|
2025
|
2024
|
||
|
Turnover (15 months : 12 months)
|
£14,985,366
|
£11,883,681
|
|
|
Gross profit percentage
|
36.5%
|
41.6%
|
|
|
Net profit / (loss) percentage before tax
|
(2.6%)
|
20.2%
|
|
Director
|
|
5th June 2026
|
|
|
|
|
|
|
|
Director
|
|
|
|
for and on behalf of
|
|
|
|
Unit 3, Building 2, The Colony
Altrincham Road
Wilmslow
Cheshire
SK9 4LY
|
| 30 June 2025 | 31 March 2024 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| TURNOVER | 3 |
|
|
|
| Cost of sales |
( |
( |
||
| GROSS PROFIT |
|
|
||
| Administrative expenses |
( |
( |
||
| OPERATING PROFIT | 4 |
|
|
|
| Exceptional items | (232,292) | - | ||
| Fair value losses on investments |
( |
|
||
| Loss on disposal of fixed assets |
|
( |
||
| Other interest receivable and similar income | 9 |
|
|
|
| Interest payable and similar charges | 10 |
( |
( |
|
| (LOSS)/PROFIT BEFORE TAXATION |
( |
|
||
| Tax on (Loss)/profit | 11 |
|
( |
|
| (LOSS)/PROFIT AFTER TAXATION BEING (LOSS)/PROFIT FOR THE FINANCIAL PERIOD |
( |
|
||
| OTHER COMPREHENSIVE INCOME FOR THE PERIOD | - | - | ||
| TOTAL COMPREHENSIVE INCOME FOR THE PERIOD |
( |
|
||
| 30 June 2025 | 31 March 2024 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Intangible Assets | 12 |
|
|
||
| Tangible Assets | 13 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Stocks | 14 |
|
|
||
| Debtors | 15 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 16 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| PROVISIONS FOR LIABILITIES | |||||
| Deferred Taxation | 17 |
( |
( |
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 19 |
|
|
||
| Capital redemption reserve |
|
|
|||
| Income Statement |
|
|
|||
| SHAREHOLDERS' FUNDS | 4,539,175 | 11,226,429 | |||
|
Director
|
|
|
| Share Capital | Capital Redemption | Income Statement | Total | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| As at 1 April 2023 |
|
|
|
10,001,088 |
| Profit for the year and total comprehensive income | - | - |
|
1,770,265 |
| Dividends paid | - | - | (544,924) | (544,924) |
| Purchase of own shares |
( |
|
|
- |
| As at 31 March 2024 and 1 April 2024 |
|
|
|
11,226,429 |
| Loss for the period and total comprehensive income | - | - |
( |
(394,214) |
| Dividends paid | - | - | (6,293,040) | (6,293,040) |
| As at 30 June 2025 |
|
|
|
4,539,175 |
| Leasehold Improvements |
|
| Plant & Machinery |
|
| Motor Vehicles |
|
| Fixtures & Fittings |
|
| Computer Equipment |
|
| 30 June 2025 | 31 March 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Sale of goods | 14,985,366 | 11,883,681 | |
| 30 June 2025 | 31 March 2024 | ||
|---|---|---|---|
| £ | £ | ||
| United Kingdom |
|
|
|
| 14,985,366 | 11,883,681 | ||
| 30 June 2025 | 31 March 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bad debts | 24,842 | 63,234 | |
| Depreciation of tangible fixed assets |
|
|
|
| Amortisation of intangible fixed assets |
|
|
|
| Impairment losses - intangible fixed assets |
|
|
|
| 30 June 2025 | 31 March 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Audit Services | |||
| Audit of the company's financial statements |
|
|
|
| 30 June 2025 | 31 March 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| Social security costs |
|
|
|
| Other pension costs |
|
|
|
|
|
|
||
| 30 June 2025 | 31 March 2024 | ||
|---|---|---|---|
| Office and administration |
|
|
|
| Directors |
|
|
|
|
|
|
||
| 30 June 2025 | 31 March 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Emoluments |
|
|
|
| Company contributions to money purchase pension schemes |
|
|
|
|
|
|
||
| 30 June 2025 | 31 March 2024 | ||
|---|---|---|---|
| Money purchase pension schemes |
|
|
|
| 30 June 2025 | 31 March 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bank interest receivable |
|
|
|
| Other interest receivable | 11,839 | 10,237 | |
| 13,701 | 62,268 | ||
| 30 June 2025 | 31 March 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Interest payable on other loans |
|
|
|
| Other finance charges |
|
|
|
| 51,123 | 7,191 | ||
| Tax Rate | 30 June 2025 | 31 March 2024 | |||
|---|---|---|---|---|---|
| 30 June 2025 | 31 March 2024 | £ | £ | ||
| Current tax | |||||
| UK Corporation Tax | 25.0% | 25.0% |
|
|
|
| Prior period adjustment |
|
( |
|||
|
|
|
||||
| Deferred Tax | |||||
| Deferred taxation |
( |
|
|||
| Total tax charge for the period |
( |
|
|||
| 30 June 2025 | 31 March 2024 | ||||
|---|---|---|---|---|---|
| £ | £ | ||||
| Profit before tax | (395,678) | 2,396,624 | |||
| Tax on profit at 25% (UK standard rate) |
( |
|
|||
| Goodwill/depreciation not allowed for tax |
|
|
|||
| Expenses not deductible for tax purposes |
|
|
|||
| Capital allowances |
( |
( |
|||
| Short term timing differences |
|
|
|||
| Prior period adjustment |
|
( |
|||
| Deferred tax from unrecognised tax loss or credit |
( |
|
|||
| Group relief |
( |
( |
|||
| Total tax charge for the period | (1,464) | 626,359 | |||
| Goodwill | Other | Development Costs | Total | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Cost | ||||
| As at 1 April 2024 |
|
|
|
|
| Additions |
|
|
|
|
| As at 30 June 2025 |
|
|
|
|
| Amortisation | ||||
| As at 1 April 2024 |
|
|
|
|
| Provided during the period |
|
|
|
|
| Impairment losses |
|
|
|
|
| As at 30 June 2025 |
|
|
|
|
| Net Book Value | ||||
| As at 30 June 2025 |
|
|
|
|
| As at 1 April 2024 |
|
|
|
|
| Land & Property | ||||
|---|---|---|---|---|
| Leasehold Improvements | Plant & Machinery | Motor Vehicles | Fixtures & Fittings | |
| £ | £ | £ | £ | |
| Cost | ||||
| As at 1 April 2024 |
|
|
|
|
| Additions |
|
|
|
|
| Disposals |
|
|
|
( |
| As at 30 June 2025 |
|
|
|
|
| Depreciation | ||||
| As at 1 April 2024 |
|
|
|
|
| Provided during the period |
|
|
|
|
| Disposals |
|
|
|
( |
| As at 30 June 2025 |
|
|
|
|
| Net Book Value | ||||
| As at 30 June 2025 |
|
|
|
|
| As at 1 April 2024 |
|
|
|
|
| Computer Equipment | Total | |
|---|---|---|
| £ | £ | |
| Cost | ||
| As at 1 April 2024 |
|
|
| Additions |
|
|
| Disposals |
|
( |
| As at 30 June 2025 |
|
|
| Depreciation | ||
| As at 1 April 2024 |
|
|
| Provided during the period |
|
|
| Disposals |
|
( |
| As at 30 June 2025 |
|
|
| Net Book Value | ||
| As at 30 June 2025 |
|
|
| As at 1 April 2024 |
|
|
| 30 June 2025 | 31 March 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Goods for resale |
|
|
|
|
2025
|
2024
|
||
|
£
|
£
|
||
|
Provisions at 1 April
|
114,001
|
280,511
|
|
|
Increase in provisions
|
-
|
-
|
|
|
Reversal of provisions
|
(51,761)
|
(166,510)
|
|
|
Provisions at 30 June/31 March
|
62,240
|
114,001
|
|
|
|
|
| 30 June 2025 | 31 March 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| Amounts owed by group undertakings | 2,263,297 | 5,702,769 | |
| Other debtors | 520,773 | 466,909 | |
|
|
|
||
| Due after more than one year | |||
| Other debtors | 52,320 | - | |
|
|
|
||
|
2025
|
2024
|
||
|
£
|
£
|
||
|
Provisions at 1 April
|
40,000
|
-
|
|
|
Increase in provisions
|
10,000
|
40,000
|
|
|
Provisions 30 June/31 March
|
50,000
|
40,000
|
| 30 June 2025 | 31 March 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Bank loans and overdrafts |
|
|
|
| Other creditors | 565,025 | 133,076 | |
| Corporation tax | - |
|
|
| Taxation and social security | 436,902 | 129,486 | |
| Accruals and deferred income | 516,714 | 204,495 | |
|
|
|
||
| 30 June 2025 | 31 March 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Other Creditors | 3,245,930 | 441,391 |
| 30 June 2025 | 31 March 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Other timing differences | 35,592 | 37,056 | |
|
2025
|
2024
|
||
|
£
|
£
|
||
|
Accelerated capital allowances
|
37,056
|
37,962
|
|
|
Short term timing differences
|
(1,464)
|
(906)
|
|
|
35,592
|
37,056
|
| Deferred Tax | Total | |
|---|---|---|
| £ | £ | |
| As at 1 April 2024 |
|
37,056 |
| Reversals |
( |
(1,464) |
| Balance at 30 June 2025 |
|
35,592 |
| 30 June 2025 | 31 March 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Financial assets | |||
| Financial liabilities | |||
| Financial liabilities measured at fair value through profit and loss | 426,063 | - | |
|
2025
|
2024
|
||
|
£
|
£
|
||
|
-
|
16,224
|
| 30 June 2025 | 31 March 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Not later than one year |
|
|
|
| Later than one year and not later than five years |
|
|
|
|
|
|
||
| As at 1 April 2024 | Amounts advanced | Amounts repaid | Amounts written off | As at 30 June 2025 | |
|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | |
| Mr Christopher Loughlin |
|
|
( |
- |
|
| Mr Neil Kilgallon |
|
|
( |
- |
|
| Mr Wayne Loughlin |
|
|
( |
- |
|
| 30 June 2025 | 31 March 2024 | ||
|---|---|---|---|
| £ | £ | ||
| On equity shares: | |||
| Interim dividend paid |
|
|
|
|
2025
|
2024
|
||
|
£
|
£
|
||
|
Legal fees
|
232,292
|
-
|