| Directors |
|
|
|
|
|
|
|
| Company Number |
|
| Registered Office | 21 Drumhead Road |
| Chorley North Business Park | |
| Chorley | |
| Lancashire | |
| PR6 7BX | |
| Accountants | Ascendis Accountants, Business & Tax Advisros Ltd |
| Chartered Certified Accountants, Taxation and Business Advisors | |
| Ascendis Group | |
| Unit 3, Building 2, The Colony | |
| Altrincham Road | |
| Wilmslow | |
| Cheshire | |
| SK9 4LY | |
| Auditors |
|
| Unit 3, Building 2, The Colony | |
| Altrincham Road | |
| Wilmslow | |
| Cheshire | |
| SK9 4LY | |
|
2025
|
2024
|
||
|
Gross profit percentage
|
36.5%
|
33.7%
|
|
|
Current ratio (excluding derivative financial liabilities)
|
1.00
|
1.46
|
|
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 LOSS | 4 |
( |
( |
|
| Exceptional items | (232,292) | - | ||
| Fair value losses on investments |
( |
|
||
| 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 PERIOD ATTRIBUTABLE TO THE OWNERS OF THE PARENT |
( |
( |
||
| OTHER COMPREHENSIVE INCOME FOR THE PERIOD | - | - | ||
| TOTAL COMPREHENSIVE INCOME FOR THE PERIOD ATTRIBUTABLE TO THE OWNERS OF THE PARENT |
( |
( |
||
| 30 June 2025 | 31 March 2024 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Intangible Assets | 12 |
|
|
||
| Tangible Assets | 13 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Stocks | 15 |
|
|
||
| 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 | 22 |
|
|
||
| Share premium account |
|
|
|||
| Income Statement |
( |
( |
|||
| SHAREHOLDERS' FUNDS | 12,731,324 | 16,103,110 | |||
|
Director
|
|
|
| 30 June 2025 | 31 March 2024 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Investments | 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 |
( |
( |
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 22 |
|
|
||
| Share premium account |
|
|
|||
| Income Statement |
|
( |
|||
| SHAREHOLDERS' FUNDS | 21,921,909 | 16,495,716 | |||
|
Director
|
|
|
| Share Capital | Share Premium | Income Statement | Total | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| As at 5 October 2023 |
|
|
|
- |
| Loss for the period and total comprehensive income | - | - |
( |
(356,890) |
| Dividends paid | - | - | (90,000) | (90,000) |
| Arising on shares issued during the period |
|
16,549,900 | - | 16,550,000 |
| As at 31 March 2024 and 1 April 2024 |
|
|
( |
16,103,110 |
| Loss for the period and total comprehensive income | - | - |
( |
(2,850,806) |
| Dividends paid | - | - | (520,980) | (520,980) |
| Arising on shares issued during the period |
|
- | - | - |
| As at 30 June 2025 |
|
|
( |
12,731,324 |
| 30 June 2025 | 31 March 2024 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash generated from operations | 1 |
|
|
|
| Interest paid |
( |
( |
||
| Tax paid |
( |
( |
||
| Net cash (used in)/generated from operating activities |
( |
|
||
| Cash flows from investing activities | ||||
| Purchase of intangible assets |
( |
|
||
| Purchase of tangible assets |
( |
( |
||
| Purchase of investment in subsidiary undertaking |
|
( |
||
| Interest received |
|
|
||
| Net cash used in investing activities |
( |
( |
||
| Cash flows from financing activities | ||||
| Proceeds from issue of share capital |
|
|
||
| Equity dividends paid |
( |
( |
||
| Proceeds from new bank borrowings |
|
|
||
| Repayment of bank borrowings |
( |
( |
||
| Repayment of other loans | (862,060) | - | ||
| Amount introduced by directors | 142,206 | 12,473 | ||
| Net cash (used in)/generated from financing activities |
( |
|
||
| Decrease in cash and cash equivalents |
( |
( |
||
| Cash and cash equivalents at beginning of period | 2 |
( |
|
|
| Cash and cash equivalents at end of period | 2 |
( |
( |
|
| 30 June 2025 | 31 March 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Loss for the financial period |
( |
( |
|
| Adjustments for: | |||
| Tax on loss |
( |
( |
|
| Interest expense |
|
|
|
| Interest income |
( |
( |
|
| Amortisation of intangible assets |
|
|
|
| Impairment of intangible assets | 90,596 | - | |
| Depreciation of tangible assets |
|
|
|
| Net fair value losses recognised in profit or loss | 426,063 | - | |
| Movements in working capital: | |||
| Decrease/(increase) in stocks |
|
( |
|
| (Increase)/decrease in trade and other debtors |
( |
|
|
| Increase/(decrease) in trade and other creditors |
|
( |
|
| Net cash generated from operations |
|
|
|
| 30 June 2025 | 31 March 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| Overdraft facilities repayable on demand |
( |
( |
|
| Cash and cash equivalents as stated in the Statement of Cash Flows | (3,057,833) | (206,498) | |
| As at 1 April 2024 | Cash flows | As at 30 June 2025 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
(46,796) |
|
| Overdraft facilities repayable on demand | (441,391) | (2,804,539) | (3,245,930) |
| Cash and cash equivalents |
( |
(2,851,335) |
( |
| Debts falling due within one year |
( |
616,858 |
( |
| Debts falling due after more than one year | (2,965,302) | 1,384,023 | (1,581,279) |
| (6,244,809) | (850,454) | (7,095,263) | |
| Leasehold Improvements |
|
| Plant & Machinery |
|
| Motor Vehicles |
|
| Fixtures & Fittings |
|
| Computer Equipment |
|
| 30 June 2025 | 31 March 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Sale of goods | 14,985,366 | 1,632,414 | |
| 30 June 2025 | 31 March 2024 | ||
|---|---|---|---|
| £ | £ | ||
| United Kingdom |
|
|
|
| 14,985,366 | 1,632,414 | ||
| 30 June 2025 | 31 March 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bad debts | 24,842 | 18,926 | |
| Operating lease rentals |
|
|
|
| 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 group and 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 | 1,834 | |
| 13,701 | 14,114 | ||
| 30 June 2025 | 31 March 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bank loans and overdrafts |
|
|
|
| Interest payable on other loans |
|
|
|
| Other finance charges |
|
|
|
| 380,093 | 54,514 | ||
| Tax Rate | 30 June 2025 | 31 March 2024 | |||
|---|---|---|---|---|---|
| 30 June 2025 | 31 March 2024 | £ | £ | ||
| Current tax | |||||
| UK Corporation Tax | 25.0% | 25.0% |
|
( |
|
| Deferred Tax | |||||
| Deferred taxation |
( |
( |
|||
| Total tax charge for the period |
( |
( |
|||
| 30 June 2025 | 31 March 2024 | ||||
|---|---|---|---|---|---|
| £ | £ | ||||
| Profit before tax | (2,852,270) | (370,545) | |||
| 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 |
|
|
|||
| Tax losses unutilised carried forward |
|
|
|||
| Deferred tax from unrecognised tax loss or credit |
( |
( |
|||
| Total tax charge for the period | (1,464) | (13,655) | |||
| 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 |
|
|
| Unlisted | |
|---|---|
| £ | |
| Cost or Valuation | |
| As at 1 April 2024 |
|
| As at 30 June 2025 |
|
| Provision | |
| As at 1 April 2024 |
|
| As at 30 June 2025 |
|
| Net Book Value | |
| As at 30 June 2025 |
|
| As at 1 April 2024 |
|
| Name of undertaking | Registered Office | Class of shares held | Direct holding | Indirect holding |
|---|---|---|---|---|
|
|
21 Drumhead Road, Chorley North Business Park, Chorley, Lancashire, PR6 7BX |
|
|
- |
|
|
Suite 2.2 My Buro, 20 Market Street, Altrincham, Cheshire, WA14 1PF |
|
|
100.00% |
| 30 June 2025 | 31 March 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Goods for resale |
|
|
|
|
2025
|
2024
|
||
|
£
|
£
|
||
|
Provisions 1 April
|
114,001
|
-
|
|
|
Provisions on acquisition of subsidiary
|
-
|
57,253
|
|
|
Increase in provisions
|
-
|
57,148
|
|
|
Reversal of provisions
|
(51,761)
|
-
|
|
|
Provisions 30 June/31 March
|
62,240
|
114,001
|
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 30 June 2025 | 31 March 2024 | 30 June 2025 | 31 March 2024 | ||||
| £ | £ | £ | £ | ||||
| Due within one year | |||||||
| Trade debtors |
|
|
|
|
|||
| Prepayments and accrued income |
|
|
|
|
|||
| Other debtors |
|
|
|
|
|||
| S455 tax |
|
|
|
|
|||
| Corporation tax recoverable |
|
|
|
|
|||
| Directors' loan accounts | - |
|
- | - | |||
|
|
|
|
|
||||
| Due after more than one year | |||||||
| Other debtors |
|
|
|
|
|||
| Deferred tax current asset | - | - |
|
|
|||
|
|
|
|
|
||||
|
|
|
|
|
||||
|
2025
|
2024
|
||
|
£
|
£
|
||
|
Provisions 1 April
|
40,000
|
-
|
|
|
Provisions on acquisition of subsidiary
|
-
|
30,000
|
|
|
Increase in provisions
|
10,000
|
10,000
|
|
|
Reversal of provisions
|
-
|
-
|
|
|
Provisions 30 June/31 March
The bad debt provision was allocated to Other debtors at 30 June 2025 (31 March 2024: Trade debtors).
|
50,000
|
40,000
|
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 30 June 2025 | 31 March 2024 | 30 June 2025 | 31 March 2024 | ||||
| £ | £ | £ | £ | ||||
| Trade creditors |
|
|
|
|
|||
| Bank loans and overdrafts |
|
|
|
|
|||
| Other loans |
|
|
|
|
|||
| Corporation tax | - |
|
|
|
|||
| Other taxes and social security |
|
|
- | - | |||
| VAT |
|
|
- | - | |||
| Other creditors |
|
|
|
|
|||
| Pension fund |
|
|
|
|
|||
| Derivative financial liabilities |
|
|
|
|
|||
| Accruals |
|
|
|
|
|||
| Amount owed to group undertaking | - | - |
|
|
|||
|
|
|
|
|
||||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 30 June 2025 | 31 March 2024 | 30 June 2025 | 31 March 2024 | ||||
| £ | £ | £ | £ | ||||
| Bank loans |
|
|
|
|
|||
| Group | ||||
|---|---|---|---|---|
| 30 June 2025 | 31 March 2024 | |||
| £ | £ | |||
| Bank loans and overdrafts | 5,965,302 | 4,299,584 | ||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 30 June 2025 | 31 March 2024 | 30 June 2025 | 31 March 2024 | ||||
| £ | £ | £ | £ | ||||
| Amounts falling due within one year or on demand: | |||||||
| Bank loans |
|
|
|
|
|||
| Other loans |
|
|
|
|
|||
|
|
|
|
|
||||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 30 June 2025 | 31 March 2024 | 30 June 2025 | 31 March 2024 | ||||
| £ | £ | £ | £ | ||||
| Amounts falling due between one and five years: | |||||||
| Bank loans |
|
|
|
|
|||
| 30 June 2025 | 31 March 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Other timing differences | 25,673 | 27,137 | |
|
2025
|
2024
|
||
|
£
|
£
|
||
|
Accelerated capital allowances
|
37,056
|
37,962
|
|
|
Short term timing differences
|
(1,464)
|
(906)
|
|
|
Tax losses
|
(9,919)
|
(9,919)
|
|
|
25,673
|
27,137
|
| Group | ||
|---|---|---|
| Deferred Tax | Total | |
| £ | £ | |
| As at 1 April 2024 |
|
27,137 |
| Utilised |
( |
(1,464) |
| Balance at 30 June 2025 |
|
25,673 |
| 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
|
-
|