| Directors |
|
|
|
|
| Secretary |
|
| Company Number |
|
| Registered Office | Fairlawns Studio, Tricorn House |
| 51 - 53 Hagley Road | |
| Birmingham | |
| West Midlands | |
| B16 8TP | |
| Auditors |
|
| 5 Prospect Place | |
| Millennium Way, Pride Park | |
| Derby | |
| DE24 8HG | |
|
Director
|
|
27/05/2026
|
|
|
|
|
|
Director
|
|
|
|
for and on behalf of
|
|
|
|
5 Prospect Place
Millennium Way, Pride Park
Derby
DE24 8HG
|
| 2025 | 2024 as restated |
|||
|---|---|---|---|---|
| Notes | £ | £ | ||
| TURNOVER | 3 |
|
|
|
| Cost of sales |
( |
( |
||
| GROSS PROFIT |
|
|
||
| Administrative expenses |
( |
( |
||
| OPERATING PROFIT | 4 |
|
|
|
| Exceptional items | - | (184,582) | ||
| Profit on disposal of fixed assets |
|
|
||
| Other interest receivable and similar income | 9 |
|
|
|
| Interest payable and similar charges | 10 |
( |
( |
|
| PROFIT BEFORE TAXATION |
|
|
||
| Tax on Profit | 11 |
( |
( |
|
| PROFIT AFTER TAXATION BEING PROFIT FOR THE FINANCIAL YEAR |
|
|
||
| Profit attributable to: | ||||
| Owners of the parent | 1,823,335 | 1,911,061 | ||
| Non-controlling interest | 162,617 | 70,792 | ||
|
|
|
|||
| 2025 | 2024 as restated |
||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Intangible Assets | 13 |
|
|
||
| Tangible Assets | 14 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Debtors | 16 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 17 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| PROVISIONS FOR LIABILITIES | |||||
| Deferred taxation | 19 |
( |
( |
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 21 |
|
|
||
| Share premium account |
|
|
|||
| Profit and Loss Account |
|
|
|||
| Equity attributable to owners of the parent | 3,172,559 | 1,537,823 | |||
| Non-controlling interest |
|
|
|||
| TOTAL EQUITY | 3,181,954 | 1,574,372 | |||
|
Director
|
| 2025 | 2024 as restated |
||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Intangible Assets | 13 |
|
|
||
| Tangible Assets | 14 |
|
|
||
| Investments | 15 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Debtors | 16 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 17 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| PROVISIONS FOR LIABILITIES | |||||
| Deferred taxation | 19 |
( |
( |
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 21 |
|
|
||
| Share premium account |
|
|
|||
| Profit and Loss Account |
|
|
|||
| SHAREHOLDERS' FUNDS | 3,879,491 | 2,106,663 | |||
|
Director
|
| Share Capital | Share Premium | Profit and Loss Account | Total Attributable to Parent | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| As at 1 September 2023 |
|
|
|
|
| Profit for year | - | - | 1,911,061 |
|
| Transfers | - | - | 36,706 | 36,706 |
| Other distributions | - | - | - | - |
| Other comprehensive income for the year | - | - |
|
|
| Total comprehensive income for the year | - | - |
|
|
| Dividends paid | - | - | (4,010,476) | (4,010,476) |
| Disposal of shares in subsidiary to non-controlling interest | - | - |
|
|
| As at 31 August 2024 and 1 September 2024 as restated |
|
|
|
|
| Profit for year | - | - | 1,823,335 |
|
| Transfers | - | - | (188,599) | (188,599) |
| Other comprehensive income for the year | - | - |
( |
( |
| Total comprehensive income for the year | - | - |
|
|
| Dividends paid | - | - | - | - |
| Acquisitions | - | - |
|
|
| As at 31 August 2025 |
|
|
|
|
| Non-controlling interest | Total | |
|---|---|---|
| £ | £ | |
| As at 1 September 2023 |
|
3,811,854 |
| Profit for year |
|
|
| Transfers | (36,706) | - |
| Other distributions | (57,689) | (57,689) |
| Other comprehensive income for the year |
( |
( |
| Total comprehensive income for the year |
( |
1,924,164 |
| Dividends paid |
( |
(4,439,551) |
| Disposal of shares in subsidiary to non-controlling interest |
|
|
| As at 31 August 2024 and 1 September 2024 as restated |
|
1,574,372 |
| Profit for year |
|
|
| Transfers | 188,599 | - |
| Other comprehensive income for the year |
|
|
| Total comprehensive income for the year |
|
1,985,952 |
| Dividends paid |
( |
(178,370) |
| Acquisitions |
( |
( |
| As at 31 August 2025 |
|
3,181,954 |
| Share Capital | Share Premium | Profit and Loss Account | Total | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| As at 1 September 2023 |
|
|
|
3,280,550 |
| Profit for year | - | - | 2,894,277 |
|
| Other distributions | - | - | (57,688) | (57,688) |
| Other comprehensive income for the year | - | - |
( |
( |
| Total comprehensive income for the year | - | - |
|
2,836,589 |
| Dividends paid | - | - | (4,010,476) | (4,010,476) |
| As at 31 August 2024 and 1 September 2024 as restated |
|
|
|
2,106,663 |
| Profit for the year and total comprehensive income | - | - |
|
1,772,828 |
| Dividends paid | - | - | - | - |
| As at 31 August 2025 |
|
|
|
3,879,491 |
| 2025 | 2024 as restated |
|||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash generated from operations | 1 |
|
|
|
| Tax paid |
( |
( |
||
| Net cash generated from operating activities |
|
|
||
| Cash flows from investing activities | ||||
| Purchase of intangible assets |
( |
( |
||
| Purchase of tangible assets |
( |
( |
||
| Proceeds from disposal of tangible assets |
|
|
||
| Purchase of investment in subsidiary undertaking |
( |
( |
||
| Proceeds from disposal of investment in subsidiary undertaking |
|
|
||
| Interest received |
|
|
||
| Net cash (used in)/generated from investing activities |
( |
|
||
| Cash flows from financing activities | ||||
| Equity dividends paid |
( |
( |
||
| Repayment of bank borrowings |
|
( |
||
| Proceeds from new other loans | - | 264,980 | ||
| Repayment of other loans | (211,465) | - | ||
| Repayment of finance leases |
|
( |
||
| Interest paid | (74,005) | (68,274) | ||
| Other distributions | - | (57,688) | ||
| Net cash used in financing activities |
( |
( |
||
| Increase/(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 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Profit for the financial year |
|
|
|
| Adjustments for: | |||
| Tax on profit |
|
|
|
| Interest expense |
|
|
|
| Interest income |
( |
( |
|
| Amortisation of intangible assets |
|
|
|
| Depreciation of tangible assets |
|
|
|
| Profit on disposal of tangible assets | - | (3,877) | |
| Movements in working capital: | |||
| (Increase)/decrease in trade and other debtors |
( |
|
|
| Decrease in trade and other creditors |
( |
( |
|
| Net cash generated from operations |
|
|
|
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| As at 1 September 2024 | Cash flows | As at 31 August 2025 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
358,668 |
|
| Debts falling due within one year |
( |
211,465 |
( |
| (115,921) | 570,133 | 454,212 | |
| Motor Vehicles |
|
| Fixtures & Fittings |
|
| Computer Equipment |
|
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Sales | 30,713,641 | 31,360,670 | |
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Operating lease rentals |
|
|
|
| Depreciation of tangible fixed assets |
|
|
|
| Amortisation of intangible fixed assets |
|
|
|
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Audit Services | |||
| Audit of the group and company's financial statements |
|
|
|
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 as restated |
2025 | 2024 as restated |
||||
| £ | £ | £ | £ | ||||
| Wages and salaries |
|
|
|
|
|||
| Social security costs |
|
|
|
|
|||
| Other pension costs |
|
|
|
|
|||
|
|
|
|
|
||||
| 2025 | 2024 | ||
|---|---|---|---|
| Office and administration |
|
|
|
| Sales, marketing and distribution |
|
|
|
|
|
|
||
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Emoluments |
|
|
|
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Emoluments |
|
|
|
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Interest received | 42,484 | 1,074 | |
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Bank loans and overdrafts | - |
|
|
| Other finance charges |
|
|
|
| 74,005 | 68,273 | ||
|
The tax charge on the profit for the year was as follows:
|
|||||
| Tax Rate | 2025 | 2024 as restated |
|||
|---|---|---|---|---|---|
| 2025 | 2024 | £ | £ | ||
| Current tax | |||||
| UK Corporation Tax | 25.0% | 25.0% |
|
|
|
| Double taxation relief |
|
|
|||
|
|
|
||||
| Deferred Tax | |||||
| Deferred taxation |
|
|
|||
| Total tax charge for the period |
|
|
|||
|
Included in UK corporation tax is £524,448 in respect of payments made for group relief from a related company.
The actual charge for the year can be reconciled to the expected charge for the year based on the profit and the standard rate of corporation tax as follows:
|
|||||
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| £ | £ | ||||
| Profit before tax | 2,645,927 | 2,714,440 | |||
| Tax on profit at 25% (UK standard rate) |
|
|
|||
| Expenses not deductible for tax purposes |
|
|
|||
| Capital allowances |
( |
( |
|||
| Deferred tax from unrecognised tax loss or credit |
|
|
|||
| Total tax charge for the period | 659,975 | 732,587 | |||
|
As previously
|
Adjustment
|
As Restated
|
|
|
reported
|
|||
|
Period ended 31 August 2024
|
£
|
£
|
£
|
|
Cost of Sales
|
22,525,869
|
1,730,431
|
24,256,300
|
|
Administrative Expenses
|
5,872,457
|
(1,730,431)
|
4,142,026
|
| Software | |||
|---|---|---|---|
| £ | |||
| Cost | |||
| As at 1 September 2024 |
|
||
| Additions |
|
||
| As at 31 August 2025 |
|
||
| Amortisation | |||
| As at 1 September 2024 |
|
||
| Provided during the period |
|
||
| As at 31 August 2025 |
|
||
| Net Book Value | |||
| As at 31 August 2025 |
|
||
| As at 1 September 2024 |
|
||
| Software | |||
|---|---|---|---|
| £ | |||
| Cost | |||
| As at 1 September 2024 |
|
||
| Additions |
|
||
| As at 31 August 2025 |
|
||
| Amortisation | |||
| As at 1 September 2024 |
|
||
| Provided during the period |
|
||
| As at 31 August 2025 |
|
||
| Net Book Value | |||
| As at 31 August 2025 |
|
||
| As at 1 September 2024 |
|
||
| Motor Vehicles | Fixtures & Fittings | Computer Equipment | Total | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Cost | ||||
| As at 1 September 2024 |
|
|
|
|
| Additions |
|
|
|
|
| As at 31 August 2025 |
|
|
|
|
| Depreciation | ||||
| As at 1 September 2024 |
|
|
|
|
| Provided during the period |
|
|
|
|
| As at 31 August 2025 |
|
|
|
|
| Net Book Value | ||||
| As at 31 August 2025 |
|
|
|
|
| As at 1 September 2024 |
|
|
|
|
| Motor Vehicles | Fixtures & Fittings | Computer Equipment | Total | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Cost | ||||
| As at 1 September 2024 |
|
|
|
|
| Additions |
|
|
|
|
| As at 31 August 2025 |
|
|
|
|
| Depreciation | ||||
| As at 1 September 2024 |
|
|
|
|
| Provided during the period |
|
|
|
|
| As at 31 August 2025 |
|
|
|
|
| Net Book Value | ||||
| As at 31 August 2025 |
|
|
|
|
| As at 1 September 2024 |
|
|
|
|
| Subsidiaries | |
|---|---|
| £ | |
| Cost | |
| As at 1 September 2024 |
|
| Additions |
|
| Disposals |
( |
| As at 31 August 2025 |
|
| Provision | |
| As at 1 September 2024 |
|
| As at 31 August 2025 |
|
| Net Book Value | |
| As at 31 August 2025 |
|
| As at 1 September 2024 |
|
| Name of undertaking | Registered Office | Class of shares held | Direct holding | Indirect holding |
|---|---|---|---|---|
|
|
|
|
- | |
|
|
|
|
- | |
|
|
|
|
- | |
|
|
|
|
- | |
|
|
|
|
- | |
|
|
|
|
- | |
|
|
|
|
- | |
|
|
|
|
- | |
|
|
|
|
- |
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 as restated |
2025 | 2024 as restated |
||||
| £ | £ | £ | £ | ||||
| Due within one year | |||||||
| Trade debtors |
|
|
|
|
|||
| Prepayments and accrued income |
|
|
|
|
|||
| Other debtors |
|
|
|
|
|||
| Loans to directors |
|
|
|
|
|||
| Corporation tax debtor | - |
|
|
|
|||
| Deferred tax current asset | - | 5,255 | - | - | |||
| VAT |
|
- |
|
- | |||
| Amounts owed by group undertakings |
|
|
|
|
|||
|
|
|
|
|
||||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 as restated |
2025 | 2024 as restated |
||||
| £ | £ | £ | £ | ||||
| Trade creditors |
|
|
|
|
|||
| Other loans |
|
|
|
|
|||
| Amounts owed to group undertakings | - | - |
|
|
|||
| Other creditors | 46,202 | 66,852 | 46,202 | 66,852 | |||
| Corporation tax |
|
|
|
|
|||
| Taxation and social security | 132,587 | 822,216 | 139,541 | 822,216 | |||
| Accruals and deferred income |
|
|
|
|
|||
|
|
|
|
|
||||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 as restated |
2025 | 2024 as restated |
||||
| £ | £ | £ | £ | ||||
| Amounts falling due within one year or on demand: | |||||||
| Other loans |
|
|
|
|
|||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 as restated |
2025 | 2024 as restated |
||||
| £ | £ | £ | £ | ||||
| Other timing differences | 11,835 | 9,290 | 11,835 | 9,290 | |||
| Group | ||
|---|---|---|
| Deferred Tax | Total | |
| £ | £ | |
| As at 1 September 2024 |
|
4,035 |
| Deferred taxation |
|
|
| Balance at 31 August 2025 |
|
4,881 |
| Company | ||
|---|---|---|
| Deferred Tax | Total | |
| £ | £ | |
| As at 1 September 2024 |
|
9,290 |
| Deferred taxation |
|
|
| Balance at 31 August 2025 |
|
11,835 |
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Not later than one year |
|
|
|
| Later than one year and not later than five years |
|
|
|
| Later than five years |
|
|
|
|
|
|
||
|
Description
|
%
Rate
|
Opening
balance
£
|
Amounts
advanced
£
|
Amounts
repaid
£
|
Amounts
written off
£
|
Closing
balance
£
|
|
Interest free loan repayable on demand
|
-
|
254,505
|
300,000
|
-
|
-
|
554,505
|
|
Total
|
-
|
254,505
|
300,000
|
-
|
-
|
554,505
|
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| On equity shares: | |||
| Final dividend paid | - |
|
|