|
|
|
|
|
|
|
|
|
Financial Statements |
|
Contents |
Page |
|
Directors' report |
1 |
|
Statement of comprehensive income |
2 |
|
Statement of financial position |
3 |
|
Notes to the financial statements |
5 |
|
|
|
Directors' Report |
|
|
|
|
|
|
|
|
|
Director |
|
Registered office: |
|
|
|
|
|
England |
|
|
|
|
|
Statement of Comprehensive Income |
|
2025 |
2024 |
|
|
Note |
£ |
£ |
|
Turnover |
|
|
|
Cost of sales |
|
|
|
------------ |
------------ |
|
|
Gross profit |
|
|
|
Administrative expenses |
|
|
|
Other operating income |
|
|
|
------------ |
------------ |
|
|
Operating loss |
(
|
(
|
|
Other interest receivable and similar income |
|
|
|
|
Interest payable and similar expenses |
|
|
|
|
------------ |
------------ |
||
|
Loss before taxation |
5 |
(
|
(
|
|
Tax on loss |
– |
– |
|
--------- |
--------- |
|
|
Loss for the financial year and total comprehensive income |
(
|
(
|
|
--------- |
--------- |
|
|
|
|
Statement of Financial Position |
|
2025 |
2024 |
|
|
Note |
£ |
£ |
|
Tangible assets |
6 |
|
|
|
Stocks |
|
|
|
|
Debtors |
7 |
|
|
|
Cash at bank and in hand |
|
|
|
|
------------ |
------------ |
||
|
|
|
||
|
Creditors: amounts falling due within one year |
8 |
|
|
|
------------ |
------------ |
||
|
Net current assets |
|
|
|
|
--------- |
--------- |
||
|
Total assets less current liabilities |
|
|
|
|
Creditors: amounts falling due after more than one year |
9 |
|
|
|
--------- |
--------- |
||
|
Net assets |
|
|
|
|
--------- |
--------- |
||
|
Called up share capital |
|
|
|
Share premium account |
|
|
|
Profit and loss account |
(
|
(
|
|
------------ |
------------ |
|
|
Shareholders funds |
|
|
|
------------ |
------------ |
|
|
|
|
Statement of Financial Position (continued) |
|
|
|
Director |
|
|
|
Notes to the Financial Statements |
|
Plant and machinery |
- |
|
|
|
Fixtures and fittings |
- |
|
|
|
Computer Equipment |
- |
50% straight line |
|
|
Setup Cost |
- |
25% straight line |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Depreciation of tangible assets |
|
|
|
--------- |
--------- |
|
|
Freehold property |
Plant and machinery |
Fixtures and fittings |
Equipment |
Setup Cost |
Total |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
Cost |
||||||
|
At 1 Apr 2024 |
|
|
|
57,364 |
1,873,228 |
|
|
Additions |
– |
|
|
3,057 |
175,926 |
|
|
--------- |
-------- |
--------- |
-------- |
------------ |
------------ |
|
|
At 31 Mar 2025 |
|
|
|
60,421 |
2,049,154 |
|
|
--------- |
-------- |
--------- |
-------- |
------------ |
------------ |
|
|
Depreciation |
||||||
|
At 1 Apr 2024 |
|
|
|
56,798 |
1,625,837 |
|
|
Charge for the year |
|
|
|
1,635 |
353,804 |
|
|
--------- |
-------- |
--------- |
-------- |
------------ |
------------ |
|
|
At 31 Mar 2025 |
|
|
|
58,433 |
1,979,641 |
|
|
--------- |
-------- |
--------- |
-------- |
------------ |
------------ |
|
|
Carrying amount |
||||||
|
At 31 Mar 2025 |
|
|
|
1,988 |
69,513 |
|
|
--------- |
-------- |
--------- |
-------- |
------------ |
------------ |
|
|
At 31 Mar 2024 |
|
|
|
566 |
247,391 |
|
|
--------- |
-------- |
--------- |
-------- |
------------ |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade debtors |
|
– |
|
Amounts owed by group undertakings and undertakings in which the company has a participating interest |
|
|
|
Other debtors |
|
|
|
--------- |
------------ |
|
|
|
|
|
|
--------- |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade creditors |
|
|
|
Social security and other taxes |
|
|
|
Other creditors |
|
|
|
--------- |
------------ |
|
|
|
|
|
|
--------- |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
Other creditors |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
Balance brought forward and outstanding |
||
|
2025 |
2024 |
|
|
£ |
£ |
|
|
|
|
|
|
--------- |
--------- |
|