|
|
|
|
|
|
|
|
|
Statement of Financial Position |
|
2025 |
2024 |
|
|
Note |
£ |
£ |
|
Intangible assets |
6 |
|
|
|
Tangible assets |
7 |
|
|
|
-------- |
-------- |
||
|
|
|
||
|
Stocks |
|
|
|
|
Debtors |
8 |
|
|
|
Cash at bank and in hand |
|
|
|
|
--------- |
--------- |
||
|
|
|
||
|
Creditors: amounts falling due within one year |
9 |
|
|
|
--------- |
--------- |
||
|
Net current assets |
|
|
|
|
-------- |
-------- |
||
|
Total assets less current liabilities |
|
|
|
|
-------- |
-------- |
||
|
Net assets |
|
|
|
|
-------- |
-------- |
||
|
Called up share capital |
|
|
|
Profit and loss account |
|
|
|
-------- |
-------- |
|
|
Shareholders funds |
|
|
|
-------- |
-------- |
|
|
|
|
Statement of Financial Position (continued) |
|
|
|
|
Director |
|
|
|
|
Notes to the Financial Statements |
|
Goodwill |
- |
|
|
|
Other intangible assets |
- |
10
% straight line |
|
|
Plant and machinery |
- |
|
|
|
Motor vehicles |
- |
|
|
|
Equipment |
- |
25
% reducing balance |
|
|
Period from |
||
|
Year to |
1 Feb 23 to |
|
|
30 Apr 25 |
30 Apr 24 |
|
|
£ |
£ |
|
|
UK current tax expense |
|
|
|
Adjustments in respect of prior periods |
(
|
– |
|
------- |
-------- |
|
|
Total current tax |
(
|
|
|
------- |
-------- |
|
|
------- |
-------- |
|
|
Tax on (loss)/profit |
(
|
|
|
------- |
-------- |
|
|
Goodwill |
Other intangible assets |
Total |
|
|
£ |
£ |
£ |
|
|
Cost |
|||
|
At 1 May 2024 and 30 April 2025 |
|
7,134 |
|
|
-------- |
------- |
-------- |
|
|
Amortisation |
|||
|
At 1 May 2024 |
|
713 |
|
|
Charge for the year |
|
– |
|
|
-------- |
------- |
-------- |
|
|
At 30 April 2025 |
|
713 |
|
|
-------- |
------- |
-------- |
|
|
Carrying amount |
|||
|
At 30 April 2025 |
|
6,421 |
|
|
-------- |
------- |
-------- |
|
|
At 30 April 2024 |
|
6,421 |
|
|
-------- |
------- |
-------- |
|
|
Plant and machinery |
Motor vehicles |
Equipment |
Total |
|
|
£ |
£ |
£ |
£ |
|
|
Cost |
||||
|
At 1 May 2024 |
|
|
5,492 |
|
|
Additions |
– |
– |
1,329 |
|
|
------- |
-------- |
------- |
-------- |
|
|
At 30 April 2025 |
|
|
6,821 |
|
|
------- |
-------- |
------- |
-------- |
|
|
Depreciation |
||||
|
At 1 May 2024 |
|
|
1,669 |
|
|
Charge for the year |
|
|
1,288 |
|
|
------- |
-------- |
------- |
-------- |
|
|
At 30 April 2025 |
|
|
2,957 |
|
|
------- |
-------- |
------- |
-------- |
|
|
Carrying amount |
||||
|
At 30 April 2025 |
|
|
3,864 |
|
|
------- |
-------- |
------- |
-------- |
|
|
At 30 April 2024 |
|
|
3,823 |
|
|
------- |
-------- |
------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade debtors |
|
– |
|
Other debtors |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade creditors |
|
|
|
Corporation tax |
|
|
|
Social security and other taxes |
|
– |
|
Other creditors |
|
|
|
--------- |
-------- |
|
|
|
|
|
|
--------- |
-------- |
|
|
2025 |
||||
|
Balance brought forward |
Advances/ (credits) to the director |
Balance outstanding |
||
|
£ |
£ |
£ |
||
|
|
(
|
(
|
(
|
|
|
-------- |
-------- |
-------- |
||
|
2024 |
||||
|
Balance brought forward |
Advances/ (credits) to the director |
Balance outstanding |
||
|
£ |
£ |
£ |
||
|
|
|
(
|
(
|
|
|
-------- |
-------- |
-------- |
||
|
Transaction value |
Balance owed by/(owed to) |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
EliteMurphy Developments Limited |
– |
25,000 |
25,000 |
25,000 |
|
EliteMurphy Holdings Limited |
8,700 |
– |
8,700 |
– |
|
Legacy Investments South Limited |
13,849 |
– |
13,849 |
– |
|
-------- |
-------- |
-------- |
-------- |
|