|
|
|
|
|
|
|
|
|
Statement of Financial Position |
|
2025 |
2024 |
||
|
Note |
£ |
£ |
£ |
|
Tangible assets |
6 |
|
|
|
|
Stocks |
|
|
||
|
Debtors |
7 |
|
|
|
|
Cash at bank and in hand |
|
|
||
|
------------ |
------------ |
|||
|
|
|
|||
|
Creditors: amounts falling due within one year |
8 |
|
|
|
|
------------ |
------------ |
|||
|
Net current assets |
|
|
||
|
------------ |
------------ |
|||
|
Total assets less current liabilities |
|
|
||
|
------------ |
------------ |
|||
|
Net assets |
|
|
||
|
------------ |
------------ |
|||
|
Called up share capital |
|
|
|
|
Profit and loss account |
|
|
|
|
------------ |
------------ |
||
|
Shareholders funds |
|
|
|
|
------------ |
------------ |
||
|
|
|
Statement of Financial Position (continued) |
|
|
|
|
Director |
|
|
|
|
Notes to the Financial Statements |
|
Plant and machinery |
- |
|
|
|
Motor vehicles |
- |
|
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
UK current tax expense |
|
|
|
-------- |
-------- |
|
|
Tax on profit |
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Profit on ordinary activities before taxation |
|
|
|
--------- |
--------- |
|
|
Profit on ordinary activities by rate of tax |
|
|
|
Effect of expenses not deductible for tax purposes |
|
|
|
Effect of capital allowances and depreciation |
(
|
(
|
|
--------- |
--------- |
|
|
Tax on profit |
|
|
|
--------- |
--------- |
|
|
Plant and machinery |
Motor vehicles |
Total |
|
|
£ |
£ |
£ |
|
|
Cost |
|||
|
At 1 September 2024 |
|
|
|
|
Additions |
|
|
|
|
Disposals |
– |
(
|
(
|
|
--------- |
--------- |
--------- |
|
|
At 31 August 2025 |
|
|
|
|
--------- |
--------- |
--------- |
|
|
Depreciation |
|||
|
At 1 September 2024 |
|
|
|
|
Charge for the year |
|
|
|
|
Disposals |
– |
(
|
(
|
|
--------- |
--------- |
--------- |
|
|
At 31 August 2025 |
|
|
|
|
--------- |
--------- |
--------- |
|
|
Carrying amount |
|||
|
At 31 August 2025 |
|
|
|
|
--------- |
--------- |
--------- |
|
|
At 31 August 2024 |
|
|
|
|
--------- |
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade debtors |
|
|
|
Prepayments and accrued income |
|
|
|
Loan to connected company |
|
|
|
Other debtors |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
Trade creditors |
|
|
|
Corporation tax |
|
|
|
Social security and other taxes |
|
|
|
Other creditors |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
| 2025 | 2024 | ||
| £ | £ | ||
| Financial assets measured at amortised cost | |||
| Loan to connected company | 573,000 | 533,000 | |
| Trade and other debtors | 24,861 | 33,621 | |
| Prepayments | 58,292 | 32,790 | |
| --------- | --------- | ||
| 656,153 | 599,411 | ||
| --------- | --------- | ||
| Financial liabilities measured at amortised cost | |||
| Bank loans and overdraft | 22,536 | 13,482 | |
| Trade and other creditors | 70,938 | 94,819 | |
| Accruals | 42,826 | 20,580 | |
| --------- | --------- | ||
| 136,300 | 128,881 | ||
| --------- | --------- | ||