| Page | |
|---|---|
| Balance Sheet | 1—2 |
| Statement of Changes in Equity | 3 |
| Notes to the Financial Statements | 4—6 |
| 31 July 2025 | 31 July 2024 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 4 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Stocks | 5 |
|
|
||
| Debtors | 6 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 7 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| Creditors: Amounts Falling Due After More Than One Year | 8 |
( |
( |
||
| PROVISIONS FOR LIABILITIES | |||||
| Deferred Taxation | 10 |
( |
( |
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 11 |
|
|
||
| Revaluation reserve |
|
|
|||
| Profit and Loss Account |
|
|
|||
| SHAREHOLDERS' FUNDS | 187,330 | 107,930 | |||
|
Director
|
|
|
| Share Capital | Revaluation reserve | Profit and Loss Account | Total | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| As at 1 May 2023 |
|
|
|
99,175 |
| Profit for the period and total comprehensive income | - | - |
|
8,755 |
| As at 31 July 2024 and 1 August 2024 |
|
|
|
107,930 |
| Profit for year | - | - | 6,705 |
|
| Surplus on revaluation | - |
|
- |
|
| Other comprehensive income for the year | - |
|
|
|
| Total comprehensive income for the year | - | 72,695 |
|
79,400 |
| As at 31 July 2025 |
|
|
|
187,330 |
| Freehold |
|
| Plant & Machinery |
|
| Fixtures & Fittings |
|
| Computer Equipment |
|
| Land & Property | |||||
|---|---|---|---|---|---|
| Freehold | Plant & Machinery | Fixtures & Fittings | Computer Equipment | Total | |
| £ | £ | £ | £ | £ | |
| Cost or Valuation | |||||
| As at 1 August 2024 |
|
|
|
|
|
| Revaluation |
|
|
|
|
|
| As at 31 July 2025 |
|
|
|
|
|
| Depreciation | |||||
| As at 1 August 2024 |
|
|
|
|
|
| Provided during the period |
|
|
|
|
|
| As at 31 July 2025 |
|
|
|
|
|
| Net Book Value | |||||
| As at 31 July 2025 |
|
|
|
|
|
| As at 1 August 2024 |
|
|
|
|
|
| 31 July 2025 | 31 July 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Stock |
|
|
|
| 31 July 2025 | 31 July 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Other debtors | 1,765 | 1,765 | |
| 31 July 2025 | 31 July 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
( |
( |
|
| Bank loans and overdrafts |
|
|
|
| Other loans | - |
|
|
| Other creditors | 231 | 321 | |
| Taxation and social security |
|
|
|
|
|
|
||
| 31 July 2025 | 31 July 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bank loans |
|
|
|
| Other creditors | 225,518 | 279,639 | |
|
|
|
||
| 31 July 2025 | 31 July 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bank loans and overdrafts | 360,500 | 360,500 |
| 31 July 2025 | 31 July 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Other timing differences | 27,623 | 4,238 | |