|
|
|
|
|
|
|
|
|
Financial Statements |
|
Contents |
Page |
|
Strategic report |
1 |
|
Directors' report |
2 |
|
Statement of comprehensive income |
3 |
|
Statement of financial position |
4 |
|
Statement of changes in equity |
5 |
|
Statement of cash flows |
6 |
|
Notes to the financial statements |
7 |
|
|
|
Strategic Report |
|
|
|
|
Director |
Director |
|
Registered office: |
|
|
|
|
|
|
|
|
|
Directors' Report |
|
|
|
|
|
|
|
|
|
|
Director |
Director |
|
Registered office: |
|
|
|
|
|
|
|
|
|
Statement of Comprehensive Income |
|
2025 |
2024 |
||
|
Note |
£ |
£ |
|
|
Turnover |
4 |
|
|
|
-------- |
-------- |
|
|
Gross profit |
|
|
|
Administrative expenses |
|
|
|
-------- |
-------- |
|
|
Operating profit |
|
|
|
-------- |
-------- |
|
|
Profit before taxation |
|
|
|
Tax on profit |
7 |
|
|
|
-------- |
-------- |
||
|
Profit for the financial year and total comprehensive income |
|
|
|
|
-------- |
-------- |
||
|
|
|
Statement of Financial Position |
|
2025 |
2024 |
|
|
Note |
£ |
£ |
|
Cash at bank and in hand |
|
|
|
Creditors: amounts falling due within one year |
9 |
|
|
|
-------- |
-------- |
||
|
Net current assets |
|
|
|
|
-------- |
-------- |
||
|
Total assets less current liabilities |
|
|
|
|
Creditors: amounts falling due after more than one year |
10 |
|
|
|
-------- |
-------- |
||
|
Net assets |
|
|
|
|
-------- |
-------- |
||
|
Called up share capital |
11 |
|
|
|
Profit and loss account |
|
|
|
|
-------- |
------- |
||
|
Shareholders funds |
|
|
|
|
-------- |
------- |
||
|
|
|
|
Director |
Director |
|
|
|
Statement of Changes in Equity |
|
Called up share capital |
Profit and loss account |
Total |
||
|
£ |
£ |
£ |
||
|
At 1 July 2023 |
– |
– |
– |
|
|
Profit for the year |
|
|
||
|
---- |
-------- |
-------- |
||
|
Total comprehensive income for the year |
– |
|
|
|
|
Issue of shares |
|
– |
|
|
|
Dividends paid and payable |
8 |
– |
(
|
(
|
|
---- |
-------- |
-------- |
||
|
Total investments by and distributions to owners |
|
(
|
(
|
|
|
At 30 June 2024 |
|
|
|
|
|
Profit for the year |
|
|
||
|
---- |
-------- |
-------- |
||
|
Total comprehensive income for the year |
– |
|
|
|
|
---- |
-------- |
-------- |
||
|
At 30 June 2025 |
|
|
|
|
|
---- |
-------- |
-------- |
||
|
|
|
Statement of Cash Flows |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Profit for the financial year |
|
|
|
Adjustments for: |
||
|
Tax on profit |
|
|
|
Accrued expenses |
– |
|
|
-------- |
-------- |
|
|
Cash generated from operations |
|
|
|
Tax paid |
(
|
– |
|
-------- |
-------- |
|
|
Net cash from operating activities |
|
|
|
-------- |
-------- |
|
|
Proceeds from issue of ordinary shares |
– |
|
|
Proceeds from borrowings |
(
|
|
|
Dividends paid |
– |
(
|
|
-------- |
-------- |
|
|
Net cash (used in)/from financing activities |
(
|
|
|
-------- |
-------- |
|
|
Net increase in cash and cash equivalents |
|
|
|
Cash and cash equivalents at beginning of year |
24,285 |
– |
|
-------- |
-------- |
|
|
Cash and cash equivalents at end of year |
|
|
|
-------- |
-------- |
|
|
|
|
Notes to the Financial Statements |
|
2025 |
2024 |
|
|
No. |
No. |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
– |
|
-------- |
---- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
UK current tax expense |
|
|
|
------- |
------- |
|
|
Tax on profit |
|
|
|
------- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Accruals and deferred income |
|
|
|
Director loan accounts |
|
|
|
------- |
-------- |
|
|
|
|
|
|
------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Corporation tax |
|
|
|
------- |
------- |
|
|
2025 |
2024 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
4 |
|
4 |
|
---- |
---- |
---- |
---- |
|
|
At 1 Jul 2024 |
Cash flows |
At 30 Jun 2025 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
8,944 |
|
|
Debt due within one year |
(13,434) |
6,556 |
(6,878) |
|
-------- |
-------- |
-------- |
|
|
|
|
|
|
|
-------- |
-------- |
-------- |
|