|
|
|
|
|
|
|
|
|
Financial Statements |
|
Contents |
Page |
|
Members' report |
1 |
|
Statement of comprehensive income |
2 |
|
Statement of financial position |
3 |
|
Reconciliation of members' interests |
5 |
|
Notes to the financial statements |
7 |
|
|
|
Members' Report |
|
|
|
|
|
|
|
|
|
|
Registered office: |
|
|
|
|
|
|
|
|
|
|
|
Statement of Comprehensive Income |
|
2025 |
2024 |
|
|
Note |
£ |
£ |
|
Turnover |
|
|
|
Cost of sales |
|
|
|
------------- |
------------ |
|
|
Gross profit |
|
|
|
Administrative expenses |
|
|
|
|
------------- |
------------ |
||
|
Operating profit |
6 |
|
|
|
Other interest receivable and similar income |
7 |
|
|
|
Interest payable and similar expenses |
8 |
|
|
|
------------- |
------------ |
||
|
Profit for the financial year before members' remuneration and profit shares |
26,151,250 |
4,087,044 |
|
|
Members' remuneration charged as an expense |
26,151,250 |
4,087,044 |
|
---- |
---- |
|
|
Result for the financial year available for discretionary division among members |
– |
– |
|
---- |
---- |
|
|
|
|
Statement of Financial Position |
|
2025 |
2024 |
|
|
Note |
£ |
£ |
|
Tangible assets |
9 |
|
|
|
Debtors |
10 |
|
|
|
Cash at bank and in hand |
|
|
|
|
------------- |
------------ |
||
|
|
|
||
|
Creditors: amounts falling due within one year |
11 |
|
|
|
------------- |
------------ |
||
|
Net current assets |
|
|
|
|
------------- |
------------ |
||
|
Total assets less current liabilities |
|
|
|
|
Provisions |
|
|
|
------------- |
------------ |
|
|
Net assets |
|
|
|
------------- |
------------ |
|
|
Other amounts |
13 |
15,858,258 |
6,970,596 |
|
Members' capital classified as equity |
2,632,000 |
2,632,000 |
|
Other reserves |
– |
– |
|
------------- |
------------ |
|
|
18,490,258 |
9,602,596 |
|
|
------------- |
------------ |
|
|
Loans and other debts due to members |
13 |
15,858,258 |
6,970,596 |
|
Members' other interests |
2,632,000 |
2,632,000 |
|
|
------------- |
------------ |
||
|
18,490,258 |
9,602,596 |
||
|
------------- |
------------ |
||
|
|
|
Statement of Financial Position (continued) |
|
|
|
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 |
||||
|
Members' capital (classified as equity) |
Other reserves |
Total |
Other amounts |
Total |
Total 2025 |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
Balance at 1 January 2025 |
2,632,000 |
– |
2,632,000 |
– |
– |
2,632,000 |
|
Profit for the financial year available for discretionary division among members |
– |
– |
– |
|||
|
------------ |
---- |
------------ |
---- |
---- |
------------ |
|
|
Members' interests after profit for the year |
2,632,000 |
– |
2,632,000 |
– |
– |
2,632,000 |
|
Repayments of capital |
– |
– |
– |
– |
||
|
Loans and other debts due to members |
– |
– |
– |
15,858,258 |
15,858,258 |
15,858,258 |
|
------------ |
---- |
------------ |
------------- |
------------- |
------------- |
|
|
Balance at 31 December 2025 |
2,632,000 |
– |
2,632,000 |
15,858,258 |
15,858,258 |
18,490,258 |
|
------------ |
---- |
------------ |
------------- |
------------- |
------------- |
|
|
|
|
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 |
||||
|
Members' capital (classified as equity) |
Other reserves |
Total |
Other amounts |
Total |
Total 2024 |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
Balance at 1 January 2024 |
2,716,000 |
– |
2,716,000 |
– |
– |
2,716,000 |
|
Profit for the financial year available for discretionary division among members |
– |
– |
– |
|||
|
Repayments of capital |
(84,000) |
(84,000) |
– |
(84,000) |
||
|
Loans and other debts due to members |
– |
– |
– |
6,970,596 |
6,970,596 |
6,970,596 |
|
------------ |
---- |
------------ |
------------ |
------------ |
------------ |
|
|
Balance at 31 December 2024 |
2,632,000 |
– |
2,632,000 |
6,970,596 |
6,970,596 |
9,602,596 |
|
------------ |
---- |
------------ |
------------ |
------------ |
------------ |
|
|
|
|
Notes to the Financial Statements |
|
1. |
General information |
|
2. |
Statement of compliance |
|
3. |
Accounting policies |
|
|
|
Notes to the Financial Statements (continued) |
|
Leasehold Improvements |
- |
In line with 5 year lease term
|
|
|
Fixtures and Fittings |
- |
|
|
|
Equipment |
- |
|
|
|
4. |
Staff costs |
|
2025 |
2024 |
|
|
No. |
No. |
|
|
Administrative |
|
|
|
Management |
5 |
5 |
|
---- |
---- |
|
|
|
|
|
|
---- |
---- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Other pension costs |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
5. |
Auditor's remuneration |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Fees payable for the audit of the financial statements |
– |
|
|
---- |
------- |
|
|
6. |
Operating profit |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Depreciation of tangible assets |
|
|
|
Foreign exchange differences |
(
|
(
|
|
-------- |
-------- |
|
|
7. |
Other interest receivable and similar income |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Interest on cash and cash equivalents |
|
|
|
--------- |
--------- |
|
|
8. |
Interest payable and similar expenses |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Other interest payable and similar charges |
|
|
|
------- |
------- |
|
|
9. |
Tangible assets |
|
Plant and machinery |
Fixtures and fittings |
Equipment |
Total |
|
|
£ |
£ |
£ |
£ |
|
|
Cost |
||||
|
At 1 January 2025 |
|
|
|
|
|
Additions |
– |
|
|
|
|
--------- |
-------- |
--------- |
--------- |
|
|
At 31 December 2025 |
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
|
|
Depreciation |
||||
|
At 1 January 2025 |
|
|
|
|
|
Charge for the year |
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
|
|
At 31 December 2025 |
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
|
|
Carrying amount |
||||
|
At 31 December 2025 |
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
|
|
At 31 December 2024 |
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
|
|
10. |
Debtors |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Other debtors |
|
|
|
------------ |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade creditors |
|
|
|
Accruals and deferred income |
|
|
|
Social security and other taxes |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
12. |
Financial instruments |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Financial assets that are debt instruments measured at amortised cost |
1,363,578 |
1,830,416 |
|
------------ |
------------ |
|
|
Financial liabilities measured at amortised cost |
66,607 |
14,998 |
|
-------- |
-------- |
|
|
13. |
Loans and other debts due to members |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Loans from members |
15,858,258 |
6,970,596 |
|
------------- |
------------ |
|
|
14. |
Operating leases |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Not later than 1 year |
|
|
|
Later than 1 year and not later than 5 years |
– |
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
15. |
Other financial commitments |
|
16. |
Related party transactions |