|
|
|
|
|
|
|
Designated Member
|
|
|
|
for and on behalf of
|
|
|
|
T/A Sumer Audit
6 Houndisombe Road
Plymouth
Devon
PL4 6HH
|
| 2025 | 2024 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| TURNOVER | 3 |
|
|
|
| Cost of sales |
( |
( |
||
| GROSS PROFIT |
|
|
||
| Administrative expenses |
( |
( |
||
| OPERATING PROFIT | 4 |
|
|
|
| Loss on disposal of fixed assets |
( |
( |
||
| Other interest receivable and similar income | 8 |
|
|
|
| Interest payable and similar charges | 9 |
( |
( |
|
| PROFIT FOR THE FINANCIAL YEAR AVAILABLE FOR DISCRETIONARY DIVISION AMONG MEMBERS |
|
|
||
| OTHER COMPREHENSIVE INCOME FOR THE YEAR | - | - | ||
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR | 1,083,955 | 500,836 | ||
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 10 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Stocks | 11 |
|
|
||
| Debtors | 12 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 13 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| Creditors: Amounts Falling Due After More Than One Year | 14 |
( |
( |
||
| NET ASSETS ATTRIBUTABLE TO MEMBERS |
|
|
|||
| REPRESENTED BY: | |||||
| Loans and other debts due to members | |||||
| Other amounts | 5,369,319 | 5,045,483 | |||
| 5,369,319 | 5,045,483 | ||||
| Equity | |||||
| Members' other interests | |||||
| Other reserves | 1,083,955 | 500,836 | |||
| 1,083,955 | 500,836 | ||||
| 6,453,274 | 5,546,319 | ||||
| TOTAL MEMBERS' INTEREST | |||||
| Loans and other debts due to members | 5,369,319 | 5,045,483 | |||
| Members' other interests | 1,083,955 | 500,836 | |||
| 6,453,274 | 5,546,319 | ||||
|
Designated Member
|
|
|
| EQUITY | DEBT | ||
|---|---|---|---|
| Members' other interests | Loans and other debts due to members less any amounts due from members in debtors | ||
| Other Reserves | Other amounts | Total members' interest | |
| £ | £ | £ | |
| Amounts due to members | - | 4,934,715 | - |
| Balance at 1 April 2023 |
|
4,934,715 | 5,564,235 |
| Profit/(loss) for the financial year available for discretionary division among members |
|
- |
|
| Members' interests after profit/(loss) for the year | 1,130,356 | 4,934,715 | 6,065,071 |
| Drawings | - | 110,768 | 110,768 |
| Other Movements | (629,520) | - | (629,520) |
| Amounts due to members | - | 5,045,483 | - |
| As at 31 March 2024 and 1 April 2024 | 500,836 | 5,045,483 | 5,546,319 |
| Profit/(loss) for the financial year available for discretionary division among members |
|
- |
|
| Members' interests after profit/(loss) for the year | 1,584,791 | 5,045,483 | 6,630,274 |
| Drawings | - | 323,836 | 323,836 |
| Other Movements | (500,836) | - | (500,836) |
| Amounts due to members | - | 5,369,319 | - |
| As at 31 March 2025 | 1,083,955 | 5,369,319 | 6,453,274 |
| 2025 | 2024 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash generated from operations | 1 |
|
|
|
| Interest paid |
( |
( |
||
| Members' drawings | (177,000) | (518,751) | ||
| Net cash generated from/(used in) operating activities |
|
( |
||
| Cash flows from investing activities | ||||
| Purchase of tangible assets |
( |
( |
||
| Proceeds from disposal of tangible assets |
|
|
||
| Interest received |
|
|
||
| Net cash generated from investing activities |
|
|
||
| Increase/(decrease) in cash and cash equivalents |
|
( |
||
| Cash and cash equivalents at beginning of year | 2 |
|
|
|
| Cash and cash equivalents at end of year | 2 |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Profit for the financial year before members' remuneration and profit shares |
|
|
|
| Adjustments for: | |||
| Interest expense |
|
|
|
| Interest income |
( |
( |
|
| Depreciation of tangible assets |
|
|
|
| Loss on disposal of tangible assets | 2,606 | 564 | |
| Movements in working capital: | |||
| Increase in stocks |
( |
( |
|
| Increase in trade and other debtors |
( |
( |
|
| Increase in trade and other creditors |
|
|
|
| Net cash generated from operations |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| As at 1 April 2024 | Cash flows | As at 31 March 2025 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
687,431 |
|
| Other amounts | (5,045,483) | (323,836) | (5,369,319) |
| Net debt including member's debt | (4,629,424) | 363,595 | (4,265,829) |
| Freehold |
|
| Plant & Machinery |
|
| Motor Vehicles |
|
| Herd |
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Grants | 43,691 | 25,859 | |
| Other income | 179,750 | 143,489 | |
| Sale of goods | 9,379,710 | 6,700,664 | |
| 9,603,151 | 6,870,012 | ||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| United Kingdom |
|
|
|
| 9,603,151 | 6,870,012 | ||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bad debts | 7,061 | 401 | |
| Depreciation of tangible fixed assets |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Audit Services | |||
| Audit of the LLP's financial statements |
|
|
|
| Other Services | |||
| Other non-audit services |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| Social security costs |
|
|
|
| Other pension costs |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bank interest receivable |
|
|
|
| Other interest receivable | 425,581 | 341,400 | |
| 440,152 | 341,400 | ||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Interest payable on other loans |
|
|
|
| Land & Property | |||||
|---|---|---|---|---|---|
| Freehold | Plant & Machinery | Motor Vehicles | Herd | Total | |
| £ | £ | £ | £ | £ | |
| Cost | |||||
| As at 1 April 2024 |
|
|
|
|
|
| Additions |
|
|
|
|
|
| Disposals |
|
( |
( |
( |
( |
| As at 31 March 2025 |
|
|
|
|
|
| Depreciation | |||||
| As at 1 April 2024 |
|
|
|
|
|
| Provided during the period |
|
|
|
|
|
| Disposals |
|
( |
( |
|
( |
| As at 31 March 2025 |
|
|
|
|
|
| Net Book Value | |||||
| As at 31 March 2025 |
|
|
|
|
|
| As at 1 April 2024 |
|
|
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Stock |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| Other debtors | 2,536,630 | 163,384 | |
|
|
|
||
| Due after more than one year | |||
| Other debtors | - | 2,276,000 | |
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Other creditors | 270,607 | 127,367 | |
| Taxation and social security | 41,913 | 34,190 | |
| Accruals and deferred income | 32,422 | 14,864 | |
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Other creditors | 450,000 | 450,000 | |
| Accruals and deferred income | 3,088 | 4,117 | |
|
|
|
||