|
|
|
|
|
|
|
|
|
Balance Sheet |
|
2025 |
2024 |
|||
|
Note |
£ |
£ |
£ |
£ |
|
Intangible assets |
5 |
|
|
||
|
Tangible assets |
6 |
|
|
||
|
-------- |
-------- |
||||
|
|
|
||||
|
Debtors |
7 |
|
|
||
|
Cash at bank and in hand |
|
|
|||
|
--------- |
--------- |
||||
|
|
|
||||
|
Creditors: amounts falling due within one year |
8 |
(
|
(
|
||
|
--------- |
--------- |
||||
|
Net current assets |
|
|
|||
|
--------- |
--------- |
||||
|
Total assets less current liabilities |
|
|
|||
|
Creditors: amounts falling due after more than one year |
9 |
– |
(
|
||
|
Taxation including deferred tax |
(
|
(
|
||
|
--------- |
--------- |
|||
|
Net assets |
|
|
||
|
--------- |
--------- |
|||
|
Called up share capital |
|
|
||
|
Profit and loss account |
|
|
||
|
--------- |
--------- |
|||
|
Shareholders funds |
|
|
||
|
--------- |
--------- |
|||
|
|
|
Balance Sheet (continued) |
|
|
|
|
Director |
|
|
|
|
Notes to the Financial Statements |
|
Goodwill |
- |
|
|
|
Franchise fee |
- |
5% straight line |
|
|
Fixtures and fittings |
- |
|
|
|
Office equipment |
- |
25% reducing balance |
|
|
Leasehold improvements |
- |
Over the period of the lease
|
|
|
Goodwill |
Franchise fee |
Total |
|
|
£ |
£ |
£ |
|
|
Cost |
|||
|
At 1 January 2025 and 31 December 2025 |
|
18,500 |
|
|
--------- |
-------- |
--------- |
|
|
Amortisation |
|||
|
At 1 January 2025 |
|
18,500 |
|
|
Charge for the year |
|
– |
|
|
--------- |
-------- |
--------- |
|
|
At 31 December 2025 |
|
18,500 |
|
|
--------- |
-------- |
--------- |
|
|
Carrying amount |
|||
|
At 31 December 2025 |
|
– |
|
|
--------- |
-------- |
--------- |
|
|
At 31 December 2024 |
|
– |
|
|
--------- |
-------- |
--------- |
|
|
Fixtures & fittings |
Office equipment |
Leasehold improvements |
Total |
|
|
£ |
£ |
£ |
£ |
|
|
Cost |
||||
|
At 1 January 2025 |
|
31,108 |
17,273 |
|
|
Additions |
|
1,795 |
– |
|
|
------- |
-------- |
-------- |
-------- |
|
|
At 31 December 2025 |
|
32,903 |
17,273 |
|
|
------- |
-------- |
-------- |
-------- |
|
|
Depreciation |
||||
|
At 1 January 2025 |
|
22,507 |
17,273 |
|
|
Charge for the year |
|
2,446 |
– |
|
|
------- |
-------- |
-------- |
-------- |
|
|
At 31 December 2025 |
|
24,953 |
17,273 |
|
|
------- |
-------- |
-------- |
-------- |
|
|
Carrying amount |
||||
|
At 31 December 2025 |
|
7,950 |
– |
|
|
------- |
-------- |
-------- |
-------- |
|
|
At 31 December 2024 |
|
8,601 |
– |
|
|
------- |
-------- |
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade debtors |
– |
|
|
Other debtors |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
Trade creditors |
|
|
|
Social security and other taxes |
|
|
|
Other creditors |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
– |
|
|
---- |
------- |
|