| Directors |
|
|
|
|
|
|
|
| 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
|
| 31 August 2025 | 31 August 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 |
( |
( |
|
| LOSS BEFORE TAXATION |
( |
( |
||
| Tax on Loss | 11 |
( |
( |
|
| LOSS AFTER TAXATION BEING LOSS FOR THE FINANCIAL YEAR |
( |
( |
||
| Loss attributable to: | ||||
| Owners of the parent | (2,371,410) | (1,695,206) | ||
| Non-controlling interest | 162,617 | 15,255 | ||
|
( |
( |
|||
| 31 August 2025 | 31 August 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 |
|
|
|||
| Creditors: Amounts Falling Due After More Than One Year | 18 |
( |
( |
||
| PROVISIONS FOR LIABILITIES | |||||
| Deferred Taxation | 20 |
( |
( |
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 21 |
|
|
||
| Merger reserve |
|
|
|||
| Profit and Loss Account |
( |
( |
|||
| Equity attributable to owners of the parent | 2,660,512 | 5,284,271 | |||
| Non-controlling interest |
|
|
|||
| TOTAL EQUITY | 2,669,907 | 5,320,820 | |||
|
Director
|
| 31 August 2025 | 31 August 2024 as restated |
||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Investments | 15 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 17 |
( |
|
||
| NET CURRENT ASSETS (LIABILITIES) |
( |
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| Creditors: Amounts Falling Due After More Than One Year | 18 |
( |
( |
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 21 |
|
|
||
| Merger reserve |
|
|
|||
| Profit and Loss Account |
|
|
|||
| SHAREHOLDERS' FUNDS | 7,622,564 | 9,323,803 | |||
|
Director
|
| Share Capital | Merger reserve | Profit and Loss Account | Total Attributable to Parent | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| As at 3 November 2023 |
|
|
|
|
| Loss for year | - | - | (1,695,206) |
( |
| Transfers | - | - | (58,109) | (58,109) |
| Other distributions | - | - | - | - |
| Other comprehensive income for the period | - |
|
( |
( |
| Total comprehensive income for the period | - | - |
( |
( |
| Dividends paid | - | - | - | - |
| Arising on shares issued during the period |
|
- | - | 1,000 |
| Disposal of shares in subsidiary to non-controlling interest | - | - |
|
|
| Non-controlling interest arising on business combination | - | - | - | - |
| Share for share exchange | - | 7,036,586 | - | 7,036,586 |
| As at 31 August 2024 and 1 September 2024 as restated |
|
|
( |
|
| Loss for year | - | - | (2,371,410) |
( |
| Transfers | - | - | (188,599) | (188,599) |
| Other comprehensive income for the year | - |
|
( |
( |
| Total comprehensive income for the year | - | - |
( |
( |
| Dividends paid | - | - | (63,750) | (63,750) |
| Acquisitions | - | - |
|
|
| Share for share exchange | - | - | - | - |
| As at 31 August 2025 |
|
|
( |
|
| Non-controlling interest | Total | |
|---|---|---|
| £ | £ | |
| As at 3 November 2023 |
|
- |
| Loss for year |
|
( |
| Transfers | 58,109 | - |
| Other distributions | (57,689) | (57,689) |
| Other comprehensive income for the period |
|
( |
| Total comprehensive income for the period |
|
(1,737,640) |
| Dividends paid |
( |
(348,502) |
| Arising on shares issued during the period | - | 1,000 |
| Disposal of shares in subsidiary to non-controlling interest |
|
|
| Non-controlling interest arising on business combination | 91,471 | 91,471 |
| Share for share exchange | - | 7,036,586 |
| As at 31 August 2024 and 1 September 2024 as restated |
|
5,320,820 |
| Loss for year |
|
( |
| Transfers | 188,599 | - |
| Other comprehensive income for the year |
|
|
| Total comprehensive income for the year |
|
(2,208,793) |
| Dividends paid |
( |
(242,120) |
| Acquisitions |
( |
( |
| Share for share exchange | - | - |
| As at 31 August 2025 |
|
2,669,907 |
| Share Capital | Merger reserve | Profit and Loss Account | Total | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| As at 3 November 2023 |
|
|
|
- |
| Profit for the period and total comprehensive income | - | - |
|
2,286,217 |
| Arising on shares issued during the period |
|
- | - | 1,000 |
| Share for share exchange | - | 7,036,586 | - | 7,036,586 |
| As at 31 August 2024 and 1 September 2024 as restated |
|
|
|
9,323,803 |
| Loss for the year and total comprehensive income | - | - |
( |
(1,637,489) |
| Dividends paid | - | - | (63,750) | (63,750) |
| Share for share exchange | - | - | - | - |
| As at 31 August 2025 |
|
|
|
7,622,564 |
| 31 August 2025 | 31 August 2024 as restated |
|||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash generated from operations | 1 |
|
|
|
| Tax refunded/(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 |
|
|
||
| Cash on acquisition of subsidiary | - | 13,325 | ||
| Net cash used in investing activities |
( |
( |
||
| Cash flows from financing activities | ||||
| Equity dividends paid |
( |
( |
||
| Proceeds from new other loans | - | 14,342,129 | ||
| Repayment of other loans | (211,465) | - | ||
| Repayment of finance leases |
|
( |
||
| Interest paid | (1,218,924) | (493,674) | ||
| Loan arrangement fee | - | (490,000) | ||
| Other distributions | - | (57,689) | ||
| Net cash (used in)/generated from financing activities |
( |
|
||
| Increase in cash and cash equivalents |
|
|
||
| Cash and cash equivalents at beginning of year | 2 |
|
|
|
| Cash and cash equivalents at end of year | 2 |
|
|
|
| 31 August 2025 | 31 August 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Loss for the financial year |
( |
( |
|
| Adjustments for: | |||
| Tax on loss |
|
|
|
| Interest expense |
|
|
|
| Interest income |
( |
( |
|
| Amortisation of intangible assets |
|
|
|
| Depreciation of tangible assets |
|
|
|
| Profit on disposal of tangible assets | - | (3,877) | |
| Movements in working capital: | |||
| Decrease in trade and other debtors |
|
|
|
| Decrease in trade and other creditors |
( |
( |
|
| Net cash generated from operations |
|
|
|
| 31 August 2025 | 31 August 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 |
( |
67,095 |
( |
| Debts falling due after more than one year | (20,121,320) | (867,489) | (20,988,809) |
| (20,237,191) | (441,726) | (20,678,917) | |
| Motor Vehicles |
|
| Fixtures & Fittings |
|
| Computer Equipment |
|
| 31 August 2025 | 31 August 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Sales | 30,713,641 | 20,679,702 | |
| 31 August 2025 | 31 August 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Operating lease rentals |
|
|
|
| Depreciation of tangible fixed assets |
|
|
|
| Amortisation of intangible fixed assets |
|
|
|
| 31 August 2025 | 31 August 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Audit Services | |||
| Audit of the group and company's financial statements |
|
|
|
| 31 August 2025 | 31 August 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| Social security costs |
|
|
|
| Other pension costs |
|
|
|
|
|
|
||
| 31 August 2025 | 31 August 2024 | ||
|---|---|---|---|
| Office and administration |
|
|
|
| Sales, marketing and distribution |
|
|
|
|
|
|
||
| 31 August 2025 | 31 August 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Emoluments |
|
|
|
| 31 August 2025 | 31 August 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Emoluments |
|
|
|
| 31 August 2025 | 31 August 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Interest received | 42,484 | 1,074 | |
| 31 August 2025 | 31 August 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Interest payable on other loans |
|
|
|
| Other finance charges |
|
|
|
| 2,230,783 | 1,460,624 | ||
|
The tax charge on the loss for the year was as follows:
|
|||||
| Tax Rate | 31 August 2025 | 31 August 2024 as restated |
|||
|---|---|---|---|---|---|
| 31 August 2025 | 31 August 2024 | £ | £ | ||
| Current tax | |||||
| UK Corporation Tax | 25.0% | 25.0% |
|
|
|
| Double taxation relief |
|
|
|||
|
|
|
||||
| Deferred Tax | |||||
| Deferred taxation |
|
|
|||
| Total tax charge for the period |
|
|
|||
|
The actual charge for the year can be reconciled to the expected credit for the year based on the loss and the standard rate of corporation tax as follows:
|
|||||
| 31 August 2025 | 31 August 2024 | ||||
| £ | £ | ||||
| Profit before tax | (2,073,266) | (1,577,912) | |||
| 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 | 135,527 | 102,039 | |||
|
As previously
|
Adjustment
|
As restated
|
|
|
reported
|
|||
|
Period ended 31st August 2024
|
£
|
£
|
£
|
|
Cost of Sales
|
14,854,887
|
1,444,690
|
16,295,661
|
|
Administrative Expenses
|
5,762,472
|
(1,444,690)
|
4,321,698
|
| Goodwill | Software | Total | |
|---|---|---|---|
| £ | £ | £ | |
| 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 |
|
|
|
|
| Subsidiaries | |
|---|---|
| £ | |
| Cost | |
| As at 1 September 2024 |
|
| 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 | ||||||
|---|---|---|---|---|---|---|---|
| 31 August 2025 | 31 August 2024 as restated |
31 August 2025 | 31 August 2024 as restated |
||||
| £ | £ | £ | £ | ||||
| Due within one year | |||||||
| Trade debtors |
|
|
|
|
|||
| Prepayments and accrued income |
|
|
|
|
|||
| Other debtors |
|
|
|
|
|||
| Loans to directors |
|
|
|
|
|||
| Corporation tax recoverable assets | - |
|
|
|
|||
| Deferred tax current asset | - | 5,255 | - | - | |||
| VAT |
|
- | - | - | |||
|
|
|
|
|
||||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 31 August 2025 | 31 August 2024 as restated |
31 August 2025 | 31 August 2024 as restated |
||||
| £ | £ | £ | £ | ||||
| Trade creditors |
|
|
|
|
|||
| Other loans |
|
|
|
|
|||
| Amounts owed to group undertakings | - | - |
|
|
|||
| Other creditors | 46,202 | 66,852 | - | - | |||
| Corporation tax |
|
|
|
|
|||
| Taxation and social security | 132,587 | 822,216 | - | - | |||
| Accruals and deferred income |
|
|
|
|
|||
|
|
|
|
|
||||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 31 August 2025 | 31 August 2024 as restated |
31 August 2025 | 31 August 2024 as restated |
||||
| £ | £ | £ | £ | ||||
| Other loans |
|
|
|
|
|||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 31 August 2025 | 31 August 2024 as restated |
31 August 2025 | 31 August 2024 as restated |
||||
| £ | £ | £ | £ | ||||
| Amounts falling due within one year or on demand: | |||||||
| Other loans |
|
|
|
|
|||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 31 August 2025 | 31 August 2024 as restated |
31 August 2025 | 31 August 2024 as restated |
||||
| £ | £ | £ | £ | ||||
| Amounts falling due between one and five years: | |||||||
| Other loans |
|
|
|
|
|||
| 31 August 2025 | 31 August 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Other timing differences | 11,835 | 9,290 | |
| 31 August 2025 | 31 August 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
|