| Page | |
|---|---|
| Balance Sheet | 1—2 |
| Notes to the Financial Statements | 3—6 |
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 4 |
|
|
||
| Investment Properties | 5 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Stocks | 6 |
|
|
||
| Debtors | 7 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 8 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| PROVISIONS FOR LIABILITIES | |||||
| Deferred Taxation | 10 |
( |
( |
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 12 |
|
|
||
| Profit and Loss Account |
|
|
|||
| SHAREHOLDERS' FUNDS | 1,103,255 | 1,004,364 | |||
|
Director
|
|
|
| Plant & Machinery |
|
| Motor Vehicles |
|
| Fixtures & Fittings |
|
| Computer Equipment |
|
| 2025 | 2024 | ||
|---|---|---|---|
| Office and administration |
|
|
|
| Manufacturing |
|
|
|
|
|
|
||
| Plant & Machinery | Motor Vehicles | Computer Equipment | Total | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Cost | ||||
| As at 1 May 2024 |
|
|
|
|
| Additions |
|
|
|
|
| As at 30 April 2025 |
|
|
|
|
| Depreciation | ||||
| As at 1 May 2024 |
|
|
|
|
| Provided during the period |
|
|
|
|
| As at 30 April 2025 |
|
|
|
|
| Net Book Value | ||||
| As at 30 April 2025 |
|
|
|
|
| As at 1 May 2024 |
|
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Motor Vehicles | - |
|
|
| 2025 | |
|---|---|
| £ | |
| Fair Value | |
| As at 1 May 2024 |
|
| Additions |
|
| As at 30 April 2025 |
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Cost | 377,272 | - | |
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Materials |
|
|
|
| Work in progress |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| VAT recoverable |
|
|
|
| CIS tax deductions recoverable |
|
|
|
| Contracts retentions |
|
|
|
| PAYE and NI |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Net obligations under finance lease and hire purchase contracts | - |
|
|
| Trade creditors |
|
|
|
| Corporation tax |
|
|
|
| CIS tax deductions from subcontractors | 7,832 | 12,080 | |
| Advance contracts payments and deposits | - |
|
|
| Accrued charges |
|
|
|
| Directors' loan accounts |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| The future minimum finance lease payments are as follows: | |||
| Not later than one year |
|
|
|
| Later than one year and not later than five years | - |
|
|
|
|
|
||
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Other timing differences | 7,816 | 10,112 | |
| Deferred Tax | Total | |
|---|---|---|
| £ | £ | |
| As at 1 May 2024 |
|
10,112 |
| Utilised |
( |
(2,296) |
| Balance at 30 April 2025 |
|
7,816 |
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| On equity shares: | |||
| Interim dividend paid |
|
|
|