|
|
|
|
|
|
|
|
|
Consolidated Financial Statements |
|
Contents |
Page |
|
Officers and professional advisers |
1 |
|
Strategic report |
2 |
|
Director's report |
3 |
|
Independent auditor's report to the members |
5 |
|
Consolidated statement of comprehensive income |
8 |
|
Consolidated statement of financial position |
9 |
|
Company statement of financial position |
10 |
|
Consolidated statement of changes in equity |
11 |
|
Company statement of changes in equity |
12 |
|
Consolidated statement of cash flows |
13 |
|
Notes to the consolidated financial statements |
14 |
|
|
|
Officers and Professional Advisers |
|
Director |
|
|
Registered office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Auditor |
|
|
Chartered accountants & statutory auditor |
|
|
4 Broadgate |
|
|
Broadway Business Park |
|
|
Chadderton |
|
|
Oldham |
|
|
OL9 9XA |
|
|
|
|
Strategic Report |
|
|
|
|
Director |
|
|
Registered office: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Director's Report |
|
|
|
|
|
|
|
Director |
|
|
Registered office: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Independent Auditor's Report to the Members of
|
|
|
|
(Senior Statutory Auditor) |
|
For and on behalf of |
|
|
|
Chartered accountants & statutory auditor |
|
4 Broadgate |
|
Broadway Business Park |
|
Chadderton |
|
Oldham |
|
OL9 9XA |
|
|
|
Consolidated Statement of Comprehensive Income |
|
2025 |
2024 |
||
|
Note |
£ |
£ |
|
|
Turnover |
4 |
|
|
|
Cost of sales |
|
|
|
------------ |
------------ |
|
|
Gross profit |
|
|
|
Administrative expenses |
(
|
|
|
|
------------ |
------------ |
||
|
Operating profit |
5 |
|
|
|
Income from interests in associates |
8 |
|
|
|
Other interest receivable and similar income |
9 |
|
|
|
Interest payable and similar expenses |
10 |
|
|
|
------------ |
------------ |
||
|
Profit before taxation |
|
|
|
|
Tax on profit |
11 |
|
|
|
------------ |
------------ |
||
|
Profit for the financial year and total comprehensive income |
|
|
|
|
------------ |
------------ |
||
|
The owners of the parent company |
|
|
|
Non-controlling interests |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
|
|
Consolidated Statement of Financial Position |
|
2025 |
2024 |
|
|
Note |
£ |
£ |
|
Tangible assets |
14 |
|
|
|
Investments |
15 |
|
|
|
------------ |
------------- |
||
|
|
|
||
|
Stocks |
16 |
|
|
|
Debtors |
17 |
|
|
|
Cash at bank and in hand |
|
|
|
|
------------ |
------------ |
||
|
|
|
||
|
Creditors: amounts falling due within one year |
18 |
|
|
|
------------ |
------------ |
||
|
Net current assets |
|
|
|
|
------------ |
------------- |
||
|
Total assets less current liabilities |
|
|
|
|
Creditors: amounts falling due after more than one year |
19 |
|
|
|
Provisions |
20 |
|
|
|
------------ |
------------- |
||
|
Net assets |
|
|
|
|
------------ |
------------- |
||
|
Called up share capital |
23 |
|
|
|
Profit and loss account |
24 |
|
|
|
------------ |
------------ |
||
|
Equity attributable to the owners of the parent company |
|
|
|
|
Non-controlling interests |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
|
|
|
Director |
|
|
|
|
Company Statement of Financial Position |
|
2025 |
2024 |
|
|
Note |
£ |
£ |
|
Investments |
15 |
|
|
|
Debtors |
17 |
|
|
|
Cash at bank and in hand |
|
|
|
|
------------ |
------------ |
||
|
|
|
||
|
Creditors: amounts falling due within one year |
18 |
|
|
|
------------ |
------------ |
||
|
Net current assets |
|
|
|
|
------------ |
------------ |
||
|
Total assets less current liabilities |
|
|
|
|
------------ |
------------ |
||
|
Net assets |
|
|
|
|
------------ |
------------ |
||
|
Called up share capital |
23 |
|
|
|
Profit and loss account |
24 |
|
|
|
------------ |
------------ |
||
|
Shareholders funds |
|
|
|
|
------------ |
------------ |
||
|
|
|
|
Director |
|
|
|
|
Consolidated Statement of Changes in Equity |
|
Called up share capital |
Profit and loss account |
Equity attributable to the owners of the parent company |
Non-controlling interests |
Total |
||
|
£ |
£ |
£ |
£ |
£ |
||
|
At 1 April 2023 |
|
|
|
|
|
|
|
Profit for the year |
|
|
|
|
||
|
------- |
------------ |
------------ |
------------ |
------------ |
||
|
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 |
|
|
|
|
||
|
------- |
------------ |
------------ |
------------ |
------------ |
||
|
Total comprehensive income for the year |
– |
|
|
|
|
|
|
Dividends paid and payable |
12 |
– |
(
|
(
|
(
|
(
|
|
---- |
--------- |
--------- |
--------- |
--------- |
||
|
Total investments by and distributions to owners |
– |
(
|
(
|
(
|
(
|
|
|
------- |
------------ |
------------ |
------------ |
------------ |
||
|
At 31 March 2025 |
|
|
|
|
|
|
|
------- |
------------ |
------------ |
------------ |
------------ |
||
|
|
|
Company Statement of Changes in Equity |
|
Called up share capital |
Profit and loss account |
Total |
||
|
£ |
£ |
£ |
||
|
At 1 April 2023 |
|
|
|
|
|
Profit for the year |
|
|
||
|
------- |
------------ |
------------ |
||
|
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 |
|
|
||
|
------- |
------------ |
------------ |
||
|
Total comprehensive income for the year |
– |
|
|
|
|
Dividends paid and payable |
12 |
– |
(
|
(
|
|
---- |
--------- |
--------- |
||
|
Total investments by and distributions to owners |
– |
(
|
(
|
|
|
------- |
------------ |
------------ |
||
|
At 31 March 2025 |
|
|
|
|
|
------- |
------------ |
------------ |
||
|
|
|
Consolidated Statement of Cash Flows |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Profit for the financial year |
|
|
|
Adjustments for: |
||
|
Depreciation of tangible assets |
|
|
|
Impairment of tangible assets |
|
– |
|
Income from interests in associates |
(
|
(
|
|
Other interest receivable and similar income |
(
|
(
|
|
Interest payable and similar expenses |
|
|
|
Gains on disposal of investment property |
(
|
– |
|
Tax on profit |
|
|
|
Accrued income |
(
|
(
|
|
Changes in: |
||
|
Stocks |
|
|
|
Trade and other debtors |
(
|
(
|
|
Trade and other creditors |
|
|
|
------------ |
------------ |
|
|
Cash generated from operations |
(
|
(
|
|
Interest paid |
(
|
(
|
|
Interest received |
|
|
|
Tax paid |
(
|
(
|
|
--------- |
------------ |
|
|
Net cash used in operating activities |
(
|
(
|
|
--------- |
------------ |
|
|
Purchase of tangible assets |
(
|
(
|
|
Proceeds from sale of tangible assets |
|
– |
|
Acquisition of interests in associates and joint ventures |
(
|
(
|
|
Dividends received |
|
|
|
------------ |
------------ |
|
|
Net cash from investing activities |
|
|
|
------------ |
------------ |
|
|
Proceeds from borrowings |
(
|
(
|
|
Dividends paid |
(
|
(
|
|
------------ |
------------ |
|
|
Net cash used in financing activities |
(
|
(
|
|
------------ |
------------ |
|
|
Net increase/(decrease) in cash and cash equivalents |
|
(
|
|
Cash and cash equivalents at beginning of year |
847,488 |
2,204,156 |
|
------------ |
------------ |
|
|
Cash and cash equivalents at end of year |
|
|
|
------------ |
------------ |
|
|
|
|
Notes to the Consolidated Financial Statements |
|
Goodwill |
- |
|
|
|
Long leasehold property |
- |
|
|
|
Plant and machinery |
- |
|
|
|
Fixtures and fittings |
- |
|
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Sale of goods |
|
|
|
Rendering of services |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Depreciation of tangible assets |
|
|
|
Administrative expenses |
660,041 |
– |
|
|
Gains on disposal of investment property |
(
|
– |
|
|
Operating lease costs - rent |
|
|
|
|
Operating lease costs - other |
2,091
|
1,006
|
|
|
------------ |
-------- |
||
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Fees payable for the audit of the consolidated financial statements |
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
Management |
|
|
|
Reception |
|
|
|
Housekeeping |
10
|
19
|
|
Maintenance |
3
|
3
|
|
---- |
---- |
|
|
|
|
|
|
---- |
---- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Other pension costs |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Income from interests in associates |
552,209 |
1,397,053 |
|
--------- |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Interest on cash and cash equivalents |
|
|
|
Interest from loans to associates |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Interest on banks loans and overdrafts |
|
|
|
Other interest payable and similar charges |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
UK current tax expense |
|
|
|
Adjustments in respect of prior periods |
(
|
– |
|
--------- |
--------- |
|
|
Total current tax |
|
|
|
--------- |
--------- |
|
|
Origination and reversal of timing differences |
(
|
|
|
--------- |
--------- |
|
|
Tax on profit |
|
|
|
--------- |
--------- |
|
|
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 capital allowances and depreciation |
(
|
(
|
|
Utilisation of tax losses |
(
|
– |
|
Deferred taxation movement |
(
|
|
|
Share of Associates profit |
(
|
(
|
|
------------ |
------------ |
|
|
Tax on profit |
|
|
|
------------ |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Dividends paid during the year (excluding those for which a liability existed at the end of the prior year ) |
|
|
|
--------- |
--------- |
|
|
Group |
Goodwill |
|
£ |
|
|
Cost |
|
|
At 1 April 2024 and 31 March 2025 |
|
|
------------ |
|
|
Amortisation |
|
|
At 1 April 2024 and 31 March 2025 |
|
|
------------ |
|
|
Carrying amount |
|
|
At 1 April 2024 and 31 March 2025 |
– |
|
------------ |
|
|
At 31 March 2024 |
– |
|
------------ |
|
|
Group |
Freehold property |
Long leasehold property |
Plant and machinery |
Fixtures and fittings |
Total |
|
£ |
£ |
£ |
£ |
£ |
|
|
Cost |
|||||
|
At 1 April 2024 |
|
|
|
|
|
|
Additions |
– |
– |
|
|
|
|
Disposals |
– |
(
|
(
|
(
|
(
|
|
------------ |
------------ |
--------- |
------------ |
------------- |
|
|
At 31 March 2025 |
|
– |
|
|
|
|
------------ |
------------ |
--------- |
------------ |
------------- |
|
|
Depreciation |
|||||
|
At 1 April 2024 |
– |
|
|
|
|
|
Charge for the year |
– |
|
|
|
|
|
Disposals |
– |
(
|
(
|
(
|
(
|
|
Impairment losses |
|
– |
– |
– |
|
|
------------ |
------------ |
--------- |
------------ |
------------- |
|
|
At 31 March 2025 |
|
– |
|
|
|
|
------------ |
------------ |
--------- |
------------ |
------------- |
|
|
Carrying amount |
|||||
|
At 31 March 2025 |
|
– |
|
|
|
|
------------ |
------------ |
--------- |
------------ |
------------- |
|
|
At 31 March 2024 |
|
|
|
|
|
|
------------ |
------------ |
--------- |
------------ |
------------- |
|
|
Group |
Interests in associates |
|
£ |
|
|
Share of net assets/cost |
|
|
At 1 April 2024 |
|
|
Additions |
|
|
Share of profit or loss |
|
|
Dividends received |
(
|
|
--------- |
|
|
At 31 March 2025 |
|
|
--------- |
|
|
Impairment |
|
|
At 1 April 2024 and 31 March 2025 |
– |
|
--------- |
|
|
Carrying amount |
|
|
At 31 March 2025 |
|
|
--------- |
|
|
At 31 March 2024 |
|
|
--------- |
|
|
Company |
Shares in group undertakings |
Shares in participating interests |
Total |
|
£ |
£ |
£ |
|
|
Cost |
|||
|
At 1 April 2024 |
|
|
|
|
Additions |
– |
|
|
|
---- |
------- |
------- |
|
|
At 31 March 2025 |
|
|
|
|
---- |
------- |
------- |
|
|
Impairment |
|||
|
At 1 April 2024 and 31 March 2025 |
– |
– |
– |
|
---- |
------- |
------- |
|
|
Carrying amount |
|||
|
At 31 March 2025 |
|
|
|
|
---- |
------- |
------- |
|
|
At 31 March 2024 |
|
|
|
|
---- |
------- |
------- |
|
|
Class of share |
Percentage of shares held |
|
|
Subsidiary undertakings |
||
|
|
Ordinary |
70 |
|
|
Ordinary |
70 |
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Raw materials and consumables |
|
|
– |
– |
|
Finished goods and goods for resale |
|
|
– |
– |
|
------- |
------- |
---- |
---- |
|
|
|
|
– |
– |
|
|
------- |
------- |
---- |
---- |
|
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Trade debtors |
|
|
– |
– |
|
Amounts owed by group undertakings |
– |
– |
|
|
|
Amounts owed by undertakings in which the company has a participating interest |
|
|
|
|
|
Prepayments and accrued income |
|
|
|
– |
|
Other debtors |
|
|
|
– |
|
------------ |
------------ |
------------ |
------------ |
|
|
|
|
|
|
|
|
------------ |
------------ |
------------ |
------------ |
|
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
– |
– |
|
Trade creditors |
|
|
– |
– |
|
Accruals and deferred income |
|
|
|
|
|
Corporation tax |
|
|
|
|
|
Social security and other taxes |
|
|
– |
– |
|
Director loan accounts |
|
|
|
|
|
Other creditors |
|
|
|
|
|
------------ |
------------ |
------------ |
------------ |
|
|
|
|
|
|
|
|
------------ |
------------ |
------------ |
------------ |
|
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
– |
– |
|
Other creditors |
|
|
– |
– |
|
------------ |
------------ |
---- |
---- |
|
|
|
|
– |
– |
|
|
------------ |
------------ |
---- |
---- |
|
|
Group |
Deferred tax (note 21) |
|
£ |
|
|
At 1 April 2024 |
|
|
Charge against provision |
(
|
|
--------- |
|
|
At 31 March 2025 |
|
|
--------- |
|
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Included in provisions (note 20) |
|
|
– |
– |
|
--------- |
--------- |
---- |
---- |
|
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Accelerated capital allowances |
|
|
|
– |
|
--------- |
--------- |
--------- |
---- |
|
|
2025 |
2024 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
1,000 |
|
1,000 |
|
------- |
------- |
------- |
------- |
|
|
At 1 Apr 2024 |
Cash flows |
At 31 Mar 2025 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
1,114,587 |
|
|
Debt due within one year |
(2,068,744) |
3,457 |
(2,065,287) |
|
Debt due after one year |
(5,236,378) |
4,221,378 |
(1,015,000) |
|
------------ |
------------ |
------------ |
|
|
(
|
|
(
|
|
|
------------ |
------------ |
------------ |
|
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Not later than 1 year |
– |
|
– |
– |
|
Later than 1 year and not later than 5 years |
– |
|
– |
– |
|
Later than 5 years |
– |
|
– |
– |
|
---- |
------------ |
---- |
---- |
|
|
– |
|
– |
– |
|
|
---- |
------------ |
---- |
---- |
|
|
Balance brought forward and outstanding |
||
|
2025 |
2024 |
|
|
£ |
£ |
|
|
|
|
|
|
------------ |
------------ |
|
|
|
|
Notes to the Consolidated Financial Statements (continued) |