| Directors |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Secretary |
|
| Company Number |
|
| Registered Office | Mazuma Stadium |
| Christie Way | |
| Morecambe | |
| LA4 4TB | |
| Business | Mazuma Stadium |
| Christie Way | |
| Morecambe | |
| LA4 4TB | |
| Accountants |
|
|
|
|
| London | |
| N8 0JG | |
|
Target
|
2024/2025 Performance
|
2023/2024 Performance
|
|
League performance
|
Finished in 24th position with 36 points (League 2). Relegated
|
Finished in 15th position with 58 points (League 2)
|
|
Generate Income from Cup Runs
|
FA Cup - 3rd Round
EFL Cup - 1st Round
EFL Trophy - Group Stage
|
FA Cup - 3rd Round
EFL Cup - 1st Round
EFL Trophy - Group Stage
|
|
Director
|
|
25/05/2026
|
|
Directors
|
Resigned
|
Appointed
|
Resigned
|
Appointed
|
Resigned
|
|
R H Taylor
|
02/07/2025
|
04/07/2025
|
07/07/2025
|
20/08/2025
|
08/12/2025
|
|
G A Howse
|
02/07/2025
|
04/07/2025
|
07/07/2025
|
20/08/2025
|
08/12/2025
|
|
M Horton
|
02/07/2025
|
04/07/2025
|
07/07/2025
|
||
|
J T Wakerfield
|
02/07/2025
|
04/07/2025
|
07/07/2025
|
||
|
C E Appleyard
|
02/07/2025
|
04/07/2025
|
07/07/2025
|
||
|
R A Smith
|
15/08/2025
|
20/08/2025
|
|||
|
O W Fish
|
15/08/2025
|
20/08/2025
|
|||
|
K S Momi
|
17/08/2025
|
||||
|
H Singh
|
17/08/2025
|
|
Director
|
|
|
|
for and on behalf of
|
|
|
| 2025 | 2024 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| TURNOVER | 3 |
|
|
|
| Cost of sales |
( |
( |
||
| GROSS PROFIT |
|
|
||
| Administrative expenses |
( |
( |
||
| OPERATING LOSS | 4 |
( |
( |
|
| Exceptional items | - | (99,663) | ||
| Other interest receivable and similar income | 9 |
|
|
|
| Interest payable and similar charges | 10 |
( |
( |
|
| LOSS BEFORE TAXATION |
( |
( |
||
| Tax on Loss | 11 |
|
|
|
| LOSS AFTER TAXATION BEING LOSS FOR THE FINANCIAL YEAR |
( |
( |
||
| OTHER COMPREHENSIVE INCOME FOR THE YEAR | - | - | ||
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
( |
( |
||
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Intangible Assets | 12 |
|
|
||
| Tangible Assets | 13 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Stocks | 14 |
|
|
||
| Debtors | 15 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 16 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
( |
( |
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| Creditors: Amounts Falling Due After More Than One Year | 17 |
( |
( |
||
| PROVISIONS FOR LIABILITIES | |||||
| Deferred Taxation | 20 |
( |
( |
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 21 |
|
|
||
| Share premium account |
|
|
|||
| Profit and Loss Account |
( |
( |
|||
| SHAREHOLDERS' FUNDS | 3,092,237 | 3,801,036 | |||
|
Director
|
| Share Capital | Share Premium | Profit and Loss Account | Total | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| As at 1 June 2023 |
|
|
( |
4,986,489 |
| Loss for the year and total comprehensive income | - | - |
( |
(1,185,453) |
| As at 31 May 2024 and 1 June 2024 |
|
|
( |
3,801,036 |
| Loss for the year and total comprehensive income | - | - |
( |
(1,023,450) |
| Arising on shares issued during the period |
|
- | - | 314,651 |
| As at 31 May 2025 |
|
|
( |
3,092,237 |
| 2025 | 2024 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash used in operations | 1 |
( |
( |
|
| Interest paid |
( |
( |
||
| Tax refunded |
|
|
||
| Net cash used in operating activities |
( |
( |
||
| Cash flows from investing activities | ||||
| Purchase of tangible assets |
( |
( |
||
| Interest received |
|
|
||
| Net cash used in investing activities |
( |
( |
||
| Cash flows from financing activities | ||||
| Proceeds from issue of share capital |
|
|
||
| Proceeds from new other loans | 908,569 | 1,240,209 | ||
| Repayment of other loans | (80,241) | (141,971) | ||
| Repayment of finance leases |
( |
( |
||
| Net cash generated from financing activities |
|
|
||
| Decrease in cash and cash equivalents |
( |
( |
||
| Cash and cash equivalents at beginning of year | 2 |
|
|
|
| Cash and cash equivalents at end of year | 2 |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Loss for the financial year |
( |
( |
|
| Adjustments for: | |||
| Tax on loss |
( |
( |
|
| Interest expense |
|
|
|
| Interest income |
( |
|
|
| Amortisation of intangible assets |
|
|
|
| Depreciation of tangible assets |
|
|
|
| Movements in working capital: | |||
| Decrease/(increase) in stocks |
|
( |
|
| Decrease/(increase) in trade and other debtors |
|
( |
|
| Decrease in trade and other creditors |
( |
( |
|
| Net cash used in operations |
( |
( |
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| As at 1 June 2024 | Cash flows | As at 31 May 2025 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
(14,300) |
|
| Finance leases | (8,353) | (16,931) | (25,284) |
| Debts falling due within one year |
( |
(908,602) |
( |
| Debts falling due after more than one year | (94,500) | 84,000 | (10,500) |
| (2,179,903) | (855,833) | (3,035,736) | |
|
Trademarks
|
15% Straight Line
|
|
|
Player registrations
|
Straight line over the period of the initial contract
|
|
| Freehold land |
|
| Leasehold Property |
|
| Plant & Machinery |
|
| Motor Vehicles |
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Football | 3,412,403 | 2,986,831 | |
| Hospitality | 921,299 | 901,587 | |
| Other | 97,717 | 111,026 | |
| Other Corporate | 398,305 | 422,299 | |
| Player sales | 106,000 | 332,000 | |
| Shop | 140,576 | 188,498 | |
| 5,076,300 | 4,942,241 | ||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| United Kingdom |
|
|
|
| 5,076,300 | 4,942,241 | ||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bad debts | (2,101) | 14,804 | |
| Depreciation of tangible fixed assets |
|
|
|
| Amortisation of intangible fixed assets |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Audit Services | |||
| Audit of the company's financial statements |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| Social security costs |
|
|
|
| Other pension costs |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| Playing and Management Staff |
|
|
|
| Other Football Related Staff |
|
|
|
| Shop Staff |
|
|
|
| Hospitality Staff |
|
|
|
| Support and Administrative Staff |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Emoluments |
|
|
|
| Company contributions to money purchase pension schemes |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bank interest receivable |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bank loans and overdrafts | - |
|
|
| Interest payable on other loans |
|
|
|
| Finance charges payable under finance leases and hire purchase contracts | 170 | 986 | |
| Other finance charges |
|
|
|
| 362,598 | 275,814 | ||
| Tax Rate | 2025 | 2024 | |||
|---|---|---|---|---|---|
| 2025 | 2024 | £ | £ | ||
| Current tax | |||||
| UK Corporation Tax | 25.0% | 25.0% |
|
|
|
| Prior period adjustment |
( |
|
|||
|
( |
|
||||
| Deferred Tax | |||||
| Deferred taxation |
( |
( |
|||
| Total tax charge for the period |
( |
( |
|||
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| £ | £ | ||||
| Profit before tax | (1,086,116) | (1,194,058) | |||
| Tax on profit at 25% (UK standard rate) |
( |
( |
|||
| Goodwill/depreciation not allowed for tax |
|
|
|||
| Expenses not deductible for tax purposes |
|
|
|||
| Prior period adjustment |
( |
|
|||
| Rollover relief on profit on disposal of fixed assets |
( |
( |
|||
| Deferred tax from unrecognised tax loss or credit |
|
|
|||
| Total tax charge for the period | (62,666) | (8,605) | |||
| Trademarks | Player registrations | Total | |
|---|---|---|---|
| £ | £ | £ | |
| Cost | |||
| As at 1 June 2024 |
|
|
|
| As at 31 May 2025 |
|
|
|
| Amortisation | |||
| As at 1 June 2024 |
|
|
|
| Provided during the period |
|
|
|
| As at 31 May 2025 |
|
|
|
| Net Book Value | |||
| As at 31 May 2025 |
|
|
|
| As at 1 June 2024 |
|
|
|
| Land & Property | |||||
|---|---|---|---|---|---|
| Freehold land | Leasehold Property | Plant & Machinery | Motor Vehicles | Total | |
| £ | £ | £ | £ | £ | |
| Cost | |||||
| As at 1 June 2024 |
|
|
|
|
|
| Additions |
|
|
|
|
|
| As at 31 May 2025 |
|
|
|
|
|
| Depreciation | |||||
| As at 1 June 2024 |
|
|
|
|
|
| Provided during the period |
|
|
|
|
|
| As at 31 May 2025 |
|
|
|
|
|
| Net Book Value | |||||
| As at 31 May 2025 |
|
|
|
|
|
| As at 1 June 2024 |
|
|
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Motor Vehicles |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Stock |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| Prepayments and accrued income |
|
|
|
| Other debtors |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Net obligations under finance lease and hire purchase contracts |
|
|
|
| Trade creditors |
|
|
|
| Other loans |
|
|
|
| Other creditors | 7,735 | 9,994 | |
| Taxation and social security | 128,409 | 155,187 | |
| Accruals and deferred income | 242,300 | 365,913 | |
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Net obligations under finance lease and hire purchase contracts |
|
|
|
| Other loans |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Amounts falling due within one year or on demand: | |||
| Other loans |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Amounts falling due between one and five years: | |||
| Other loans |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| The future minimum finance lease payments are as follows: | |||
| Not later than one year |
|
|
|
| Later than one year and not later than five years |
|
|
|
|
|
|
||
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Other timing differences | 1,393,109 | 1,395,109 | |
|
Movements in the year:
|
2025
£ |
|
Liability at 31st May 2024
|
1,395,109
|
|
Credit to profit or loss
|
(2,000)
|
|
Liability at 31st May 2025
|
1,393,109
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Not later than one year |
|
|
|
| Later than one year and not later than five years | - |
|
|
|
|
|
||
|
Sales
2025 £ |
Sales
2024
£
|
Purchases
2025 £ |
Purchases
2024 £ |
|
|
Entities with control, joint control
or significant influence over the club
|
-
|
578
|
-
|
-
|
|
Key management personnel
|
5,660
|
1,508
|
872
|
-
|
|
Other related parties
|
-
|
8,053
|
-
|
4,614
|
|
|
|
|
|
|
Interest Payable
2025 £ |
2024 £ |
|
|
Entities with control, joint control or significant influence over the club
|
346,472
|
268,774
|
|
|
|
|
2025
£ |
2024
£ |
|
|
Entities with control, joint control
or significant influence over the club
|
1,560,371
|
1,338,243
|
|
Key management personnel
|
-
|
13,075
|
|
Other related parties
|
-
|
1,362
|
|
|
|
|
2025
£ |
2024
£ |
|
|
Entities with control, joint control
or significant influence over the club
|
-
|
578
|
|
Key management personnel
|
-
|
81
|
|
Other related parties
|
-
|
-
|
|
|
|
|
|
2025
|
2024
|
||
|
£
|
£
|
||
|
-
|
99,662
|
||
|
|
|