|
|
|
|
|
|
|
|
|
Financial Statements |
|
Contents |
Page |
|
Strategic report |
1 |
|
Director's report |
3 |
|
Independent auditor's report to the members |
5 |
|
Statement of income and retained earnings |
9 |
|
Statement of financial position |
10 |
|
Statement of cash flows |
11 |
|
Notes to the financial statements |
12 |
|
|
|
Strategic Report |
|
|
|
Director's Report |
|
|
|
|
|
|
Independent Auditor's Report to the Members of
|
|
|
|
(Senior Statutory Auditor) |
|
For and on behalf of |
|
|
|
Chartered accountants & statutory auditor |
|
792 Wickham Road |
|
Croydon CR0 8EA |
|
|
|
Statement of Income and Retained Earnings |
|
2025 |
2024 |
||
|
Note |
£ |
£ |
|
|
Turnover |
4 |
|
|
|
Cost of sales |
|
|
|
------------ |
------------- |
|
|
Gross profit |
|
|
|
Distribution costs |
|
|
|
|
Administrative expenses |
|
|
|
|
------------ |
------------ |
||
|
Operating profit |
5 |
|
|
|
Interest payable and similar expenses |
9 |
|
|
|
------------ |
------------ |
||
|
Profit before taxation |
|
|
|
|
Tax on profit |
10 |
(
|
|
|
-------- |
-------- |
||
|
Profit for the financial year and total comprehensive income |
|
|
|
|
-------- |
-------- |
||
|
Dividends paid and payable |
11 |
(
|
(
|
|
Retained earnings at the start of the year |
|
|
|
------------ |
------------ |
|
|
Retained earnings at the end of the year |
|
|
|
------------ |
------------ |
|
|
|
|
Statement of Financial Position |
|
2025 |
2024 |
||
|
Note |
£ |
£ |
£ |
|
Tangible assets |
12 |
|
|
|
|
Stocks |
13 |
|
|
|
|
Debtors |
14 |
|
|
|
|
Cash at bank and in hand |
|
|
||
|
------------ |
------------ |
|||
|
|
|
|||
|
Creditors: amounts falling due within one year |
15 |
|
|
|
|
------------ |
------------ |
|||
|
Net current assets |
|
|
||
|
------------ |
------------ |
|||
|
Total assets less current liabilities |
|
|
||
|
Creditors: amounts falling due after more than one year |
16 |
|
|
|
|
Taxation including deferred tax |
18 |
|
|
|
|
------------ |
------------ |
|||
|
Net assets |
|
|
||
|
------------ |
------------ |
|||
|
Called up share capital |
21 |
|
|
|
|
Profit and loss account |
|
|
||
|
------------ |
------------ |
|||
|
Shareholders funds |
|
|
||
|
------------ |
------------ |
|||
|
|
|
|
Director |
|
|
|
|
Statement of Cash Flows |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Profit for the financial year |
|
|
|
Adjustments for: |
||
|
Depreciation of tangible assets |
|
|
|
Interest payable and similar expenses |
|
|
|
Loss on disposal of tangible assets |
|
|
|
Tax on profit |
(
|
|
|
Accrued income |
(
|
(
|
|
Changes in: |
||
|
Stocks |
(
|
|
|
Trade and other debtors |
|
(
|
|
Trade and other creditors |
(
|
|
|
--------- |
--------- |
|
|
Cash generated from operations |
|
|
|
Interest paid |
(
|
(
|
|
--------- |
--------- |
|
|
Net cash from operating activities |
|
|
|
--------- |
--------- |
|
|
Purchase of tangible assets |
(
|
(
|
|
Proceeds from sale of tangible assets |
|
|
|
--------- |
--------- |
|
|
Net cash used in investing activities |
(
|
(
|
|
--------- |
--------- |
|
|
Proceeds from borrowings |
(
|
(
|
|
Payments of finance lease 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 |
483,318 |
383,485 |
|
--------- |
--------- |
|
|
Cash and cash equivalents at end of year |
|
|
|
--------- |
--------- |
|
|
|
|
Notes to the Financial Statements |
|
Land and building |
- |
|
|
|
Plant and machinery |
- |
|
|
|
Equipment |
- |
15
% reducing balance |
|
|
Commercial vehicles |
- |
15
% reducing balance |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Rendering of services |
|
|
|
------------ |
------------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Depreciation of tangible assets |
|
|
|
Loss on disposal of tangible assets |
|
|
|
Impairment of trade debtors |
9,674 |
20,642 |
|
Operating lease rentals |
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Fees payable for the audit of the financial statements |
|
|
|
------- |
------- |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
Number of other staff |
|
|
|
---- |
---- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Other pension costs |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Remuneration |
|
|
|
Company contributions to defined contribution pension plans |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Interest on banks loans and overdrafts |
|
|
|
Interest on obligations under finance leases and hire purchase contracts |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
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 |
(
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Dividends on equity shares |
|
|
|
------- |
-------- |
|
|
Land and buildings |
Plant and machinery |
Equipment |
Commercial vehicles |
Total |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Cost |
|||||
|
At 1st April 2024 |
|
|
3,836,896 |
3,701,822 |
|
|
Additions |
– |
– |
26,725 |
203,271 |
|
|
Disposals |
– |
– |
(
5,000) |
(
137,000) |
(
|
|
--------- |
-------- |
------------ |
------------ |
------------ |
|
|
At 31st March 2025 |
|
|
3,858,621 |
3,768,093 |
|
|
--------- |
-------- |
------------ |
------------ |
------------ |
|
|
Depreciation |
|||||
|
At 1st April 2024 |
|
|
2,302,225 |
2,523,941 |
|
|
Charge for the year |
|
|
182,826 |
216,781 |
|
|
Disposals |
– |
– |
(
750) |
(
99,668) |
(
|
|
--------- |
-------- |
------------ |
------------ |
------------ |
|
|
At 31st March 2025 |
|
|
2,484,301 |
2,641,054 |
|
|
--------- |
-------- |
------------ |
------------ |
------------ |
|
|
Carrying amount |
|||||
|
At 31st March 2025 |
|
|
1,374,320 |
1,127,039 |
|
|
--------- |
-------- |
------------ |
------------ |
------------ |
|
|
At 31st March 2024 |
|
|
1,534,671 |
1,177,881 |
|
|
--------- |
-------- |
------------ |
------------ |
------------ |
|
|
Motor vehicles |
Equipment |
Total |
|
|
£ |
£ |
£ |
|
|
At 31st March 2025 |
(
|
(
863,629) |
(
|
|
--------- |
--------- |
------------ |
|
|
At 31st March 2024 |
(
|
(
1,016,034) |
(
|
|
--------- |
------------ |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Raw materials and consumables |
|
|
|
Work in progress |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade debtors |
|
|
|
Prepayments and accrued income |
|
|
|
Corporation tax repayable |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
Trade creditors |
|
|
|
Accruals and deferred income |
|
|
|
Social security and other taxes |
|
|
|
Obligations under finance leases and hire purchase contracts |
|
|
|
Director loan accounts |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
Obligations under finance leases and hire purchase contracts |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Not later than 1 year |
|
|
|
Later than 1 year and not later than 5 years |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
Deferred tax (note 19) |
|
|
£ |
|
|
At 1st April 2024 |
|
|
Additions |
(
|
|
--------- |
|
|
At 31st March 2025 |
|
|
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Included in provisions (note 18) |
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Accelerated capital allowances |
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
100 |
|
100 |
|
---- |
---- |
---- |
---- |
|
|
At 1 Apr 2024 |
Cash flows |
At 31 Mar 2025 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
(169,230) |
|
|
Debt due within one year |
(310,492) |
61,127 |
(249,365) |
|
Debt due after one year |
(599,482) |
173,013 |
(426,469) |
|
--------- |
--------- |
--------- |
|
|
(
|
|
(
|
|
|
--------- |
--------- |
--------- |
|
|
|
|
Notes to the Financial Statements (continued) |
|
2025 |
||||
|
Balance brought forward |
Advances/ (credits) to the director |
Balance outstanding |
||
|
£ |
£ |
£ |
||
|
|
(
|
(
|
(
|
|
|
------- |
------- |
------- |
||
|
2024 |
||||
|
Balance brought forward |
Advances/ (credits) to the director |
Balance outstanding |
||
|
£ |
£ |
£ |
||
|
|
(
|
(
|
(
|
|
|
---- |
------- |
------- |
||