Acorah Software Products - Accounts Production 19.2.350 false true 30 June 2024 1 July 2023 true 3 June 2026 true 1 July 2024 30 June 2025 30 June 2025 00831990 Mr S C Broome iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 00831990 frs-core:Non-currentFinancialInstruments frs-core:BetweenOneFiveYears 2025-06-30 00831990 2024-06-30 00831990 2025-06-30 00831990 2024-07-01 2025-06-30 00831990 frs-core:CurrentFinancialInstruments 2025-06-30 00831990 frs-core:Non-currentFinancialInstruments 2025-06-30 00831990 frs-core:FurnitureFittings 2025-06-30 00831990 frs-core:FurnitureFittings 2024-07-01 2025-06-30 00831990 frs-core:FurnitureFittings 2024-06-30 00831990 frs-core:NetGoodwill 2025-06-30 00831990 frs-core:NetGoodwill 2024-07-01 2025-06-30 00831990 frs-core:NetGoodwill 2024-06-30 00831990 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2025-06-30 00831990 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2024-07-01 2025-06-30 00831990 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2024-06-30 00831990 frs-core:MotorVehicles 2024-07-01 2025-06-30 00831990 frs-core:PlantMachinery 2025-06-30 00831990 frs-core:PlantMachinery 2024-07-01 2025-06-30 00831990 frs-core:PlantMachinery 2024-06-30 00831990 frs-core:SharePremium 2025-06-30 00831990 frs-core:ShareCapital 2025-06-30 00831990 frs-core:RetainedEarningsAccumulatedLosses 2024-07-01 2025-06-30 00831990 frs-core:RetainedEarningsAccumulatedLosses 2025-06-30 00831990 frs-bus:PrivateLimitedCompanyLtd 2024-07-01 2025-06-30 00831990 frs-bus:FullAccounts 2024-07-01 2025-06-30 00831990 frs-bus:MediumEntities 2024-07-01 2025-06-30 00831990 frs-bus:Audited 2024-07-01 2025-06-30 00831990 frs-bus:Medium-sizedCompaniesRegimeForAccounts 2024-07-01 2025-06-30 00831990 frs-bus:Medium-sizedCompaniesRegimeForDirectorsReport 2024-07-01 2025-06-30 00831990 frs-bus:OrdinaryShareClass1 2024-07-01 2025-06-30 00831990 frs-bus:OrdinaryShareClass1 2025-06-30 00831990 frs-core:DeferredTaxation 2024-06-30 00831990 frs-core:DeferredTaxation 2025-06-30 00831990 frs-bus:Director1 2024-07-01 2025-06-30 00831990 frs-bus:Director1 2025-06-30 00831990 frs-bus:Director2 2024-07-01 2025-06-30 00831990 frs-bus:Director2 2025-06-30 00831990 frs-bus:Director3 2024-07-01 2025-06-30 00831990 frs-bus:Director3 2025-06-30 00831990 frs-bus:Director4 2024-07-01 2025-06-30 00831990 frs-bus:Director4 2025-06-30 00831990 frs-countries:EnglandWales 2024-07-01 2025-06-30 00831990 frs-core:Non-currentFinancialInstruments frs-core:BetweenOneFiveYears 2024-06-30 00831990 2023-06-30 00831990 2024-06-30 00831990 2023-07-01 2024-06-30 00831990 frs-core:CurrentFinancialInstruments 2024-06-30 00831990 frs-core:Non-currentFinancialInstruments 2024-06-30 00831990 frs-core:SharePremium 2023-06-30 00831990 frs-core:SharePremium 2024-06-30 00831990 frs-core:ShareCapital 2023-06-30 00831990 frs-core:ShareCapital 2024-06-30 00831990 frs-core:RetainedEarningsAccumulatedLosses 2023-07-01 2024-06-30 00831990 frs-core:RetainedEarningsAccumulatedLosses frs-core:PreviouslyStatedAmount 2023-06-30 00831990 frs-core:RetainedEarningsAccumulatedLosses 2024-06-30 00831990 frs-bus:OrdinaryShareClass1 2023-07-01 2024-06-30
Registered number: 00831990
Castle Green Kendal Limited
Strategic Report, Directors' Report and
Financial Statements
For The Year Ended 30 June 2025
Fairman Harris
1 Landor Road
London
SW9 9RX
Contents
Page
Company Information 1
Strategic Report 2
Directors' Report 3—4
Independent Auditor's Report 5—7
Profit and Loss Account 8
Statement of Comprehensive Income 9
Balance Sheet 10
Statement of Changes in Equity 11
Statement of Cash Flows 12
Notes to the Statement of Cash Flows 13
Notes to the Financial Statements 14—18
Page 1
Company Information
Director Mr S C Broome
Company Number 00831990
Registered Office Kirkland House, 11-15 Peterborough Road
Harrow
Middlesex
HA1 2AX
Accountants Fairman Harris
Fairman Harris
1 Landor Road
London
SW9 9RX
Page 1
Page 2
Strategic Report
The directors present their strategic report for the year ended 30 June 2025.
Principal Risks and Uncertainties
Hotel revenues were slightly back on 2024 levels, whilst average room rate grew by 1% - occupancy was back  by 1% causing an overall decline in room sales. 
Occupancy ended at 72.1% for the year. Average room rate however rose from £99.28 to £100.02 – 1%
Overall hotel operating profit for the year was £783k – prior year £961k. The decline was a combination of poor revenue growth, and increases in costs, mainly manning, with an increase in NLW of 5%. A decrease in the rate of business rates relief for the hospitality sector increased fixed costs.
The Director’s aim to ensure that the hotel’s market position is solidified in the short to medium term. The refurbishment of the hotel was completed in 2020, so the hotel’s current room stock is  second to none in the local market place.
Projects for the next financial year are focused around reducing the hotel’s carbon footprint, with projects underway, such as solar energy, and other energy saving initiatives, which will enable us to reduce our costs, as well, in the light of increasing utility costs.
On behalf of the board
Mr S C Broome
Director
3 June 2026
Page 2
Page 3
Directors' Report
The directors present their report and the financial statements for the year ended 30 June 2025.
Principal Activity
The company's principal activity continues to be that of hotlier.
Directors
The directors who held office during the year were as follows:
Ms S Jaffer Resigned 23/04/2026
Mr M S Jetha Resigned 01/04/2025
Mr M Ramon Resigned 23/04/2026
Mr S C Broome Appointed 15/12/2025
Statement of Directors' Responsibilities
The directors are responsible for preparing the Strategic Report, the Directors' Report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards, comprising FRS102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing the financial statements the directors are required to:
  • select suitable accounting policies and then apply them consistently;
  • make judgments and accounting estimates that are reasonable and prudent;
  • state whether applicable United Kingdom Accounting Standards, comprising FRS102, have been followed subject to any material departures disclosed and explained in the financial statements;
  • prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
The directors are responsible for the maintenance and integrity of the corporate and financial information included on the company's website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.
Statement of Disclosure of Information to Auditors
In the case of each director in office at the date the Directors' Report is approved:
  • so far as the director is aware, there is no relevant audit information of which the company's auditors are unaware; and
  • they have taken all the steps that they ought to have taken as directors in order to make themselves aware of any relevant audit information and to establish that the company's auditors are aware of that information.
Page 3
Page 4
Independent Auditors
The auditors, Fairman Harris, have indicated their willingness to continue in office and a resolution concerning their re-appointment will be proposed at the Annual General Meeting.
On behalf of the board
Mr S C Broome
Director
3 June 2026
Page 4
Page 5
Independent Auditor's Report
Opinion
Disclaimer of Opinion
We have audited the financial statements of Castle Green Kendal Limited for the year ended 30 June 2025 which comprise the Profit and Loss Account, Statement of Comprehensive Income, Balance Sheet, Statement of Changes of Equity, Cash Flow Statement and the related notes, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland".
We do not express an opinion on the accompanying financial statements of the Company. Because of the significance of the matter described in the Basis for Disclaimer of Opinion section of our report, we have not been able to obtain sufficient appropriate audit evidence to provide a basis for an audit opinion on these financial statements.
Basis for Opinion
We were unable to obtain sufficient appropriate audit evidence regarding the creditor balance of £6,070,239 and debit balance of £320,680 included creditors and debtors respectively, as the Management was unable to provide confirmations or alternative evidence to support the existence, accuracy, or terms of this liability and assey, including whether the amount is repayable on demand. As a result, we were unable to determine whether any adjustments might be necessary to this balance, the related disclosures, or the company’s assessment of its ability to continue as a going concern.
Because of the significance of this matter, we have been unable to obtain sufficient appropriate audit evidence to provide a basis for an audit opinion on these financial statements.
Conclusions Relating to Going Concern
Because of the matter described in the Basis for Disclaimer of Opinion section of our report, we were unable to conclude on the appropriateness of the directors’ use of the going concern basis of accounting.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
Other Information
The other information comprises the information included in the annual report, other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on Other Matters Prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
  • the information given in the Strategic Report and Directors' Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
  • the Strategic Report and Directors' Report have been prepared in accordance with applicable legal requirements.
Page 5
Page 6
Matters on Which We Are Required to Report by Exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report or the Directors' Report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
  • adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
  • the financial statements are not in agreement with the accounting records or returns; or
  • certain disclosures of directors' remuneration specified by law are not made; or
  • we have not received all the information and explanations we require for our audit.
Responsibilities of Directors
As explained more fully in the Directors' Responsibilities Statement set out on page 3—4, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
Page 6
Page 7
Auditor's Responsibilities for the Audit of the Financial Statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below: 
Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows: 
● the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations; 
● we identified the laws and regulations applicable to the group through discussions with directors and other management, and from our commercial knowledge and experience of the industry. 
● we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the group, including the Companies Act 2006, taxation legislation, data protection, anti-money-laundering, employment, environmental and health and safety legislation; 
● we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management. 
● identified laws and regulations were communicated within the    audit team regularly and the team remained alert to instances of non-compliance throughout the audit. 
We assessed the susceptibility of the group's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by: 
● making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; 
● considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations 
To address the risk of fraud through management bias and override of controls, we: 
● performed analytical procedures to identify any unusual or unexpected relationships; 
● tested journal entries to identify unusual transactions; 
● assessed whether judgements and assumptions made in determining the accounting estimates set out in note 1 were indicative of potential bias; and 
● investigated the rationale behind significant or unusual transactions. 
In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to: 
● agreeing financial statement disclosures to underlying supporting documentation; 
● reading the minutes of meetings of those charged with governance; 
● enquiring of management as to actual and potential litigation and claims; and 
● reviewing correspondence with HMRC. 
There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any. Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion. 
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
Use Of Our Report
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters that we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
F Meghani (Senior Statutory Auditor)
for and on behalf of Fairman Harris , Statutory Auditor
3 June 2026
Page 7
Page 8
Profit and Loss Account
2025 2024
Notes £ £
TURNOVER 5,388,247 5,427,555
Cost of sales (3,355,120 ) (3,211,356 )
GROSS PROFIT 2,033,127 2,216,199
Administrative expenses (1,782,215 ) (1,843,997 )
OPERATING PROFIT 3 250,912 372,202
Other interest receivable and similar income 7 1,478,295 -
Interest payable and similar charges 8 (311,430 ) (481,835 )
PROFIT/(LOSS) BEFORE TAXATION 1,417,777 (109,633 )
Tax on Profit/(loss) - (42,506 )
PROFIT/(LOSS) AFTER TAXATION BEING PROFIT/(LOSS) FOR THE FINANCIAL YEAR 1,417,777 (152,139 )
The notes on pages 13 to 18 form part of these financial statements.
Page 8
Page 9
Statement of Comprehensive Income
2025 2024
£ £
PROFIT FOR THE FINANCIAL YEAR 1,417,777 (152,139 )
OTHER COMPREHENSIVE INCOME FOR THE YEAR - -
TOTAL COMPREHENSIVE INCOME FOR THE YEAR 1,417,777 (152,139 )
Page 9
Page 10
Balance Sheet
2025 2024
Notes £ £ £ £
FIXED ASSETS
Tangible Assets 10 5,041,339 5,370,463
5,041,339 5,370,463
CURRENT ASSETS
Stocks 11 49,253 41,036
Debtors 12 7,469,249 9,719,514
Cash at bank and in hand 176,630 162,352
7,695,132 9,922,902
Creditors: Amounts Falling Due Within One Year 13 (2,533,756 ) (6,503,037 )
NET CURRENT ASSETS (LIABILITIES) 5,161,376 3,419,865
TOTAL ASSETS LESS CURRENT LIABILITIES 10,202,715 8,790,328
Creditors: Amounts Falling Due After More Than One Year 14 (5,527,778 ) (5,533,168 )
PROVISIONS FOR LIABILITIES
Deferred Taxation (93,324 ) (93,324 )
NET ASSETS 4,581,613 3,163,836
CAPITAL AND RESERVES
Called up share capital 17 1,175,000 1,175,000
Share premium account 125,000 125,000
Profit and Loss Account 3,281,613 1,863,836
SHAREHOLDERS' FUNDS 4,581,613 3,163,836
On behalf of the board
Mr S C Broome
Director
3 June 2026
The notes on pages 13 to 18 form part of these financial statements.
Page 10
Page 11
Statement of Changes in Equity
Share Capital Share Premium Profit and Loss Account Total
£ £ £ £
As at 1 July 2023 1,175,000 125,000 2,015,975 3,315,975
Loss for the year and total comprehensive income - - (152,139 ) (152,139)
As at 30 June 2024 and 1 July 2024 1,175,000 125,000 1,863,836 3,163,836
Profit for the year and total comprehensive income - - 1,417,777 1,417,777
As at 30 June 2025 1,175,000 125,000 3,281,613 4,581,613
Page 11
Page 12
Statement of Cash Flows
2025 2024
Notes £ £
Cash flows from operating activities
Net cash (used in)/generated from operations 1 (1,100,748 ) 396,572
Interest paid (311,430 ) (481,835 )
Tax paid - (17,500 )
Net cash used in operating activities (1,412,178 ) (102,763 )
Cash flows from investing activities
Purchase of tangible assets (46,449 ) (12,472 )
Interest received 1,478,295 -
Net cash generated from/(used in) investing activities 1,431,846 (12,472 )
Cash flows from financing activities
Repayment of other loans (5,390) (5,555)
Increase/(decrease) in cash and cash equivalents 14,278 (120,790 )
Cash and cash equivalents at beginning of year 2 162,352 283,142
Cash and cash equivalents at end of year 2 176,630 162,352
Page 12
Page 13
Notes to the Statement of Cash Flows
1. Reconciliation of profit/(loss) for the financial year to cash (used in)/generated from operations
2025 2024
£ £
Profit/(loss) for the financial year 1,417,777 (152,139 )
Adjustments for:
Tax on profit/(loss) - 42,506
Interest expense 311,430 456,829
Interest income (1,478,295 ) -
Amortisation of intangible assets - 4,625
Depreciation of tangible assets 375,573 420,760
Movements in working capital:
(Increase)/decrease in stocks (8,217 ) 10,986
Decrease/(increase) in trade and other debtors 2,250,265 (802,430 )
(Decrease)/increase in trade and other creditors (3,969,281 ) 415,435
Net cash (used in)/generated from operations (1,100,748 ) 396,572
2. Cash and cash equivalents
Cash and cash equivalents, as stated in the Statement of Cash Flows, relates to the following items in the Balance Sheet:
2025 2024
£ £
Cash at bank and in hand 176,630 162,352
3. Analysis of changes in net debt
As at 1 July 2024 Cash flows As at 30 June 2025
£ £ £
Cash at bank and in hand 162,352 14,278 176,630
Debts falling due after more than one year (5,533,168) 5,390 (5,527,778)
(5,370,816) 19,668 (5,351,148)
Page 13
Page 14
Notes to the Financial Statements
1. General Information
Castle Green Kendal Limited is a private company, limited by shares, incorporated in England & Wales, registered number 00831990 . The registered office is Kirkland House, 11-15 Peterborough Road, Harrow, Middlesex, HA1 2AX.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements have been prepared under the historical cost convention and in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.
2.2. Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover is reduced for estimated customer returns, rebates and other similar allowances.
Sale of goods
Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods has transferred to the buyer. This is usually at the point that the customer has signed for the delivery of the goods.
Rendering of services
Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. Turnover is only recognised to the extent of recoverable expenses when the outcome of a contract cannot be estimated reliably.
2.3. Intangible Fixed Assets and Amortisation - Goodwill
Goodwill is the difference between amounts paid on the acquisition of a business and the fair value of the separable net assets. It is amortised to the profit and loss account over its estimated economic life of .... years.
2.4. Tangible Fixed Assets and Depreciation
Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:
Freehold % Straight line
Plant & Machinery 10% Stright line
Motor Vehicles 25% Reducing balance
Fixtures & Fittings 15% Strigh line
2.5. Stocks and Work in Progress
Stocks and work in progress are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks.
Cost is determined using the first-in, first-out method. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads.
Work in progress is reflected in the accounts on a contract by contract basis by recording turnover and related costs as contract activity progresses.
At the end of each reporting period stocks are assessed for impairment. If an item of stock is impaired, the identified stock is reduced to its selling price less costs to complete and sell and an impairment charge is recognised in the profit and loss account. Where a reversal of the impairment is required the impairment charge is reversed, up to the original impairment loss, and is recognised as a credit in the profit and loss account.
2.6. Cash and Cash Equivalents
Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks, other short-term highly liquid investments that mature in no more than three months from the date of acquisition and are readily convertible to a known amount of cash with insignificant risk of change in value, and bank overdrafts.
Page 14
Page 15
2.7. Taxation
Income tax expense represents the sum of the tax currently payable and deferred tax.
The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of comprehensive income because of items of income or expense that are taxable or deductible in other years and items that are never taxable or deductible. The company's liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the end of the reporting period.
Deferred tax is recognised on timing differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognised for all taxable timing differences. Deferred tax assets are generally recognised for all deductible temporary differences to the extent that it is probable that taxable profits will be available against which those deductible timing differences can be utilised. The carrying amount of deferred tax assets is reviewed at the end of each reporting period and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered.
Deferred tax assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax liabilities are presented within provisions for liabilities and deferred tax assets within debtors. The measurement of deferred tax liabilities and assets reflect the tax consequences that would follow from the manner in which the Company expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities.
Current or deferred tax for the year is recognised in profit or loss, except when they related to items that are recognised in other comprehensive income or directly in equity, in which case, the current and deferred tax is also recognised in other comprehensive income or directly in equity respectively.
3. Operating Profit
The operating profit is stated after charging:
2025 2024
£ £
Depreciation of tangible fixed assets 375,573 420,760
Amortisation of intangible fixed assets - 4,625
4. Auditor's Remuneration
Remuneration received by the company's auditors and their associates during the year was as follows:
2025 2024
£ £
Audit Services
Audit of the company's financial statements 12,600 12,600
5. Staff Costs
Staff costs, including directors' remuneration, were as follows:
2025 2024
£ £
Wages and salaries 172,929 169,758
Social security costs 20,256 19,494
Other pension costs 4,164 4,683
197,349 193,935
6. Average Number of Employees
Average number of employees, including directors, during the year was: 128 (2024: 126)
128 126
Page 15
Page 16
7. Interest Receivable and Similar Income
2025 2024
£ £
Other interest receivable type A 1,478,295 -
8. Interest Payable and Similar Charges
2025 2024
£ £
Other finance charges 311,430 481,835
9. Intangible Assets
Goodwill
£
Cost
As at 1 July 2024 55,070
As at 30 June 2025 55,070
Amortisation
As at 1 July 2024 55,070
As at 30 June 2025 55,070
Net Book Value
As at 30 June 2025 -
As at 1 July 2024 -
10. Tangible Assets
Land & Property
Freehold Plant & Machinery Fixtures & Fittings Total
£ £ £ £
Cost
As at 1 July 2024 5,606,155 3,475,698 1,270,879 10,352,732
Additions 3,952 5,849 36,648 46,449
As at 30 June 2025 5,610,107 3,481,547 1,307,527 10,399,181
Depreciation
As at 1 July 2024 1,179,622 3,003,111 799,536 4,982,269
Provided during the period 51,012 147,162 177,399 375,573
As at 30 June 2025 1,230,634 3,150,273 976,935 5,357,842
Net Book Value
As at 30 June 2025 4,379,473 331,274 330,592 5,041,339
As at 1 July 2024 4,426,533 472,587 471,343 5,370,463
Page 16
Page 17
11. Stocks
2025 2024
£ £
Finished goods 49,253 41,036
12. Debtors
2025 2024
£ £
Due within one year
Trade debtors 59,031 70,570
Amounts owed by group undertakings 7,143,892 9,471,229
Other debtors 266,326 177,715
7,469,249 9,719,514
13. Creditors: Amounts Falling Due Within One Year
2025 2024
£ £
Trade creditors 445,102 356,836
Other creditors 1,535,833 5,795,311
Taxation and social security 236,166 188,153
Accruals and deferred income 316,655 162,737
2,533,756 6,503,037
14. Creditors: Amounts Falling Due After More Than One Year
2025 2024
£ £
Other loans 5,527,778 5,533,168
15. Loans
An analysis of the maturity of loans is given below:
2025 2024
£ £
Amounts falling due between one and five years:
Other loans 5,527,778 5,533,168
16. Provisions for Liabilities
Deferred Tax Total
£ £
As at 1 July 2024 93,324 93,324
Balance at 30 June 2025 93,324 93,324
Page 17
Page 18
17. Share Capital
2025 2024
Allotted, called up and fully paid £ £
1,175,000 Ordinary Shares of £ 1.00 each 1,175,000 1,175,000
18. Pension Commitments
The company operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund.
During the year the charge to the profit and loss account in respect of defined contribution schemes was £4,164 (2024: £4,683).
At the balance sheet date contributions of £NIL were due to the fund and are included in creditors.
19. Related Party Disclosures
At the balance sheet date, the amount of the net debtors of the company is £5,892,845 (2024:£ 4,016,096) owed from the other related companies having common directors. 
Included in the loans is an amount of £4,000,000 (2024: £4,000,000) owed to Mr Pankaj Jain since it was loaned £1,000,000 on 18 December 2019 and £3,000,000 on 20 December 2019.
Included in the loans is an amount of £1,500,000 (2024: £1,500,000) owed to Mr Sambhav Jain loaned on 18 October 2019.
Page 18