| Page | |
|---|---|
| Accountant's Report | 1 |
| Balance Sheet | 2—3 |
| Notes to the Financial Statements | 4—8 |
|
|
|
|
| 2026 | 2025 as restated |
||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Intangible Assets | 4 |
|
|
||
| Tangible Assets | 5 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| 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 |
( |
( |
|||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 11 |
|
|
||
| Profit and Loss Account |
|
|
|||
| SHAREHOLDERS' FUNDS | 217,904 | 202,270 | |||
|
Director
|
|
|
| Improvements to Property |
|
| Motor Vehicles |
|
| Fixtures & Fittings |
|
| Computer Equipment |
|
| Goodwill | Computer software | Total | |
|---|---|---|---|
| £ | £ | £ | |
| Cost | |||
| As at 1 April 2025 |
|
|
|
| Disposals |
( |
|
( |
| As at 31 March 2026 |
|
|
|
| Amortisation | |||
| As at 1 April 2025 |
|
|
|
| Provided during the period |
|
|
|
| Disposals |
( |
|
( |
| As at 31 March 2026 |
|
|
|
| Net Book Value | |||
| As at 31 March 2026 |
|
|
|
| As at 1 April 2025 |
|
|
|
| Land & Property | |||||
|---|---|---|---|---|---|
| Improvements to Property | Motor Vehicles | Fixtures & Fittings | Computer Equipment | Total | |
| £ | £ | £ | £ | £ | |
| Cost | |||||
| As at 1 April 2025 |
|
|
|
|
|
| Additions |
|
|
|
|
|
| Disposals |
|
( |
|
|
( |
| As at 31 March 2026 |
|
|
|
|
|
| Depreciation | |||||
| As at 1 April 2025 |
|
|
|
|
|
| Provided during the period |
|
|
|
|
|
| Disposals |
|
( |
|
|
( |
| As at 31 March 2026 |
|
|
|
|
|
| Net Book Value | |||||
| As at 31 March 2026 |
|
|
|
|
|
| As at 1 April 2025 |
|
|
|
|
|
| 2026 | 2025 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Motor Vehicles |
|
|
|
| 2026 | 2025 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Other debtors | 2,395 | 2,589 | |
| 2026 | 2025 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Net obligations under finance lease and hire purchase contracts |
|
|
|
| Other creditors | 58,227 | 33,328 | |
| Taxation and social security |
|
|
|
|
|
|
||
| 2026 | 2025 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Net obligations under finance lease and hire purchase contracts |
|
|
|
| 2026 | 2025 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Net obligations under finance lease and hire purchase contracts | 50,571 | 54,761 |
| 2026 | 2025 as restated |
||
|---|---|---|---|
| £ | £ | ||
| The future minimum finance lease payments are as follows: | |||
| Not later than one year |
|
|
|
| Later than one year and not later than five years |
|
|
|
|
|
|
||
|
|
|
||
| As at 1 April 2025 | Amounts advanced | Amounts repaid | Amounts written off | As at 31 March 2026 | |
|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | |
| Mrs Helen Lloyd |
|
|
|
- |
|
| Mr Michael Lloyd |
|
|
|
- |
|
|
Reconciliation of Equity:
|
1 April 2024
|
31 March 2025
|
|
|
£
|
£
|
||
|
Total Equity under FRS 105
|
180,615
|
207,290
|
|
|
Deferred tax liability recognition
|
0
|
(5,019)
|
|
|
|
|
||
|
Total Equity under FRS 102 Section 1A
|
180,615
|
202,170
|
|
Reconciliation of Profit or Loss:
|
31 March 2025
|
|
|
£
|
||
|
Profit for the year under FRS 105
|
146,674
|
|
|
increase in deferred tax liability
|
(5,019)
|
|
|
|
||
|
Profit for the year ended FRS 102 Section 1A
|
141,655
|