2025-01-01 2025-12-31 2025-12-31 false 08820238 FUTURELINK SOLUTIONS LIMITED 2026-04-13 false iso4217:GBP xbrli:pure 08820238 2024-12-31 08820238 2025-12-31 08820238 2025-01-01 2025-12-31 08820238 2023-12-31 08820238 2024-12-31 08820238 2024-01-01 2024-12-31 08820238 bus:SmallEntities 2025-01-01 2025-12-31 08820238 bus:AuditExempt-NoAccountantsReport 2025-01-01 2025-12-31 08820238 bus:FullAccounts 2025-01-01 2025-12-31 08820238 bus:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 08820238 core:WithinOneYear 2025-12-31 08820238 core:AfterOneYear 2025-12-31 08820238 core:WithinOneYear 2024-12-31 08820238 core:AfterOneYear 2024-12-31 08820238 core:ShareCapital 2025-12-31 08820238 core:SharePremium 2025-12-31 08820238 core:RevaluationReserve 2025-12-31 08820238 core:OtherReservesSubtotal 2025-12-31 08820238 core:RetainedEarningsAccumulatedLosses 2025-12-31 08820238 core:ShareCapital 2024-12-31 08820238 core:SharePremium 2024-12-31 08820238 core:RevaluationReserve 2024-12-31 08820238 core:OtherReservesSubtotal 2024-12-31 08820238 core:RetainedEarningsAccumulatedLosses 2024-12-31 08820238 core:LandBuildings 2025-12-31 08820238 core:PlantMachinery 2025-12-31 08820238 core:Vehicles 2025-12-31 08820238 core:FurnitureFittings 2025-12-31 08820238 core:OfficeEquipment 2025-12-31 08820238 core:NetGoodwill 2025-12-31 08820238 core:IntangibleAssetsOtherThanGoodwill 2025-12-31 08820238 core:ListedExchangeTraded 2025-12-31 08820238 core:UnlistedNon-exchangeTraded 2025-12-31 08820238 core:LandBuildings 2024-12-31 08820238 core:PlantMachinery 2024-12-31 08820238 core:Vehicles 2024-12-31 08820238 core:FurnitureFittings 2024-12-31 08820238 core:OfficeEquipment 2024-12-31 08820238 core:NetGoodwill 2024-12-31 08820238 core:IntangibleAssetsOtherThanGoodwill 2024-12-31 08820238 core:ListedExchangeTraded 2024-12-31 08820238 core:UnlistedNon-exchangeTraded 2024-12-31 08820238 core:LandBuildings 2025-01-01 2025-12-31 08820238 core:PlantMachinery 2025-01-01 2025-12-31 08820238 core:Vehicles 2025-01-01 2025-12-31 08820238 core:FurnitureFittings 2025-01-01 2025-12-31 08820238 core:OfficeEquipment 2025-01-01 2025-12-31 08820238 core:NetGoodwill 2025-01-01 2025-12-31 08820238 core:IntangibleAssetsOtherThanGoodwill 2025-01-01 2025-12-31 08820238 core:ListedExchangeTraded 2025-01-01 2025-12-31 08820238 core:UnlistedNon-exchangeTraded 2025-01-01 2025-12-31 08820238 core:MoreThanFiveYears 2025-01-01 2025-12-31 08820238 core:Non-currentFinancialInstruments 2025-12-31 08820238 core:Non-currentFinancialInstruments 2024-12-31 08820238 dpl:CostSales 2025-01-01 2025-12-31 08820238 dpl:DistributionCosts 2025-01-01 2025-12-31 08820238 core:LandBuildings 2025-01-01 2025-12-31 08820238 core:PlantMachinery 2025-01-01 2025-12-31 08820238 core:Vehicles 2025-01-01 2025-12-31 08820238 core:FurnitureFittings 2025-01-01 2025-12-31 08820238 core:OfficeEquipment 2025-01-01 2025-12-31 08820238 dpl:AdministrativeExpenses 2025-01-01 2025-12-31 08820238 core:NetGoodwill 2025-01-01 2025-12-31 08820238 core:IntangibleAssetsOtherThanGoodwill 2025-01-01 2025-12-31 08820238 dpl:GroupUndertakings 2025-01-01 2025-12-31 08820238 dpl:ParticipatingInterests 2025-01-01 2025-12-31 08820238 dpl:GroupUndertakings core:ListedExchangeTraded 2025-01-01 2025-12-31 08820238 core:ListedExchangeTraded 2025-01-01 2025-12-31 08820238 dpl:GroupUndertakings core:UnlistedNon-exchangeTraded 2025-01-01 2025-12-31 08820238 core:UnlistedNon-exchangeTraded 2025-01-01 2025-12-31 08820238 dpl:CostSales 2024-01-01 2024-12-31 08820238 dpl:DistributionCosts 2024-01-01 2024-12-31 08820238 core:LandBuildings 2024-01-01 2024-12-31 08820238 core:PlantMachinery 2024-01-01 2024-12-31 08820238 core:Vehicles 2024-01-01 2024-12-31 08820238 core:FurnitureFittings 2024-01-01 2024-12-31 08820238 core:OfficeEquipment 2024-01-01 2024-12-31 08820238 dpl:AdministrativeExpenses 2024-01-01 2024-12-31 08820238 core:NetGoodwill 2024-01-01 2024-12-31 08820238 core:IntangibleAssetsOtherThanGoodwill 2024-01-01 2024-12-31 08820238 dpl:GroupUndertakings 2024-01-01 2024-12-31 08820238 dpl:ParticipatingInterests 2024-01-01 2024-12-31 08820238 dpl:GroupUndertakings core:ListedExchangeTraded 2024-01-01 2024-12-31 08820238 core:ListedExchangeTraded 2024-01-01 2024-12-31 08820238 dpl:GroupUndertakings core:UnlistedNon-exchangeTraded 2024-01-01 2024-12-31 08820238 core:UnlistedNon-exchangeTraded 2024-01-01 2024-12-31 08820238 core:NetGoodwill 2025-12-31 08820238 core:IntangibleAssetsOtherThanGoodwill 2025-12-31 08820238 core:LandBuildings 2025-12-31 08820238 core:PlantMachinery 2025-12-31 08820238 core:Vehicles 2025-12-31 08820238 core:FurnitureFittings 2025-12-31 08820238 core:OfficeEquipment 2025-12-31 08820238 core:AfterOneYear 2025-12-31 08820238 core:WithinOneYear 2025-12-31 08820238 core:ListedExchangeTraded 2025-12-31 08820238 core:UnlistedNon-exchangeTraded 2025-12-31 08820238 core:ShareCapital 2025-12-31 08820238 core:SharePremium 2025-12-31 08820238 core:RevaluationReserve 2025-12-31 08820238 core:OtherReservesSubtotal 2025-12-31 08820238 core:RetainedEarningsAccumulatedLosses 2025-12-31 08820238 core:NetGoodwill 2024-12-31 08820238 core:IntangibleAssetsOtherThanGoodwill 2024-12-31 08820238 core:LandBuildings 2024-12-31 08820238 core:PlantMachinery 2024-12-31 08820238 core:Vehicles 2024-12-31 08820238 core:FurnitureFittings 2024-12-31 08820238 core:OfficeEquipment 2024-12-31 08820238 core:AfterOneYear 2024-12-31 08820238 core:WithinOneYear 2024-12-31 08820238 core:ListedExchangeTraded 2024-12-31 08820238 core:UnlistedNon-exchangeTraded 2024-12-31 08820238 core:ShareCapital 2024-12-31 08820238 core:SharePremium 2024-12-31 08820238 core:RevaluationReserve 2024-12-31 08820238 core:OtherReservesSubtotal 2024-12-31 08820238 core:RetainedEarningsAccumulatedLosses 2024-12-31 08820238 core:NetGoodwill 2023-12-31 08820238 core:IntangibleAssetsOtherThanGoodwill 2023-12-31 08820238 core:LandBuildings 2023-12-31 08820238 core:PlantMachinery 2023-12-31 08820238 core:Vehicles 2023-12-31 08820238 core:FurnitureFittings 2023-12-31 08820238 core:OfficeEquipment 2023-12-31 08820238 core:AfterOneYear 2023-12-31 08820238 core:WithinOneYear 2023-12-31 08820238 core:ListedExchangeTraded 2023-12-31 08820238 core:UnlistedNon-exchangeTraded 2023-12-31 08820238 core:ShareCapital 2023-12-31 08820238 core:SharePremium 2023-12-31 08820238 core:RevaluationReserve 2023-12-31 08820238 core:OtherReservesSubtotal 2023-12-31 08820238 core:RetainedEarningsAccumulatedLosses 2023-12-31 08820238 core:AfterOneYear 2025-01-01 2025-12-31 08820238 core:WithinOneYear 2025-01-01 2025-12-31 08820238 core:Non-currentFinancialInstruments core:CostValuation 2025-01-01 2025-12-31 08820238 core:Non-currentFinancialInstruments core:AdditionsToInvestments 2025-01-01 2025-12-31 08820238 core:Non-currentFinancialInstruments core:RevaluationsIncreaseDecreaseInInvestments 2025-01-01 2025-12-31 08820238 core:Non-currentFinancialInstruments core:DisposalsDecreaseInInvestments 2025-01-01 2025-12-31 08820238 core:Non-currentFinancialInstruments core:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments 2025-01-01 2025-12-31 08820238 core:Non-currentFinancialInstruments core:ImpairmentLossReversalProvisionsForImpairmentInvestments 2025-01-01 2025-12-31 08820238 core:Non-currentFinancialInstruments core:AcquisitionsIncreaseInProvisionsForImpairmentInvestments 2025-01-01 2025-12-31 08820238 core:Non-currentFinancialInstruments core:DisposalsDecreaseInProvisionsForImpairmentInvestments 2025-01-01 2025-12-31 08820238 core:Non-currentFinancialInstruments core:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments 2025-01-01 2025-12-31 08820238 core:Non-currentFinancialInstruments core:CostValuation 2025-12-31 08820238 core:Non-currentFinancialInstruments core:AdditionsToInvestments 2025-12-31 08820238 core:Non-currentFinancialInstruments core:RevaluationsIncreaseDecreaseInInvestments 2025-12-31 08820238 core:Non-currentFinancialInstruments core:DisposalsDecreaseInInvestments 2025-12-31 08820238 core:Non-currentFinancialInstruments core:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments 2025-12-31 08820238 core:Non-currentFinancialInstruments core:ImpairmentLossReversalProvisionsForImpairmentInvestments 2025-12-31 08820238 core:Non-currentFinancialInstruments core:AcquisitionsIncreaseInProvisionsForImpairmentInvestments 2025-12-31 08820238 core:Non-currentFinancialInstruments core:DisposalsDecreaseInProvisionsForImpairmentInvestments 2025-12-31 08820238 core:Non-currentFinancialInstruments core:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments 2025-12-31 08820238 core:Non-currentFinancialInstruments core:CostValuation 2024-12-31 08820238 core:Non-currentFinancialInstruments core:AdditionsToInvestments 2024-12-31 08820238 core:Non-currentFinancialInstruments core:RevaluationsIncreaseDecreaseInInvestments 2024-12-31 08820238 core:Non-currentFinancialInstruments core:DisposalsDecreaseInInvestments 2024-12-31 08820238 core:Non-currentFinancialInstruments core:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments 2024-12-31 08820238 core:Non-currentFinancialInstruments core:ImpairmentLossReversalProvisionsForImpairmentInvestments 2024-12-31 08820238 core:Non-currentFinancialInstruments core:AcquisitionsIncreaseInProvisionsForImpairmentInvestments 2024-12-31 08820238 core:Non-currentFinancialInstruments core:DisposalsDecreaseInProvisionsForImpairmentInvestments 2024-12-31 08820238 core:Non-currentFinancialInstruments core:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments 2024-12-31 08820238 bus:Director1 2025-01-01 2025-12-31 08820238 bus:Director2 2025-01-01 2025-12-31 08820238 core:FurnitureFittingsToolsEquipment 2024-12-31 08820238 core:FurnitureFittingsToolsEquipment 2025-12-31 08820238 core:FurnitureFittingsToolsEquipment 2025-01-01 2025-12-31

FUTURELINK SOLUTIONS LIMITED

Registered Number
08820238
(England and Wales)

Unaudited Financial Statements for the Year ended
31 December 2025

FUTURELINK SOLUTIONS LIMITED
Company Information
for the year from 1 January 2025 to 31 December 2025

Directors | BUFTON, Lucinda Jane
| BUFTON, Roger Arthur, Major

Company Secretary | BUFTON, Denise

Registered Address | Bay Cottage Bay Cottage
| 7 Marine Parade
| Shaldon
| TQ14 0DP

Registered Number | 08820238 (England and Wales)

FUTURELINK SOLUTIONS LIMITED
Statement of Financial Position
31 December 2025

| Notes | 2025 |  | 2024
--- | --- | --- | --- | ---
|  | £ |  | £ |  | £ |  | £
Fixed assets |  |  |  |  |  |  |  |
Tangible assets | 3 |  |  | 27,338 |  |  |  | 36,451
|  |  |  | 27,338 |  |  |  | 36,451
Current assets |  |  |  |  |  |  |  |
Debtors | 4 | 57,464 |  |  |  | 57,464 |  |
Cash at bank and on hand |  | 18,637 |  |  |  | 19,062 |  |
|  | 76,101 |  |  |  | 76,526 |  |
Creditors amounts falling due within one year | 5 | (45,439) |  |  |  | (96,589) |  |
Net current assets (liabilities) |  |  |  | 30,662 |  |  |  | (20,063)
Total assets less current liabilities |  |  |  | 58,000 |  |  |  | 16,388
Net assets |  |  |  | 58,000 |  |  |  | 16,388
Capital and reserves |  |  |  |  |  |  |  |
Called up share capital |  |  |  | 2 |  |  |  | 2
Profit and loss account |  |  |  | 57,998 |  |  |  | 16,386
Shareholders' funds |  |  |  | 58,000 |  |  |  | 16,388

- The company was entitled to exemption from audit for this reporting period under section 477 of the Companies Act 2006 relating to small companies.
- The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
- The Directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
- These accounts have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.
- The directors have chosen to not file a copy of the company’s profit and loss account under section 444 (5A) Companies Act 2006.

The financial statements were approved and authorised for issue by the Board of Directors on 13 April 2026, and are signed on its behalf by:
BUFTON, Lucinda Jane Director
BUFTON, Roger Arthur, Major Director Registered Company No. 08820238

FUTURELINK SOLUTIONS LIMITED
Notes to the Financial Statements
for the year ended 31 December 2025

1. | Accounting policies
--- | ---

| Statutory information
--- | ---
| The company is a private company limited by shares and registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

| Statement of compliance
--- | ---
| The financial statements have been prepared in accordance with the Companies Act 2006 and FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland including Section 1A Small Entities.

| Basis of preparation
--- | ---
| The accounts have been prepared under the historical cost convention and in accordance with FRS 102, the financial reporting standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard).

| Turnover policy
--- | ---
| Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services.

| Current taxation
--- | ---
| Current tax is recognised in profit or loss, except for taxes related to revaluations of land and buildings which are recognised in other comprehensive income. Current tax represents the amount of tax payable (receivable) in respect of taxable profit (loss) for the current, or past, reporting periods. Current tax is measured at the amount expected to be paid (recovered) using the tax rates and laws which have been enacted, or substantively enacted, by the balance sheet date. Where payments to HM Revenue and Customs exceed liabilities owed, an asset is recognised to the extent of the amount of tax recoverable.

| Tangible fixed assets and depreciation
--- | ---
| All fixed assets are initially recorded at cost. Property, plant and equipment is used in the company's principal activity for the production and supply of goods or for administrative purposes and is stated in the balance sheet under the historic cost model. This model requires the assets to be stated at cost less amounts in respect of depreciation and less any accumulated impairment losses. Depreciation is calculated so as to write off the cost of an asset, less its estimated residual value (which is the expected amount that would currently be obtained from disposal of an asset, after deducting the estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life), over the useful economic life of the respective asset as follows:

|  | Reducing balance (%)
| Fixtures and fittings | 25
| Vehicles | 25

2. | Average number of employees
--- | ---

|  | 2025 |  | 2024
| Average number of employees during the year | 2 |  | 2

3. | Tangible fixed assets
--- | ---

|  | Vehicles |  | Fixtures & fittings |  | Total
--- | --- | --- | --- | --- | --- | ---
|  | £ |  | £ |  | £
| Cost or valuation
| At 01 January 25 | 59,995 |  | 44,893 |  | 104,888
| At 31 December 25 | 59,995 |  | 44,893 |  | 104,888
| Depreciation and impairment
| At 01 January 25 | 40,510 |  | 27,927 |  | 68,437
| Charge for year | 4,871 |  | 4,242 |  | 9,113
| At 31 December 25 | 45,381 |  | 32,169 |  | 77,550
| Net book value
| At 31 December 25 | 14,614 |  | 12,724 |  | 27,338
| At 31 December 24 | 19,485 |  | 16,966 |  | 36,451

4. | Debtors: amounts due within one year
--- | ---

|  | 2025 |  | 2024
--- | --- | --- | --- | ---
|  | £ |  | £
| Trade debtors / trade receivables | 57,000 |  | 57,000
| Prepayments and accrued income | 464 |  | 464
| Total | 57,464 |  | 57,464

5. | Creditors: amounts due within one year
--- | ---

|  | 2025 |  | 2024
--- | --- | --- | --- | ---
|  | £ |  | £
| Trade creditors / trade payables | 2,476 |  | 9,536
| Bank borrowings and overdrafts | 34,149 |  | 78,270
| Taxation and social security | 8,814 |  | 8,783
| Total | 45,439 |  | 96,589

6. | Creditors: amounts due after one year
--- | ---