|
|
|
|
|
|
|
|
|
Financial Statements |
|
Contents |
Page |
|
Members' report |
1 |
|
Statement of comprehensive income |
3 |
|
Statement of financial position |
4 |
|
Reconciliation of members' interests |
6 |
|
Notes to the financial statements |
8 |
|
|
|
Members' Report |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Designated Member |
|
Registered office: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Statement of Comprehensive Income |
|
2025 |
2024 |
|
|
Note |
£ |
£ |
|
Other operating expenses |
|
|
|
---- |
---- |
|
|
Operating loss |
(
|
(
|
|
Income and gains other fixed asset investments |
(
|
|
|
Other interest receivable and similar income |
|
|
|
-------- |
-------- |
|
|
(Loss)/profit for the financial year before members' remuneration and profit shares available for discretionary division among members |
(51,039) |
32,880 |
|
-------- |
-------- |
|
|
|
|
Statement of Financial Position |
|
2025 |
2024 |
|
|
Note |
£ |
£ |
|
Investments |
4 |
|
|
|
Debtors |
5 |
|
|
|
Cash at bank and in hand |
|
|
|
|
--------- |
--------- |
||
|
|
|
||
|
--------- |
--------- |
||
|
Net current assets |
|
|
|
|
------------ |
------------ |
||
|
Total assets less current liabilities |
|
|
|
|
------------ |
------------ |
||
|
Other amounts |
6 |
225,065 |
205,828 |
|
Members' capital classified as equity |
864,892 |
864,914 |
|
Other reserves |
(86,906) |
(2,410) |
|
------------ |
------------ |
|
|
1,003,051 |
1,068,332 |
|
|
------------ |
------------ |
|
|
Loans and other debts due to members |
6 |
225,065 |
205,828 |
|
Members' other interests |
777,986 |
862,504 |
|
|
------------ |
------------ |
||
|
1,003,051 |
1,068,332 |
||
|
------------ |
------------ |
||
|
|
|
Statement of Financial Position (continued) |
|
|
|
Designated Member |
|
|
|
Reconciliation of Members' Interests |
|
Members' other interests |
Loans and other debts due to members less any amounts due from members in debtors |
Total members' interests |
||||
|
Members' capital (classified as equity) |
Other reserves |
Total |
Other amounts |
Total |
Total 2025 |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
Balance at 1st April 2024 |
864,914 |
(2,410) |
862,504 |
205,825 |
205,825 |
1,068,329 |
|
Loss for the financial year available for discretionary division among members |
(51,039) |
(51,039) |
(51,039) |
|||
|
--------- |
-------- |
--------- |
--------- |
--------- |
------------ |
|
|
Members' interests after loss for the year |
864,914 |
(53,449) |
811,465 |
205,825 |
205,825 |
1,017,290 |
|
Other division of profits |
(33,457) |
(33,457) |
33,457 |
33,457 |
– |
|
|
Drawings |
(14,239) |
(14,239) |
(14,239) |
|||
|
Reclassifications |
(22) |
– |
(22) |
22 |
22 |
– |
|
--------- |
-------- |
--------- |
--------- |
--------- |
------------ |
|
|
Balance at 31st March 2025 |
864,892 |
(86,906) |
777,986 |
225,065 |
225,065 |
1,003,051 |
|
--------- |
-------- |
--------- |
--------- |
--------- |
------------ |
|
|
|
|
Reconciliation of Members' Interests (continued) |
|
Members' other interests |
Loans and other debts due to members less any amounts due from members in debtors |
Total members' interests |
||||
|
Members' capital (classified as equity) |
Other reserves |
Total |
Other amounts |
Total |
Total 2024 |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
Balance at 1st April 2023 |
888,487 |
(42,027) |
846,460 |
386,628 |
386,628 |
1,233,088 |
|
Profit for the financial year available for discretionary division among members |
32,880 |
32,880 |
32,880 |
|||
|
--------- |
-------- |
--------- |
--------- |
--------- |
------------ |
|
|
Members' interests after profit for the year |
888,487 |
(9,147) |
879,340 |
386,628 |
386,628 |
1,265,968 |
|
Other division of profits |
6,737 |
6,737 |
(6,737) |
(6,737) |
– |
|
|
Drawings |
(197,636) |
(197,636) |
(197,636) |
|||
|
Reclassifications |
(23,573) |
– |
(23,573) |
23,573 |
23,573 |
– |
|
--------- |
------- |
--------- |
--------- |
--------- |
------------ |
|
|
Balance at 31st March 2024 |
864,914 |
(2,410) |
862,504 |
205,828 |
205,828 |
1,068,332 |
|
--------- |
------- |
--------- |
--------- |
--------- |
------------ |
|
|
|
|
Notes to the Financial Statements |
|
1. |
General information |
|
2. |
Statement of compliance |
|
3. |
Accounting policies |
|
|
|
Notes to the Financial Statements (continued) |
|
4. |
Investments |
|
Other investments |
|
|
£ |
|
|
Cost |
|
|
At 1st April 2024 |
|
|
Additions |
|
|
Disposals |
(
|
|
Revaluations |
(
|
|
--------- |
|
|
At 31st March 2025 |
|
|
--------- |
|
|
Impairment |
|
|
At 1st April 2024 and 31st March 2025 |
– |
|
--------- |
|
|
Carrying amount |
|
|
At 31st March 2025 |
|
|
--------- |
|
|
At 31st March 2024 |
|
|
--------- |
|
|
Other investments |
|
|
£ |
|
|
At 31st March 2025 |
|
|
Aggregate cost |
782,668 |
|
Aggregate depreciation |
– |
|
--------- |
|
|
Carrying value |
782,668 |
|
--------- |
|
|
At 31st March 2024 |
|
|
Aggregate cost |
807,675 |
|
Aggregate depreciation |
– |
|
--------- |
|
|
Carrying value |
807,675 |
|
--------- |
|
|
5. |
Debtors |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Other debtors |
|
|
|
--------- |
--------- |
|
|
6. |
Loans and other debts due to members |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Amounts owed to members in respect of profits |
225,065 |
205,828 |
|
--------- |
--------- |
|
|
7. |
Related party transactions |