| Page | |
|---|---|
| Company Information | 1 |
| Statement of Financial Position | 2—3 |
| Statement of Changes in Equity | 4 |
| Notes to the Financial Statements | 5—8 |
| Directors |
|
|
|
|
|
|
|
| Secretary |
|
| Company Number |
|
| Registered Office | 9 Queen's Square |
| Ascot Business Park | |
| Ascot | |
| Berkshire | |
| SL5 9FE | |
| Bankers | HSBC Bank PLC |
| 8 Canada Square | |
| Canary Wharf | |
| London | |
| E14 5HQ | |
| Solicitors | Burges Salmon LLP |
| One Glass Wharf | |
| Bristol | |
| BS2 0ZX | |
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Intangible Assets | 4 |
|
|
||
| Tangible Assets | 5 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Stocks | 6 |
|
|
||
| Debtors | 7 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors | 8 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| Long-Term Creditors | 9 |
( |
( |
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 11 |
|
|
||
| Other reserves |
|
|
|||
| Income Statement |
|
|
|||
| SHAREHOLDERS' FUNDS | 802,409 | 659,606 | |||
|
Director
|
|
|
| Share Capital | Other reserves | Income Statement | Total | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| As at 1 April 2023 |
|
|
|
743,391 |
| Loss for the year and total comprehensive income | - | - |
( |
(83,785) |
| As at 31 March 2024 and 1 April 2024 |
|
|
|
659,606 |
| Profit for the year and total comprehensive income | - | - |
|
142,803 |
| As at 31 March 2025 |
|
|
|
802,409 |
| Motor Vehicles |
|
| Fixtures & Fittings |
|
| Computer Equipment |
|
| Intellectual Property | |||
|---|---|---|---|
| £ | |||
| Cost | |||
| As at 1 April 2024 |
|
||
| As at 31 March 2025 |
|
||
| Amortisation | |||
| As at 1 April 2024 |
|
||
| Provided during the period |
|
||
| As at 31 March 2025 |
|
||
| Net Book Value | |||
| As at 31 March 2025 |
|
||
| As at 1 April 2024 |
|
||
| Motor Vehicles | Fixtures & Fittings | Computer Equipment | Total | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Cost | ||||
| As at 1 April 2024 |
|
|
|
|
| Additions |
|
|
|
|
| Disposals |
( |
|
|
( |
| As at 31 March 2025 |
|
|
|
|
| Depreciation | ||||
| As at 1 April 2024 |
|
|
|
|
| Provided during the period |
|
|
|
|
| As at 31 March 2025 |
|
|
|
|
| Net Book Value | ||||
| As at 31 March 2025 |
|
|
|
|
| As at 1 April 2024 |
|
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Stock - Finished Goods |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| Amounts owed by group undertakings | 2,027,022 | 1,186,422 | |
| Other debtors | 235,957 | 103,216 | |
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Net obligations under finance lease and hire purchase contracts | - |
|
|
| Trade creditors |
|
|
|
| Bank loans and overdrafts |
|
|
|
| Other creditors | 36,330 | 13,888 | |
| Taxation and social security |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Net obligations under finance lease and hire purchase contracts |
|
|
|
| Bank loans |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bank loans and overdrafts | 1,406,257 | 1,071,689 |
| As at 1 April 2024 | Amounts advanced | Amounts repaid | Amounts written off | As at 31 March 2025 | |
|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | |
| Mr Stephen Brogan |
|
|
|
- |
|