|
|
|
|
|
|
|
|
|
Financial Statements |
|
Contents |
Page |
|
Members' report |
1 |
|
Statement of comprehensive income |
2 |
|
Statement of financial position |
3 |
|
Reconciliation of members' interests |
5 |
|
Notes to the financial statements |
7 |
|
|
|
Members' Report |
|
|
|
|
|
|
|
|
|
|
|
|
Designated Member |
|
|
|
Statement of Comprehensive Income |
|
2025 |
2024 |
|
|
Note |
£ |
£ |
|
Turnover |
|
|
|
Cost of sales |
|
|
|
--------- |
--------- |
|
|
Gross profit |
|
|
|
Administrative expenses |
|
|
|
|
Other operating income |
|
|
|
|
--------- |
--------- |
||
|
Operating profit |
5 |
|
|
|
Interest payable and similar expenses |
|
|
|
--------- |
--------- |
|
|
Profit for the financial year before members' remuneration and profit shares available for discretionary division among members |
271,243 |
194,631 |
|
--------- |
--------- |
|
|
|
|
Statement of Financial Position |
|
2025 |
2024 |
||
|
Note |
£ |
£ |
£ |
|
Tangible assets |
6 |
|
|
|
|
Debtors |
7 |
|
|
|
|
Cash at bank and in hand |
|
|
||
|
--------- |
--------- |
|||
|
|
|
|||
|
Creditors: amounts falling due within one year |
8 |
|
|
|
|
--------- |
--------- |
|||
|
Net current assets |
|
|
||
|
--------- |
--------- |
|||
|
Total assets less current liabilities |
|
|
||
|
Creditors: amounts falling due after more than one year |
9 |
|
|
|
|
--------- |
--------- |
|||
|
Net assets |
|
|
||
|
--------- |
--------- |
|||
|
Other amounts |
10 |
519,828 |
480,566 |
|
|
Members' capital classified as equity |
2 |
2 |
|
|
Other reserves |
– |
– |
|
|
--------- |
--------- |
||
|
519,830 |
480,568 |
||
|
--------- |
--------- |
||
|
Amounts due from members |
(424,555) |
(436,024) |
||
|
Loans and other debts due to members |
10 |
519,828 |
480,566 |
|
|
Members' other interests |
2 |
2 |
||
|
--------- |
--------- |
|||
|
95,275 |
44,544 |
|||
|
--------- |
--------- |
|||
|
|
|
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 |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
Amounts due to members |
480,566 |
480,566 |
||||
|
Amounts due from members |
(436,024) |
(436,024) |
||||
|
--------- |
--------- |
|||||
|
Balance at 1 April 2024 |
2 |
– |
2 |
44,542 |
44,542 |
44,544 |
|
Profit for the financial year available for discretionary division among members |
271,243 |
271,243 |
271,243 |
|||
|
---- |
--------- |
--------- |
--------- |
--------- |
--------- |
|
|
Members' interests after profit for the year |
2 |
271,243 |
271,245 |
44,542 |
44,542 |
315,787 |
|
Other division of profits |
(271,243) |
(271,243) |
271,243 |
271,243 |
– |
|
|
Drawings |
(220,512) |
(220,512) |
(220,512) |
|||
|
--------- |
--------- |
|||||
|
Amounts due to members |
519,828 |
519,828 |
||||
|
Amounts due from members |
(424,555) |
(424,555) |
||||
|
---- |
--------- |
--------- |
--------- |
--------- |
--------- |
|
|
Balance at 31 March 2025 |
2 |
– |
2 |
95,273 |
95,273 |
95,275 |
|
---- |
--------- |
--------- |
--------- |
--------- |
--------- |
|
|
|
|
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 |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
Amounts due to members |
441,661 |
441,661 |
||||
|
Amounts due from members |
(446,241) |
(446,241) |
||||
|
--------- |
--------- |
|||||
|
Balance at 1 April 2023 |
2 |
– |
2 |
(4,580) |
(4,580) |
(4,578) |
|
Profit for the financial year available for discretionary division among members |
194,631 |
194,631 |
194,631 |
|||
|
---- |
--------- |
--------- |
--------- |
--------- |
--------- |
|
|
Members' interests after profit for the year |
2 |
194,631 |
194,633 |
(4,580) |
(4,580) |
190,053 |
|
Other division of profits |
(194,631) |
(194,631) |
194,631 |
194,631 |
– |
|
|
Drawings |
(145,509) |
(145,509) |
(145,509) |
|||
|
--------- |
--------- |
|||||
|
Amounts due to members |
480,566 |
480,566 |
||||
|
Amounts due from members |
(436,024) |
(436,024) |
||||
|
---- |
--------- |
--------- |
--------- |
--------- |
--------- |
|
|
Balance at 31 March 2024 |
2 |
– |
2 |
44,542 |
44,542 |
44,544 |
|
---- |
--------- |
--------- |
--------- |
--------- |
--------- |
|
|
|
|
Notes to the Financial Statements |
|
1. |
General information |
|
2. |
Statement of compliance |
|
3. |
Accounting policies |
|
|
|
Notes to the Financial Statements (continued) |
|
Leasehold improvement |
- |
|
|
|
Computer equipment |
- |
|
|
|
Fixture and fittings |
- |
|
|
|
4. |
Employee numbers |
|
5. |
Operating profit |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Depreciation of tangible assets |
|
|
|
------- |
------- |
|
|
6. |
Tangible assets |
|
Land and buildings |
Plant and machinery |
Fixtures and fittings |
Total |
|
|
£ |
£ |
£ |
£ |
|
|
Cost |
||||
|
At 1 April 2024 |
|
|
|
|
|
Additions |
– |
|
– |
|
|
-------- |
-------- |
-------- |
--------- |
|
|
At 31 March 2025 |
|
|
|
|
|
-------- |
-------- |
-------- |
--------- |
|
|
Depreciation |
||||
|
At 1 April 2024 |
|
|
|
|
|
Charge for the year |
– |
|
|
|
|
-------- |
-------- |
-------- |
--------- |
|
|
At 31 March 2025 |
|
|
|
|
|
-------- |
-------- |
-------- |
--------- |
|
|
Carrying amount |
||||
|
At 31 March 2025 |
– |
|
|
|
|
-------- |
-------- |
-------- |
--------- |
|
|
At 31 March 2024 |
– |
|
|
|
|
-------- |
-------- |
-------- |
--------- |
|
|
7. |
Debtors |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade debtors |
|
– |
|
Other debtors |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
Trade creditors |
|
|
|
Social security and other taxes |
|
|
|
Other creditors |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
------- |
------- |
|
|
10. |
Loans and other debts due to members |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Amounts owed to members in respect of profits |
519,828 |
480,566 |
|
--------- |
--------- |
|
|
11. |
Operating leases |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Not later than 1 year |
|
|
|
Later than 1 year and not later than 5 years |
– |
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|