
|
|
Profit on ordinary activities by rate of tax |
|
|
|
Adjustment to tax charge in respect of prior periods |
|
– |
|
Effect of expenses not deductible for tax purposes |
|
|
|
Rounding on tax charge |
4,461 |
22,653 |
|
Contribution to defined benefit pension scheme |
(55,500) |
(29,500) |
|
------------ |
------------ |
|
|
Tax on profit |
|
|
|
------------ |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Dividends paid during the year (excluding those for which a liability existed at the end of the prior year ) |
|
|
|
--------- |
--------- |
|
|
Land and buildings |
Plant and machinery |
Fixtures, fittings and equipment |
Motor vehicles |
Dev't assets |
Total |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
Cost |
||||||
|
At 1 Apr 2024 |
|
|
|
|
174,298 |
|
|
Additions |
|
|
|
– |
49,400 |
|
|
Disposals |
– |
(
|
(
|
– |
(
27,939) |
(
|
|
--------- |
--------- |
--------- |
-------- |
--------- |
------------ |
|
|
At 31 Mar 2025 |
|
|
|
|
195,759 |
|
|
--------- |
--------- |
--------- |
-------- |
--------- |
------------ |
|
|
Depreciation |
||||||
|
At 1 Apr 2024 |
|
|
|
|
51,192 |
|
|
Charge for the year |
|
|
|
– |
22,787 |
|
|
Disposals |
– |
(
|
(
|
– |
(
27,939) |
(
|
|
--------- |
--------- |
--------- |
-------- |
--------- |
------------ |
|
|
At 31 Mar 2025 |
|
|
|
|
46,040 |
|
|
--------- |
--------- |
--------- |
-------- |
--------- |
------------ |
|
|
Carrying amount |
||||||
|
At 31 Mar 2025 |
|
|
|
– |
149,719 |
|
|
--------- |
--------- |
--------- |
-------- |
--------- |
------------ |
|
|
At 31 Mar 2024 |
|
|
|
– |
123,106 |
|
|
--------- |
--------- |
--------- |
-------- |
--------- |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Raw materials |
|
|
|
Work in progress |
|
|
|
Finished goods |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade debtors |
|
|
|
Amounts owed by group undertakings |
|
|
|
Prepayments and accrued income |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade creditors |
|
|
|
Accruals and deferred income |
|
|
|
Corporation tax |
|
|
|
Social security and other taxes |
|
|
|
Other creditors |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
Deferred tax (note 18) |
|
|
£ |
|
|
At 1 April 2024 |
|
|
Additions |
|
|
--------- |
|
|
At 31 March 2025 |
|
|
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Included in provisions (note 17) |
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Accelerated capital allowances |
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
||
|
£ |
£ |
||
|
Present value of defined benefit obligations |
(1,680,000) |
(1,504,000) |
|
|
Fair value of plan assets |
2,002,000 |
1,997,000 |
|
|
------------ |
------------ |
||
|
322,000 |
493,000 |
||
|
------------ |
------------ |
||
|
2025 |
||
|
£ |
||
|
At 1 April 2024 |
1,504,000 |
|
|
Interest expense |
78,000 |
|
|
Benefits paid |
(60,000) |
|
|
Remeasurements: |
||
|
Actuarial gains and losses |
158,000 |
|
|
------------ |
||
|
At 31 March 2025 |
1,680,000 |
|
|
------------ |
||
|
2025 |
||
|
£ |
||
|
At 1 April 2024 |
1,997,000 |
|
|
Interest Income |
108,000 |
|
|
Benefits paid |
(60,000) |
|
|
Contributions by employer |
191,000 |
|
|
Remeasurements: |
||
|
Return on plan assets, excluding amount included in interest income |
(234,000) |
|
|
------------ |
||
|
At 31 March 2025 |
2,002,000 |
|
|
------------ |
||
|
2025 |
2024 |
||
|
£ |
£ |
||
|
Recognised in profit or loss: |
|||
|
Net interest income |
31,000 |
26,000 |
|
|
Recognised in comprehensive income: |
|||
|
Remeasurement of the liability: |
|||
|
Actuarial gains and losses |
221,000 |
144,000 |
|
|
2025 |
2024 |
||
|
£ |
£ |
||
|
Equity instruments |
1,859,000 |
1,955,000 |
|
|
Cash and cash equivalents |
143,000 |
42,000 |
|
|
2025 |
2024 |
||
|
Discount rate |
5.28% |
5.30% |
|
|
Expected rate of increase in pensions |
2.32% |
2.31% |
|
|
Inflation assumption |
3.02% |
3.10% |
|
|
2025 |
2024 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
10,379 |
|
10,379 |
|
-------- |
-------- |
-------- |
-------- |
|
|
At 1 Apr 2024 |
Cash flows |
At 31 Mar 2025 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
147,061 |
|
|
--------- |
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Not later than 1 year |
|
|
|
Later than 1 year and not later than 5 years |
|
|
|
Later than 5 years |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
|
|
Notes to the Financial Statements (continued) |