|
|
|
|
|
|
|
|
|
Financial Statements |
|
Contents |
Page |
|
Members' report |
1 |
|
Chartered accountant's report to the members on the preparation of the unaudited statutory financial statements |
3 |
|
Statement of comprehensive income |
4 |
|
Statement of financial position |
5 |
|
Reconciliation of members' interests |
7 |
|
Notes to the financial statements |
9 |
|
Members detailed schedules |
14 |
|
|
|
Members' Report |
|
|
|
|
|
(Appointed
|
|
|
(Appointed
|
|
|
(Resigned
|
|
|
|
|
Designated Member |
Designated Member |
|
Registered office: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Chartered Accountant's Report to the Members on the Preparation of the Unaudited Statutory Financial Statements of
|
|
|
|
Statement of Comprehensive Income |
|
2025 |
2024 |
|
|
Note |
£ |
£ |
|
Turnover |
|
|
|
Cost of sales |
|
|
|
--------- |
--------- |
|
|
Gross profit |
|
|
|
Distribution costs |
(
|
– |
|
|
Administrative expenses |
|
|
|
|
--------- |
--------- |
||
|
Operating profit |
5 |
|
|
|
Interest payable and similar expenses |
|
|
|
--------- |
--------- |
|
|
Profit for the financial year before members' remuneration and profit shares available for discretionary division among members |
86,366 |
52,746 |
|
--------- |
--------- |
|
|
|
|
Statement of Financial Position |
|
2025 |
2024 |
||
|
Note |
£ |
£ |
£ |
|
Tangible assets |
6 |
|
|
|
|
Debtors |
7 |
|
|
|
|
Cash at bank and in hand |
|
|
||
|
--------- |
-------- |
|||
|
|
|
|||
|
Creditors: amounts falling due within one year |
8 |
|
|
|
|
--------- |
-------- |
|||
|
Net current assets/(liabilities) |
|
(
|
||
|
--------- |
--------- |
|||
|
Total assets less current liabilities |
|
|
||
|
Creditors: amounts falling due after more than one year |
9 |
|
|
|
|
--------- |
--------- |
|||
|
Net assets |
|
|
||
|
--------- |
--------- |
|||
|
Other amounts |
10 |
911,704 |
538,034 |
|
|
--------- |
--------- |
|||
|
Other reserves |
– |
– |
|
|
--------- |
--------- |
||
|
911,704 |
538,034 |
||
|
--------- |
--------- |
||
|
Loans and other debts due to members |
10 |
911,704 |
538,034 |
|
|
Members' other interests |
– |
– |
||
|
--------- |
--------- |
|||
|
911,704 |
538,034 |
|||
|
--------- |
--------- |
|||
|
|
|
Statement of Financial Position (continued) |
|
|
|
|
Designated Member |
Designated Member |
|
|
|
Reconciliation of Members' Interests |
|
Members' other interests |
Loans and other debts due to members less any amounts due from members in debtors |
Total members' interests |
|||
|
Other reserves |
Total |
Other amounts |
Total |
Total 2025 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Balance at 1 April 2024 |
– |
– |
534,376 |
534,376 |
534,376 |
|
Profit for the financial year available for discretionary division among members |
86,366 |
86,366 |
86,366 |
||
|
-------- |
-------- |
--------- |
--------- |
--------- |
|
|
Members' interests after profit for the year |
86,366 |
86,366 |
534,376 |
534,376 |
620,742 |
|
Other division of profits |
(86,366) |
(86,366) |
86,366 |
86,366 |
– |
|
Introduced by members |
– |
450,000 |
450,000 |
450,000 |
|
|
Drawings |
(159,038) |
(159,038) |
(159,038) |
||
|
Other movements |
– |
– |
– |
– |
– |
|
-------- |
-------- |
--------- |
--------- |
--------- |
|
|
Balance at 31 March 2025 |
– |
– |
911,704 |
911,704 |
911,704 |
|
-------- |
-------- |
--------- |
--------- |
--------- |
|
|
|
|
Reconciliation of Members' Interests (continued) |
|
Members' other interests |
Loans and other debts due to members less any amounts due from members in debtors |
Total members' interests |
|||
|
Other reserves |
Total |
Other amounts |
Total |
Total 2024 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Balance at 1 April 2023 |
– |
– |
575,615 |
575,615 |
575,615 |
|
Profit for the financial year available for discretionary division among members |
52,746 |
52,746 |
52,746 |
||
|
-------- |
-------- |
--------- |
--------- |
--------- |
|
|
Members' interests after profit for the year |
52,746 |
52,746 |
575,615 |
575,615 |
628,361 |
|
Other division of profits |
(50,808) |
(50,808) |
50,808 |
50,808 |
– |
|
Introduced by members |
– |
– |
– |
– |
|
|
Drawings |
(90,667) |
(90,667) |
(90,667) |
||
|
Other movements |
– |
– |
2,278 |
2,278 |
2,278 |
|
-------- |
-------- |
--------- |
--------- |
--------- |
|
|
Balance at 31 March 2024 |
1,938 |
1,938 |
538,034 |
538,034 |
539,972 |
|
-------- |
-------- |
--------- |
--------- |
--------- |
|
|
|
|
Notes to the Financial Statements |
|
1. |
General information |
|
2. |
Statement of compliance |
|
3. |
Accounting policies |
|
Motor Vehicles |
- |
|
|
|
4. |
Employee numbers |
|
5. |
Operating profit |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Depreciation of tangible assets |
|
|
|
------- |
------- |
|
|
6. |
Tangible assets |
|
Land and buildings |
Motor vehicles |
Total |
|
|
£ |
£ |
£ |
|
|
Cost |
|||
|
At 1 April 2024 |
|
|
|
|
Disposals |
(
|
(
|
(
|
|
Transfers |
|
– |
|
|
--------- |
-------- |
--------- |
|
|
At 31 March 2025 |
|
– |
|
|
--------- |
-------- |
--------- |
|
|
Depreciation |
|||
|
At 1 April 2024 |
– |
|
|
|
Charge for the year |
– |
|
|
|
Disposals |
– |
(
|
(
|
|
--------- |
-------- |
--------- |
|
|
At 31 March 2025 |
– |
– |
– |
|
--------- |
-------- |
--------- |
|
|
Carrying amount |
|||
|
At 31 March 2025 |
|
– |
|
|
--------- |
-------- |
--------- |
|
|
At 31 March 2024 |
|
|
|
|
--------- |
-------- |
--------- |
|
|
7. |
Debtors |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade debtors |
|
|
|
Other debtors |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
– |
|
|
Trade creditors |
|
|
|
Social security and other taxes |
|
|
|
Other creditors |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Amounts owed to group undertakings and undertakings in which the LLP has a participating interest |
|
|
|
Other creditors |
– |
|
|
------- |
--------- |
|
|
|
|
|
|
------- |
--------- |
|
|
10. |
Loans and other debts due to members |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Loans from members |
862,492 |
412,492 |
|
Amounts owed to members in respect of profits |
49,212 |
125,542 |
|
--------- |
--------- |
|
|
911,704 |
538,034 |
|
|
--------- |
--------- |
|
|
|
|
Management Information |
|
|
|
Members Detailed Schedules |
|
|
|
|
|
Total |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Balance at 1 April 2024 |
118,787 |
3,097 |
– |
– |
121,884 |
|
Allocated profits - fixed profit share |
9,467 |
25,111 |
– |
– |
34,578 |
|
Discretionary allocation of profits |
36,252 |
10,984 |
2,276 |
2,276 |
51,788 |
|
Drawings |
(119,846) |
(39,192) |
– |
– |
(159,038) |
|
--------- |
-------- |
------- |
------- |
--------- |
|
|
Balance at 31 March 2025 |
44,660 |
– |
2,276 |
2,276 |
49,212 |
|
--------- |
-------- |
------- |
------- |
--------- |
|