|
|
Note |
£ |
£ |
|
|
|
|
|
|
FIXED ASSETS |
2 |
|
|
|
Tangible Assets |
|
|
|
|
CURRENT ASSETS |
|
|
|
|
Directors current Account |
|
|
|
|
Debtors & Prepayments |
|
|
|
|
Cash at bank & in hand |
|
|
|
|
|
|
|
|
|
CREDITORS (Amounts falling within one year) |
3 |
|
|
|
Corporation Tax |
|
|
|
|
Directors Current Account |
|
|
|
|
Other Creditors |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CREDITORS (a mounts falling after one year) |
|
|
|
|
|
|
|
|
|
NET CURRENT LIABILITIES |
|
|
|
|
Net Assets (Total Assets less current liabilities) |
|
|
|
|
CAPITAL & RESERVES |
|
|
|
|
Called up equity share capital |
4 |
|
|
|
Profit & Loss Account |
|
|
|
|
Equity Share Holder’s Fund |
|
|
|
|
Plant Machinery & Equipment |
|
|
|
2025 |
|
|
(£) |
|
Wages & Salaries |
|
|
|
2025 |
|
|
£ |
|
Depreciation of assets |
|
|
Directors re-numeration |
|
|
|
Tangible |
|
|
Assets |
|
|
£ |
|
|
|
|
As at the 1 st October 2024 |
|
|
Additions |
|
|
As at the 30th September 2025 |
|
|
|
|
|
Depreciation |
|
|
Charge for year including disposal |
|
|
As at 30th September 2025 |
|
|
|
|
|
Net Book Value |
44,605 |
|
|
|
|
Sundry Creditors & Accruals |
|
|
Corporation Tax |
|
|
Directors Current Account |
|
|
Total |
|
|
|
|
|
Hire Purchase |
|
|
|
|
|
Authorised Share Capital |
|
|
|
|
|
Issued Share Capital |
|
|
|
2023 |
2023 |
2024 |
2024 |
2025 |
2025 |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
Sales & Work in Progress |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less Overheads and Expenses: |
|
|
|
|
|
|
|
Sub-Contractors |
|
|
|
|
|
|
|
Clothing |
|
|
|
|
|
|
|
Health and Safety |
|
|
|
|
|
|
|
Salaries & other Staff costs |
|
|
|
|
|
|
|
Director’s remuneration |
|
|
|
|
|
|
|
Staff Training & Pensions |
|
|
|
|
|
|
|
Licensing & Planning |
|
|
|
|
|
|
|
Storage |
|
|
|
|
|
|
|
Materials |
|
|
|
|
|
|
|
Security |
|
|
|
|
|
|
|
Waste Disposal |
|
|
|
|
|
|
|
Hire |
|
|
|
|
|
|
|
Office and workshop |
|
|
|
|
|
|
|
Office Stationery and cost |
|
|
|
|
|
|
|
Vehicle Expenses: |
|
|
|
|
|
|
|
- General |
|
|
|
|
|
|
|
- Petrol |
|
|
|
|
|
|
|
- Parking |
|
|
|
|
|
|
|
- other |
|
|
|
|
|
|
|
Insurances |
|
|
|
|
|
|
|
Telephony |
|
|
|
|
|
|
|
Travel & Subsistence |
|
|
|
|
|
|
|
Advertising and |
|
|
|
|
|
|
|
Communications |
|
|
|
|
|
|
|
Depreciation |
|
|
|
|
|
|
|
Charity and other Donations |
|
|
|
|
|
|
|
Bank Charges |
|
|
|
|
|
|
|
Other Support |
|
|
|
|
|
|
|
Other Professional Fees |
|
|
|
|
|
|
|
Other Sundry Expenses |
|
|
|
|
|
|
|
Profit before tax |
|
|
|
|
|
( |
|
Less Corporation Tax |
|
|
|
|
|
|
|
Profit after Tax |
|
|
|
|
|
( |
|
Less Dividend |
|
|
|
|
|
|
|
Retained profit |
|
|
|
( |
|
( |
|
Retained |
|
243,661 |
|
363,508 |
|
360,550 |
|
|
|
|
|
|
|
|
|
Retained Profit brought forward |
|
|
|
|
|
|