|
|
|
|
|
|
|
|
|
FINANCIAL STATEMENTS |
|
Contents |
Page |
|
|
|
OFFICERS AND PROFESSIONAL ADVISERS |
|
The board of directors |
|
|
|
|
|
|
|
|
Registered office |
|
|
|
|
|
|
|
|
Auditor |
|
|
Chartered Accountants & statutory auditor |
|
|
35 Westgate |
|
|
Huddersfield |
|
|
HD1 1PA |
|
|
Bankers |
|
|
438 Barlow Moor Road |
|
|
Chorlton-cum-Hardy |
|
|
Manchester |
|
|
M21 0NW |
|
|
|
|
DIRECTORS' REPORT |
|
|
|
|
|
|
|
|
|
|
|
|
|
Director |
Director |
|
|
|
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF
|
|
|
|
(Senior Statutory Auditor) |
|
For and on behalf of |
|
|
|
Chartered Accountants & statutory auditor |
|
35 Westgate |
|
Huddersfield |
|
HD1 1PA |
|
|
|
PROFIT AND LOSS ACCOUNT |
|
2024 |
2023 |
|
|
Note |
£ |
£ |
|
Turnover |
|
|
|
Cost of sales |
(
|
(
|
|
------------- |
------------ |
|
|
Gross profit |
|
|
|
Administrative expenses |
(
|
(
|
|
------------ |
------------ |
|
|
Operating profit/(loss) |
|
(
|
|
Other interest receivable and similar income |
|
|
|
|
Interest payable and similar expenses |
(
|
(
|
|
|
------------ |
------------ |
||
|
Loss before taxation |
5 |
(
|
(
|
|
Tax on loss |
6 |
|
|
|
------------ |
------------ |
||
|
Loss for the financial year and total comprehensive income |
(
|
(
|
|
|
------------ |
------------ |
||
|
|
|
BALANCE SHEET |
|
2024 |
2023 |
|
|
Note |
£ |
£ |
|
Intangible assets |
7 |
|
– |
|
Tangible assets |
8 |
|
|
|
------------- |
------------- |
||
|
|
|
||
|
Stocks |
9 |
|
|
|
Debtors |
10 |
|
|
|
Cash at bank and in hand |
|
|
|
|
------------ |
------------ |
||
|
|
|
||
|
Creditors: amounts falling due within one year |
11 |
(
|
(
|
|
------------- |
------------ |
||
|
Net current liabilities |
(
|
(
|
|
|
------------- |
------------- |
||
|
Total assets less current liabilities |
|
|
|
|
Creditors: amounts falling due after more than one year |
12 |
(
|
(
|
|
------------- |
------------- |
||
|
Net liabilities |
(
|
(
|
|
|
------------- |
------------- |
||
|
Called up share capital |
14 |
|
|
|
Share premium account |
|
|
|
|
Profit and loss account |
(
|
(
|
|
|
------------ |
------------ |
||
|
Shareholders deficit |
(
|
(
|
|
|
------------ |
------------ |
||
|
|
|
STATEMENT OF CHANGE IN SHAREHOLDERS FUNDS |
|
Called up share capital |
Share premium account |
Profit and loss account |
Total |
|
|
£ |
£ |
£ |
£ |
|
|
At 1 January 2023 |
|
|
|
|
|
Loss for the year |
(
|
(
|
||
|
------------ |
------------ |
------------ |
------------ |
|
|
Total comprehensive income for the year |
– |
– |
(
|
(
|
|
At 31 December 2023 |
|
|
(
|
(
|
|
Loss for the year |
(
|
(
|
||
|
------------ |
------------ |
------------ |
------------ |
|
|
Total comprehensive income for the year |
– |
– |
(
|
(
|
|
------------ |
------------ |
------------ |
------------ |
|
|
At 31 December 2024 |
|
|
(
|
(
|
|
------------ |
------------ |
------------ |
------------ |
|
|
|
|
NOTES TO THE FINANCIAL STATEMENTS |
|
Development costs |
- |
|
|
|
Freehold property |
- |
|
|
|
Fixtures and fittings |
- |
|
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Amortisation of intangible assets |
|
– |
|
Depreciation of tangible assets |
|
|
|
------------ |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Origination and reversal of timing differences |
|
– |
|
Current year |
(
|
(
|
|
Underprovision prior year |
(
|
– |
|
------------ |
------------ |
|
|
Total deferred tax |
(
|
(
|
|
------------ |
------------ |
|
|
Tax on loss |
(
|
(
|
|
------------ |
------------ |
|
|
Development costs |
|
|
£ |
|
|
Cost |
|
|
Additions |
– |
|
Additions from internal developments |
|
|
------------ |
|
|
At 31 December 2024 |
|
|
------------ |
|
|
Amortisation |
|
|
Charge for the year |
|
|
------------ |
|
|
At 31 December 2024 |
|
|
------------ |
|
|
Carrying amount |
|
|
At 31 December 2024 |
|
|
------------ |
|
|
At 31 December 2023 |
– |
|
------------ |
|
|
Freehold property |
Plant and machinery |
Fixtures and fittings |
Total |
|
|
£ |
£ |
£ |
£ |
|
|
Cost |
||||
|
At 1 January 2024 |
|
|
|
|
|
Additions |
|
|
– |
|
|
------------ |
------------ |
------------ |
------------- |
|
|
At 31 December 2024 |
|
|
|
|
|
------------ |
------------ |
------------ |
------------- |
|
|
Depreciation |
||||
|
At 1 January 2024 |
|
– |
|
|
|
Charge for the year |
|
– |
|
|
|
------------ |
------------ |
------------ |
------------- |
|
|
At 31 December 2024 |
|
– |
|
|
|
------------ |
------------ |
------------ |
------------- |
|
|
Carrying amount |
||||
|
At 31 December 2024 |
|
|
|
|
|
------------ |
------------ |
------------ |
------------- |
|
|
At 31 December 2023 |
|
|
|
|
|
------------ |
------------ |
------------ |
------------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Raw materials and consumables |
|
|
|
------------ |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Trade debtors |
|
|
|
Amounts owed by group undertakings |
|
|
|
Deferred tax asset |
|
|
|
Called up share capital not paid |
|
|
|
Prepayments and accrued income |
|
|
|
Corporation tax repayable |
– |
|
|
VAT |
– |
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Trade creditors |
|
|
|
Amounts owed to group undertakings |
|
|
|
Accruals and deferred income |
|
|
|
Social security and other taxes |
|
|
|
Other creditors |
|
|
|
------------- |
------------ |
|
|
|
|
|
|
------------- |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Amounts owed to group undertakings |
|
|
|
------------- |
------------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Included in debtors (note 10) |
|
|
|
------------ |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Accelerated capital allowances |
|
|
|
Unused tax losses |
(
|
(
|
|
Provisions |
(
|
(
|
|
------------ |
------------ |
|
|
(1,430,710) |
(556,576) |
|
|
------------ |
------------ |
|
|
2024 |
2023 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
120 |
|
120 |
|
------------ |
------------ |
------------ |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Not later than 1 year |
|
|
|
Later than 1 year and not later than 5 years |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|