|
Director
|
|
2nd December 2025
|
|
|
|
|
|
|
|
Director
|
|
|
|
for and on behalf of
|
|
|
| 2025 | 2024 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cost of sales |
|
|
||
| GROSS PROFIT |
|
|
||
| Administrative expenses |
( |
( |
||
| Other operating income |
|
|
||
| OPERATING LOSS |
( |
( |
||
| Income from Shares in group undertakings |
|
|
||
| Other interest receivable and similar income | 6 |
|
|
|
| Interest payable and similar charges | 7 |
|
( |
|
| PROFIT BEFORE TAXATION |
|
|
||
| Tax on Profit | 8 |
( |
|
|
| PROFIT AFTER TAXATION BEING PROFIT FOR THE FINANCIAL YEAR |
|
|
||
| OTHER COMPREHENSIVE INCOME FOR THE YEAR | - | - | ||
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
|
|
||
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Investments | 9 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Debtors | 10 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 11 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
( |
( |
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 12 |
|
|
||
| Capital redemption reserve |
|
|
|||
| Profit and Loss Account |
|
|
|||
| SHAREHOLDERS' FUNDS | 4,032,718 | 3,523,585 | |||
|
Director
|
|
|
| Share Capital | Capital Redemption | Profit and Loss Account | Total | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| As at 1 April 2023 |
|
|
|
3,506,573 |
| Profit for the year and total comprehensive income | - | - |
|
1,656,376 |
| Dividends paid | - | - | (1,639,364) | (1,639,364) |
| As at 31 March 2024 and 1 April 2024 |
|
|
|
3,523,585 |
| Profit for the year and total comprehensive income | - | - |
|
1,342,783 |
| Dividends paid | - | - | (833,650) | (833,650) |
| As at 31 March 2025 |
|
|
|
4,032,718 |
| 2025 | 2024 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash generated from/(used in) operations | 1 |
|
( |
|
| Interest paid |
|
( |
||
| Tax paid |
|
( |
||
| Net cash generated from/(used in) operating activities |
|
( |
||
| Cash flows from investing activities | ||||
| Interest received |
|
|
||
| Dividends received |
|
|
||
| Net cash generated from investing activities |
|
|
||
| Cash flows from financing activities | ||||
| Equity dividends paid |
( |
( |
||
| Amount introduced by directors | - | 16,666 | ||
| Amount withdrawn by directors | (16,666) | - | ||
| Net cash used in financing 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 |
|
|
|
| Adjustments for: | |||
| Tax on profit |
|
( |
|
| Interest expense | - |
|
|
| Interest income |
( |
( |
|
| Income from shares in group undertakings | (1,332,670) | (1,663,822) | |
| Movements in working capital: | |||
| Increase in trade and other debtors |
( |
( |
|
| Increase/(decrease) in trade and other creditors |
|
( |
|
| Net cash generated from/(used in) 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 |
|
872,046 |
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Other operating income |
|
|
|
| 32,300 | - | ||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Audit Services | |||
| Audit of the company's financial statements |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bank interest receivable |
|
|
|
| Dividends from shares in subsidiaries |
|
|
|
| 1,358,460 | 1,665,776 | ||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Interest payable to group undertakings | - |
|
|
|
The tax charge/(credit) on the profit for the year was as follows:
|
|||||
| Tax Rate | 2025 | 2024 | |||
|---|---|---|---|---|---|
| 2025 | 2024 | £ | £ | ||
| Current tax | |||||
| UK Corporation Tax | 19.0% | 19.0% |
|
( |
|
| Total tax charge for the period |
|
( |
|||
|
The actual charge/(credit) for the year can be reconciled to the expected charge for the year based on the profit and the standard rate of corporation tax as follows:
|
|||||
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| £ | £ | ||||
| Profit before tax | 1,345,155 | 1,653,894 | |||
| Tax on profit at 19% (UK standard rate) |
|
|
|||
| Dividends from companies |
( |
( |
|||
| Total tax charge for the period | 2,372 | (2,482) | |||
| Subsidiaries | |
|---|---|
| £ | |
| Cost | |
| As at 1 April 2024 |
|
| As at 31 March 2025 |
|
| Provision | |
| As at 1 April 2024 |
|
| As at 31 March 2025 |
|
| Net Book Value | |
| As at 31 March 2025 |
|
| As at 1 April 2024 |
|
| Name of undertaking | Registered Office | Class of shares held | Direct holding | Indirect holding |
|---|---|---|---|---|
|
|
Coles Lane, Ockley, Dorking, Surrey. UK |
|
|
- |
|
|
Coles Lane, Ockley, Dorking, Surrey. UK |
|
|
- |
|
|
Coles Lane, Ockley, Dorking, Surrey. UK |
|
|
- |
|
|
Coles Lane, Ockley, Dorking, Surrey. UK |
|
|
- |
|
|
Coles Lane, Ockley, Dorking, Surrey. UK |
|
|
- |
| Capital and Reserves | Profit/(loss) | |
|---|---|---|
| £ | £ | |
| Cleanscapes Limited |
|
|
| Groundscapes Limited |
|
|
| Bulkscapes Limited |
|
|
| Pestscapes Limited |
|
|
| Treescapes Limited |
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors | - |
|
|
| Amounts owed by group undertakings | 13,193 | 50 | |
| Other debtors | 43,031 | 5,544 | |
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Amounts owed to group undertakings |
|
|
|
| Other creditors | 3,404 | 20,070 | |
| Corporation tax |
|
|
|
| Taxation and social security | - | 154 | |
| Accruals and deferred income | 8,319 | 5,900 | |
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Not later than one year |
|
|
|
| Later than one year and not later than five years |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| On equity shares: | |||
| Interim dividend paid |
|
|
|