|
|
|
|
|
|
|
|
|
Financial Statements |
|
Contents |
Page |
|
Officers and professional advisers |
1 |
|
Strategic report |
2 |
|
Directors' report |
4 |
|
Independent auditor's report to the members |
6 |
|
Consolidated statement of comprehensive income |
9 |
|
Consolidated statement of financial position |
10 |
|
Company statement of financial position |
11 |
|
Consolidated statement of changes in equity |
12 |
|
Company statement of changes in equity |
13 |
|
Consolidated statement of cash flows |
14 |
|
Notes to the financial statements |
15 |
|
|
|
Officers and Professional Advisers |
|
The board of directors |
|
|
|
|
|
Company secretary |
|
|
Registered office |
|
|
|
|
|
|
|
|
United Kingdom |
|
|
|
|
|
Auditor |
|
|
Chartered accountants & statutory auditors |
|
|
2 Westbrook Court |
|
|
Sharrow Vale Road |
|
|
Sheffield |
|
|
S11 8YZ |
|
|
Bankers |
|
|
|
|
Strategic Report |
|
|
|
Director |
|
Registered office: |
|
|
|
|
|
|
|
United Kingdom |
|
|
|
|
|
Directors' Report |
|
|
|
|
|
|
|
|
|
Director |
|
Registered office: |
|
|
|
|
|
|
|
United Kingdom |
|
|
|
|
|
Independent Auditor's Report to the Members of
|
|
|
|
(Senior Statutory Auditor) |
|
For and on behalf of |
|
|
|
Chartered accountants & statutory auditors |
|
2 Westbrook Court |
|
Sharrow Vale Road |
|
Sheffield |
|
S11 8YZ |
|
|
|
Consolidated Statement of Comprehensive Income |
|
2025 |
2024 |
||
|
Note |
£ |
£ |
|
|
Turnover |
4 |
|
|
|
Cost of sales |
|
|
|
------------ |
------------ |
|
|
Gross profit |
|
|
|
Distribution costs |
|
|
|
|
Administrative expenses |
|
|
|
|
----------- |
----------- |
||
|
Operating profit |
5 |
|
|
|
Other interest receivable and similar income |
9 |
|
|
|
Interest payable and similar expenses |
10 |
|
|
|
----------- |
----------- |
||
|
Profit before taxation |
|
|
|
|
Tax on profit |
11 |
|
|
|
--------- |
----------- |
||
|
(Loss)/profit for the financial year and total comprehensive income |
(
|
|
|
|
--------- |
----------- |
||
|
|
|
Consolidated Statement of Financial Position |
|
2025 |
2024 |
|
|
Note |
£ |
£ |
|
Intangible assets |
13 |
|
|
|
Tangible assets |
14 |
|
|
|
----------- |
----------- |
||
|
|
|
||
|
Stocks |
16 |
|
|
|
Debtors |
17 |
|
|
|
Cash at bank and in hand |
|
|
|
|
----------- |
----------- |
||
|
|
|
||
|
Creditors: amounts falling due within one year |
18 |
|
|
|
----------- |
----------- |
||
|
Net current assets |
|
|
|
|
----------- |
----------- |
||
|
Total assets less current liabilities |
|
|
|
|
Creditors: amounts falling due after more than one year |
19 |
|
|
|
Provisions |
21 |
|
|
|
----------- |
----------- |
||
|
Net assets |
|
|
|
|
----------- |
----------- |
||
|
Called up share capital |
24 |
|
|
|
Share premium account |
25 |
|
|
|
Profit and loss account |
25 |
|
|
|
----------- |
----------- |
||
|
Shareholders funds |
|
|
|
|
----------- |
----------- |
||
|
|
|
Director |
|
|
|
Company Statement of Financial Position |
|
2025 |
2024 |
|
|
Note |
£ |
£ |
|
Investments |
15 |
|
|
|
Cash at bank and in hand |
|
|
|
Creditors: amounts falling due within one year |
18 |
|
|
|
------- |
------- |
||
|
Net current liabilities |
|
|
|
|
----------- |
----------- |
||
|
Total assets less current liabilities |
|
|
|
|
----------- |
----------- |
||
|
Called up share capital |
24 |
|
|
|
Share premium account |
25 |
|
|
|
Profit and loss account |
25 |
|
|
|
----------- |
----------- |
||
|
Shareholders funds |
|
|
|
|
----------- |
----------- |
||
|
|
|
Director |
|
|
|
Consolidated Statement of Changes in Equity |
|
Called up share capital |
Share premium account |
Profit and loss account |
Total |
||
|
£ |
£ |
£ |
£ |
||
|
At 1 April 2023 |
|
|
|
|
|
|
Profit for the year |
|
|
|||
|
---- |
----------- |
----------- |
----------- |
||
|
Total comprehensive income for the year |
– |
– |
|
|
|
|
Dividends paid and payable |
12 |
– |
– |
(
|
(
|
|
---- |
----------- |
----------- |
----------- |
||
|
Total investments by and distributions to owners |
– |
– |
(
|
(
|
|
|
At 31 March 2024 |
|
|
|
|
|
|
Loss for the year |
(
|
(
|
|||
|
---- |
----------- |
----------- |
----------- |
||
|
Total comprehensive income for the year |
– |
– |
(
|
(
|
|
|
---- |
----------- |
----------- |
----------- |
||
|
At 31 March 2025 |
|
|
|
|
|
|
---- |
----------- |
----------- |
----------- |
||
|
|
|
Company Statement of Changes in Equity |
|
Called up share capital |
Share premium account |
Profit and loss account |
Total |
||
|
£ |
£ |
£ |
£ |
||
|
At 1 April 2023 |
|
|
|
|
|
|
Profit for the year |
|
|
|||
|
---- |
----------- |
--------- |
----------- |
||
|
Total comprehensive income for the year |
– |
– |
|
|
|
|
Dividends paid and payable |
12 |
– |
– |
(
|
(
|
|
---- |
----------- |
--------- |
----------- |
||
|
Total investments by and distributions to owners |
– |
– |
(
|
(
|
|
|
At 31 March 2024 |
|
|
|
|
|
|
Profit for the year |
|
|
|||
|
---- |
----------- |
--------- |
----------- |
||
|
Total comprehensive income for the year |
– |
– |
|
|
|
|
---- |
----------- |
--------- |
----------- |
||
|
At 31 March 2025 |
|
|
|
|
|
|
---- |
----------- |
--------- |
----------- |
||
|
|
|
Consolidated Statement of Cash Flows |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
(Loss)/profit for the financial year |
(
|
|
|
Adjustments for: |
||
|
Depreciation of tangible assets |
|
|
|
Amortisation of intangible assets |
|
|
|
Other interest receivable and similar income |
(
|
(
|
|
Interest payable and similar expenses |
|
|
|
Loss/(gains) on disposal of tangible assets |
|
(
|
|
Tax on profit |
|
|
|
Accrued expenses |
|
|
|
Changes in: |
||
|
Stocks |
|
(
|
|
Trade and other debtors |
(
|
(
|
|
Trade and other creditors |
|
|
|
----------- |
----------- |
|
|
Cash generated from operations |
|
|
|
Interest paid |
(
|
(
|
|
Interest received |
|
|
|
Tax paid |
(
|
(
|
|
--------- |
----------- |
|
|
Net cash (used in)/from operating activities |
(
|
|
|
--------- |
----------- |
|
|
Purchase of tangible assets |
(
|
(
|
|
Proceeds from sale of tangible assets |
|
|
|
Payment of related party loan |
– |
(60,000) |
|
--------- |
----------- |
|
|
Net cash used in investing activities |
(
|
(
|
|
--------- |
----------- |
|
|
Proceeds from borrowings |
(
|
– |
|
Repayments of borrowings |
– |
(
|
|
Proceeds from loans from participating interests |
|
|
|
Repayments of loans from participating interests |
(
|
(
|
|
Capital payments on hire purchase liabilities |
(
|
(
|
|
Dividends paid |
– |
(
|
|
--------- |
----------- |
|
|
Net cash used in financing activities |
(
|
(
|
|
--------- |
----------- |
|
|
Net (decrease)/increase in cash and cash equivalents |
(
|
|
|
Cash and cash equivalents at beginning of year |
1,673,005 |
1,366,123 |
|
----------- |
----------- |
|
|
Cash and cash equivalents at end of year |
|
|
|
----------- |
----------- |
|
|
|
|
Notes to the Financial Statements |
|
Goodwill |
- |
|
|
|
Other intangible assets |
- |
|
|
|
Leasehold improvements |
- |
|
|
|
Plant and machinery |
- |
|
|
|
Fixtures and fittings |
- |
|
|
|
Motor vehicles |
- |
|
|
|
Office equipment |
- |
|
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Sale of goods |
|
|
|
Construction contracts |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2025 |
2024 |
||
|
£ |
£ |
||
|
UK |
11,631,299 |
13,056,296 |
|
|
Europe |
4,019,530 |
1,163,451 |
|
|
------------ |
------------ |
||
|
15,650,829 |
14,219,747 |
||
|
------------ |
------------ |
||
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Amortisation of intangible assets |
|
|
|
Depreciation of tangible assets |
|
|
|
Loss/(gains) on disposal of tangible assets |
|
(
|
|
Impairment of trade debtors |
6,289 |
32,133 |
|
Rental lease costs |
109,996 |
109,251 |
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Fees payable for the audit of the financial statements |
|
|
|
------ |
------ |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
Production staff |
|
|
|
Administrative staff |
|
|
|
---- |
---- |
|
|
|
|
|
|
---- |
---- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Other pension costs |
|
|
|
----------- |
----------- |
|
|
|
|
|
|
----------- |
----------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Remuneration |
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Aggregate remuneration |
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Interest on bank deposits |
|
|
|
------ |
------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Interest on obligations under finance leases and hire purchase contracts |
|
|
|
Other interest payable and similar charges |
|
|
|
------- |
------- |
|
|
|
|
|
|
------- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
UK current tax income |
|
|
|
Adjustments in respect of prior periods |
|
– |
|
------- |
--------- |
|
|
Total current tax |
|
|
|
------- |
--------- |
|
|
Origination and reversal of timing differences |
|
|
|
--------- |
--------- |
|
|
Tax on profit |
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Profit on ordinary activities before taxation |
|
|
|
------- |
----------- |
|
|
Profit on ordinary activities by rate of tax |
|
|
|
Effect of expenses not deductible for tax purposes |
|
|
|
Effect of capital allowances and depreciation |
|
|
|
--------- |
----------- |
|
|
Tax on profit |
|
|
|
--------- |
----------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Dividends paid during the year (excluding those for which a liability existed at the end of the prior year ) |
– |
|
|
---- |
--------- |
|
|
Group |
Goodwill |
Other intangible assets |
Total |
|
£ |
£ |
£ |
|
|
Cost |
|||
|
At 1 April 2024 and 31 March 2025 |
|
|
|
|
--------- |
------- |
----------- |
|
|
Amortisation |
|||
|
At 1 April 2024 |
|
|
|
|
Charge for the year |
|
|
|
|
--------- |
------- |
----------- |
|
|
At 31 March 2025 |
|
|
|
|
--------- |
------- |
----------- |
|
|
Carrying amount |
|||
|
At 31 March 2025 |
|
|
|
|
--------- |
------- |
----------- |
|
|
At 31 March 2024 |
|
|
|
|
--------- |
------- |
----------- |
|
|
Group |
leasehold improvements |
Plant and machinery |
Fixtures and fittings |
Motor vehicles |
Office equipment |
Total |
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
Cost |
||||||
|
At 1 Apr 2024 |
|
|
|
|
|
|
|
Additions |
– |
|
|
|
|
|
|
Disposals |
– |
– |
(
|
(
|
– |
(
|
|
--------- |
----------- |
------- |
----------- |
--------- |
----------- |
|
|
At 31 Mar 2025 |
|
|
|
|
|
|
|
--------- |
----------- |
------- |
----------- |
--------- |
----------- |
|
|
Depreciation |
||||||
|
At 1 Apr 2024 |
|
|
|
|
|
|
|
Charge for the year |
|
|
|
|
|
|
|
Disposals |
– |
– |
(
|
(
|
– |
(
|
|
--------- |
----------- |
------- |
----------- |
--------- |
----------- |
|
|
At 31 Mar 2025 |
|
|
|
|
|
|
|
--------- |
----------- |
------- |
----------- |
--------- |
----------- |
|
|
Carrying amount |
||||||
|
At 31 Mar 2025 |
|
|
|
|
|
|
|
--------- |
----------- |
------- |
----------- |
--------- |
----------- |
|
|
At 31 Mar 2024 |
|
|
|
|
|
|
|
--------- |
----------- |
------- |
----------- |
--------- |
----------- |
|
|
Group |
Plant and machinery |
Motor vehicles |
Total |
|
£ |
£ |
£ |
|
|
At 31 March 2025 |
|
|
|
|
--------- |
--------- |
--------- |
|
|
At 31 March 2024 |
|
|
|
|
--------- |
--------- |
--------- |
|
|
Company |
Shares in group undertakings |
|
£ |
|
|
Cost |
|
|
At 1 April 2024 and 31 March 2025 |
|
|
----------- |
|
|
Impairment |
|
|
At 1 April 2024 and 31 March 2025 |
– |
|
----------- |
|
|
Carrying amount |
|
|
At 1 April 2024 and 31 March 2025 |
|
|
----------- |
|
|
At 31 March 2024 |
|
|
----------- |
|
|
Class of share |
Percentage of shares held |
|
|
Subsidiary undertakings |
||
|
|
Ordinary shares |
100 |
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Raw materials and consumables |
|
|
– |
– |
|
Work in progress |
|
|
– |
– |
|
--------- |
--------- |
---- |
---- |
|
|
|
|
– |
– |
|
|
--------- |
--------- |
---- |
---- |
|
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Trade debtors |
|
|
– |
– |
|
Prepayments and accrued income |
|
|
– |
– |
|
Directors loan account |
|
|
– |
– |
|
Other debtors |
|
|
– |
– |
|
----------- |
----------- |
---- |
---- |
|
|
|
|
– |
– |
|
|
----------- |
----------- |
---- |
---- |
|
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
– |
– |
|
Trade creditors |
|
|
– |
– |
|
Amounts owed to group undertakings |
– |
– |
|
|
|
Accruals and deferred income |
|
|
– |
– |
|
Corporation tax |
– |
|
– |
– |
|
Social security and other taxes |
|
|
– |
– |
|
Obligations under finance leases and hire purchase contracts |
|
|
– |
– |
|
Amounts owed to related parties |
– |
70,000 |
– |
70,000 |
|
Other creditors |
|
|
– |
– |
|
----------- |
----------- |
------- |
------- |
|
|
|
|
|
|
|
|
----------- |
----------- |
------- |
------- |
|
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
– |
– |
|
Obligations under finance leases and hire purchase contracts |
|
|
– |
– |
|
--------- |
--------- |
---- |
---- |
|
|
|
|
– |
– |
|
|
--------- |
--------- |
---- |
---- |
|
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Not later than 1 year |
|
|
– |
– |
|
Later than 1 year and not later than 5 years |
|
|
– |
– |
|
--------- |
--------- |
---- |
---- |
|
|
|
|
– |
– |
|
|
--------- |
--------- |
---- |
---- |
|
|
Group |
Deferred tax (note 22) |
|
£ |
|
|
At 1 April 2024 |
|
|
Additions |
|
|
--------- |
|
|
At 31 March 2025 |
|
|
--------- |
|
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Included in provisions (note 21) |
|
|
– |
– |
|
--------- |
--------- |
---- |
---- |
|
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Accelerated capital allowances |
|
|
– |
– |
|
--------- |
--------- |
---- |
---- |
|
|
2025 |
2024 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
760 |
|
760 |
|
---- |
---- |
---- |
---- |
|
|
At 1 Apr 2024 |
Cash flows |
At 31 Mar 2025 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
(609,624) |
|
|
Debt due within one year |
(139,479) |
(119,043) |
(258,522) |
|
Debt due after one year |
(378,648) |
(142,881) |
(521,529) |
|
----------- |
--------- |
----------- |
|
|
|
(
|
|
|
|
----------- |
--------- |
----------- |
|
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Not later than 1 year |
|
|
– |
– |
|
Later than 1 year and not later than 5 years |
|
|
– |
– |
|
--------- |
--------- |
---- |
---- |
|
|
|
|
– |
– |
|
|
--------- |
--------- |
---- |
---- |
|
|
|
|
Notes to the Financial Statements (continued) |
|
2025 |
||||
|
Balance brought forward |
Advances/ (credits) to the directors |
Balance outstanding |
||
|
£ |
£ |
£ |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
--------- |
--------- |
--------- |
||
|
|
|
|
||
|
--------- |
--------- |
--------- |
||
|
2024 |
||||
|
Balance brought forward |
Advances/ (credits) to the directors |
Balance outstanding |
||
|
£ |
£ |
£ |
||
|
|
|
|
|
|
|
|
|
|
109,724
|
|
|
------- |
--------- |
--------- |
||
|
|
|
219,449
|
||
|
------- |
--------- |
--------- |
||