|
|
|
|
|
|
|
|
|
FINANCIAL STATEMENTS |
|
Contents |
Page |
|
Strategic report |
1 |
|
Directors' report |
3 |
|
Independent auditor's report to the members |
5 |
|
Consolidated statement of comprehensive income |
9 |
|
Consolidated statement of financial position |
10 |
|
Company statement of financial position |
11 |
|
Consolidated statement of changes in equity |
13 |
|
Company statement of changes in equity |
14 |
|
Consolidated statement of cash flows |
15 |
|
Notes to the financial statements |
16 |
|
|
|
STRATEGIC REPORT |
|
|
|
Director |
|
Registered office: |
|
|
|
|
|
|
|
|
|
|
|
|
|
DIRECTORS' REPORT |
|
|
|
|
|
|
|
|
|
|
|
|
Director |
|
Registered office: |
|
|
|
|
|
|
|
|
|
|
|
|
|
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF
|
|
|
|
(Senior Statutory Auditor) |
|
For and on behalf of |
|
|
|
Chartered Accountants & Statutory Auditors |
|
168 Church Road |
|
Hove |
|
East Sussex |
|
BN3 2DL |
|
|
|
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME |
|
Period from |
|||
|
Year to |
1 Nov 22 to |
||
|
31 Mar 25 |
31 Mar 24 |
||
|
Note |
£ |
£ |
|
|
Turnover |
4 |
|
|
|
Cost of sales |
|
|
|
------------- |
------------- |
|
|
Gross profit |
|
|
|
Administrative expenses |
|
|
|
|
Other operating income |
5 |
– |
|
|
------------- |
------------- |
||
|
Operating profit |
6 |
|
|
|
Interest payable and similar expenses |
9 |
|
|
|
------------- |
------------- |
||
|
(Loss)/profit before taxation |
(
|
|
|
|
Tax on (loss)/profit |
10 |
(
|
|
|
--------- |
---------- |
||
|
(Loss)/profit for the financial year |
(
|
|
|
|
--------- |
---------- |
||
|
Revaluation of tangible assets |
– |
|
|
Tax relating to components of other comprehensive income |
– |
(
|
|
---- |
------------- |
|
|
Other comprehensive income for the year |
– |
|
|
--------- |
------------- |
|
|
Total comprehensive income for the year |
(
|
|
|
--------- |
------------- |
|
|
|
|
CONSOLIDATED STATEMENT OF FINANCIAL POSITION |
|
2025 |
2024 |
||
|
Note |
£ |
£ |
|
|
Tangible assets |
11 |
|
|
|
|
Investments |
12 |
|
|
|
|
------------- |
------------- |
|||
|
|
|
|||
|
Debtors |
13 |
|
|
|
|
Cash at bank and in hand |
|
|
||
|
------------- |
------------- |
|||
|
|
|
|||
|
Creditors: amounts falling due within one year |
14 |
|
|
|
|
------------- |
------------- |
|||
|
Net current assets |
|
|
||
|
------------- |
------------- |
|||
|
Total assets less current liabilities |
|
|
||
|
Creditors: amounts falling due after more than one year |
15 |
|
|
|
|
Provisions |
16 |
|
|
|
|
------------- |
------------- |
|||
|
Net assets |
|
|
||
|
------------- |
------------- |
|||
|
Called up share capital |
19 |
|
|
|
|
Revaluation reserve |
20 |
|
|
|
|
Profit and loss account |
20 |
|
|
|
|
------------- |
------------- |
|||
|
Shareholders funds |
|
|
||
|
------------- |
------------- |
|||
|
|
|
Director |
|
|
|
COMPANY STATEMENT OF FINANCIAL POSITION |
|
2025 |
2024 |
||
|
Note |
£ |
£ |
|
|
Tangible assets |
11 |
|
|
|
|
Investments |
12 |
|
|
|
|
------------- |
------------- |
|||
|
|
|
|||
|
Debtors |
13 |
|
|
|
|
Cash at bank and in hand |
|
|
||
|
--------- |
---------- |
|||
|
|
|
|||
|
Creditors: amounts falling due within one year |
14 |
|
|
|
|
---------- |
------------- |
|||
|
Net current liabilities |
|
|
||
|
------------- |
------------- |
|||
|
Total assets less current liabilities |
|
|
||
|
Creditors: amounts falling due after more than one year |
15 |
|
|
|
|
Provisions |
16 |
|
|
|
|
------------- |
------------- |
|||
|
Net assets |
|
|
||
|
------------- |
------------- |
|||
|
Called up share capital |
19 |
|
|
|
|
Revaluation reserve |
20 |
|
|
|
|
Profit and loss account |
20 |
|
|
|
|
------------- |
------------- |
|||
|
Shareholders funds |
|
|
||
|
------------- |
------------- |
|||
|
|
|
COMPANY STATEMENT OF FINANCIAL POSITION (continued) |
|
|
|
Director |
|
|
|
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY |
|
Called up share capital |
Revaluation reserve |
Profit and loss account |
Total |
|||
|
Note |
£ |
£ |
£ |
£ |
||
|
At 1 November 2022 |
|
|
|
|
||
|
Profit for the year |
|
|
||||
|
Other comprehensive income for the year: |
||||||
|
Revaluation of tangible assets |
11 |
– |
|
– |
|
|
|
Tax relating to components of other comprehensive income |
10 |
– |
(
|
– |
(
|
|
|
---- |
------------- |
------------- |
------------- |
|||
|
Total comprehensive income for the year |
– |
|
|
|
||
|
At 31 March 2024 |
|
|
|
|
||
|
Loss for the year |
(
|
(
|
||||
|
---- |
------------- |
------------- |
------------- |
|||
|
Total comprehensive income for the year |
– |
– |
(
|
(
|
||
|
---- |
------------- |
------------- |
------------- |
|||
|
At 31 March 2025 |
|
|
|
|
||
|
---- |
------------- |
------------- |
------------- |
|||
|
|
|
COMPANY STATEMENT OF CHANGES IN EQUITY |
|
Called up share capital |
Revaluation reserve |
Profit and loss account |
Total |
|||
|
Note |
£ |
£ |
£ |
£ |
||
|
At 1 November 2022 |
|
|
|
|
||
|
Loss for the year |
(
|
(
|
||||
|
Other comprehensive income for the year: |
||||||
|
Revaluation of tangible assets |
11 |
– |
|
– |
|
|
|
Tax relating to components of other comprehensive income |
10 |
– |
(
|
– |
(
|
|
|
---- |
------------- |
------------- |
------------- |
|||
|
Total comprehensive income for the year |
– |
|
(
|
|
||
|
At 31 March 2024 |
|
|
|
|
||
|
Loss for the year |
(
|
(
|
||||
|
---- |
------------- |
------------- |
------------- |
|||
|
Total comprehensive income for the year |
– |
– |
(
|
(
|
||
|
---- |
------------- |
------------- |
------------- |
|||
|
At 31 March 2025 |
|
|
|
|
||
|
---- |
------------- |
------------- |
------------- |
|||
|
|
|
CONSOLIDATED STATEMENT OF CASH FLOWS |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
(Loss)/profit for the financial year |
(
|
|
|
Adjustments for: |
||
|
Depreciation of tangible assets |
|
|
|
Interest payable and similar expenses |
|
|
|
Tax on (loss)/profit |
(
|
|
|
Accrued income |
(
|
(
|
|
Changes in: |
||
|
Trade and other debtors |
(
|
(
|
|
Trade and other creditors |
|
|
|
------------- |
---------- |
|
|
Cash generated from operations |
|
|
|
Interest paid |
(
|
(
|
|
Tax paid |
(
|
(
|
|
---------- |
---------- |
|
|
Net cash from operating activities |
|
|
|
---------- |
---------- |
|
|
Purchase of tangible assets |
(
|
(
|
|
---------- |
---------- |
|
|
Net cash used in investing activities |
(
|
(
|
|
---------- |
---------- |
|
|
Proceeds from borrowings |
(
|
(
|
|
---------- |
---------- |
|
|
Net cash used in financing activities |
(
|
(
|
|
---------- |
---------- |
|
|
Net increase/(decrease) in cash and cash equivalents |
|
(
|
|
Cash and cash equivalents at beginning of year |
70,112 |
285,172 |
|
---------- |
---------- |
|
|
Cash and cash equivalents at end of year |
|
|
|
---------- |
---------- |
|
|
|
|
NOTES TO THE FINANCIAL STATEMENTS |
|
Fixtures and fittings |
- |
|
|
|
Period from |
||
|
Year to |
1 Nov 22 to |
|
|
31 Mar 25 |
31 Mar 24 |
|
|
£ |
£ |
|
|
Rendering of services |
|
|
|
------------- |
------------- |
|
|
Period from |
||
|
Year to |
1 Nov 22 to |
|
|
31 Mar 25 |
31 Mar 24 |
|
|
£ |
£ |
|
|
Other operating income |
– |
|
|
---- |
------- |
|
|
Period from |
||
|
Year to |
1 Nov 22 to |
|
|
31 Mar 25 |
31 Mar 24 |
|
|
£ |
£ |
|
|
Depreciation of tangible assets |
|
|
|
--------- |
--------- |
|
|
Period from |
||
|
Year to |
1 Nov 22 to |
|
|
31 Mar 25 |
31 Mar 24 |
|
|
£ |
£ |
|
|
Fees payable for the audit of the financial statements |
|
|
|
------- |
------- |
|
|
Other non-audit services |
|
|
|
------- |
------- |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
Administrative staff |
|
|
|
---- |
---- |
|
|
Period from |
||
|
Year to |
1 Nov 22 to |
|
|
31 Mar 25 |
31 Mar 24 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Other pension costs |
|
|
|
------------- |
------------- |
|
|
|
|
|
|
------------- |
------------- |
|
|
Period from |
||
|
Year to |
1 Nov 22 to |
|
|
31 Mar 25 |
31 Mar 24 |
|
|
£ |
£ |
|
|
Interest on banks loans and overdrafts |
|
|
|
Other interest payable |
|
– |
|
---------- |
---------- |
|
|
|
|
|
|
---------- |
---------- |
|
|
Period from |
||
|
Year to |
1 Nov 22 to |
|
|
31 Mar 25 |
31 Mar 24 |
|
|
£ |
£ |
|
|
UK current tax income |
– |
|
|
Adjustments in respect of prior periods |
|
(
|
|
------- |
--------- |
|
|
Total current tax |
|
|
|
------- |
--------- |
|
|
Origination and reversal of timing differences |
(
|
|
|
--------- |
--------- |
|
|
Tax on (loss)/profit |
(
|
|
|
--------- |
--------- |
|
|
Period from |
||
|
Year to |
1 Nov 22 to |
|
|
31 Mar 25 |
31 Mar 24 |
|
|
£ |
£ |
|
|
(Loss)/profit on ordinary activities before taxation |
(
|
|
|
--------- |
---------- |
|
|
(Loss)/profit on ordinary activities by rate of tax |
(
|
|
|
Adjustment to tax charge in respect of prior periods |
|
(
|
|
Effect of expenses not deductible for tax purposes |
|
|
|
Effect of capital allowances and depreciation |
(
|
(
|
|
Utilisation of tax losses |
(
|
– |
|
Unused tax losses |
|
|
|
Deferred tax |
(
|
|
|
Other tax adjustment |
|
(
|
|
--------- |
---------- |
|
|
Tax on (loss)/profit |
(
|
|
|
--------- |
---------- |
|
|
Group |
Freehold property |
Fixtures and fittings |
Total |
|
£ |
£ |
£ |
|
|
Cost/Valuation |
|||
|
At 1 April 2024 |
|
|
|
|
Additions |
– |
|
|
|
------------- |
---------- |
------------- |
|
|
At 31 March 2025 |
|
|
|
|
------------- |
---------- |
------------- |
|
|
Depreciation |
|||
|
At 1 April 2024 |
– |
|
|
|
Charge for the year |
– |
|
|
|
------------- |
---------- |
------------- |
|
|
At 31 March 2025 |
– |
|
|
|
------------- |
---------- |
------------- |
|
|
Carrying amount |
|||
|
At 31 March 2025 |
|
|
|
|
------------- |
---------- |
------------- |
|
|
At 31 March 2024 |
|
|
|
|
------------- |
---------- |
------------- |
|
|
Company |
Freehold property |
|
£ |
|
|
Cost/Valuation |
|
|
At 1 April 2024 and 31 March 2025 |
|
|
------------- |
|
|
Depreciation |
|
|
At 1 April 2024 and 31 March 2025 |
– |
|
------------- |
|
|
Carrying amount |
|
|
At 31 March 2025 |
|
|
------------- |
|
|
At 31 March 2024 |
|
|
------------- |
|
|
Group and company |
Freehold property |
|
£ |
|
|
At 31 March 2025 |
|
|
Aggregate cost |
5,117,988 |
|
Aggregate depreciation |
– |
|
------------- |
|
|
Carrying value |
|
|
------------- |
|
|
At 31 March 2024 |
|
|
Aggregate cost |
5,117,988 |
|
Aggregate depreciation |
– |
|
------------- |
|
|
Carrying value |
|
|
------------- |
|
|
Group |
Shares in group undertakings |
|
£ |
|
|
Cost |
|
|
At 1 April 2024 and 31 March 2025 |
|
|
---- |
|
|
Impairment |
|
|
At 1 April 2024 and 31 March 2025 |
– |
|
---- |
|
|
Carrying amount |
|
|
At 1 April 2024 and 31 March 2025 |
|
|
---- |
|
|
At 31 March 2024 |
|
|
---- |
|
|
Company |
Shares in group undertakings |
|
£ |
|
|
Cost |
|
|
At 1 April 2024 and 31 March 2025 |
|
|
---- |
|
|
Impairment |
|
|
At 1 April 2024 and 31 March 2025 |
– |
|
---- |
|
|
Carrying amount |
|
|
At 1 April 2024 and 31 March 2025 |
|
|
---- |
|
|
At 31 March 2024 |
|
|
---- |
|
|
Class of share |
Percentage of shares held |
|
|
Subsidiary undertakings |
||
|
|
Ordinary |
100 |
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Trade debtors |
|
|
– |
– |
|
Amounts owed by group undertakings |
– |
– |
– |
|
|
Prepayments and accrued income |
|
– |
– |
– |
|
Amounts due from related parties |
|
|
|
– |
|
Other debtors |
|
|
|
|
|
------------- |
------------- |
--------- |
---------- |
|
|
|
|
|
|
|
|
------------- |
------------- |
--------- |
---------- |
|
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
|
|
Trade creditors |
|
|
|
– |
|
Amounts owed to group undertakings |
– |
– |
|
– |
|
Accruals and deferred income |
|
|
|
|
|
Corporation tax |
|
|
|
|
|
Social security and other taxes |
|
|
– |
– |
|
Amounts owed to related parties |
|
– |
|
|
|
Other creditors |
|
|
– |
– |
|
------------- |
---------- |
---------- |
------------- |
|
|
|
|
|
|
|
|
------------- |
---------- |
---------- |
------------- |
|
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
|
|
------------- |
------------- |
------------- |
------------- |
|
|
Group |
Deferred tax (note 17) |
|
£ |
|
|
At 1 April 2024 |
|
|
Additions |
(
|
|
---------- |
|
|
At 31 March 2025 |
|
|
---------- |
|
|
Company |
Deferred tax (note 17) |
|
£ |
|
|
At 1 April 2024 |
|
|
Additions |
(
|
|
---------- |
|
|
At 31 March 2025 |
|
|
---------- |
|
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Included in provisions (note 16) |
|
|
|
|
|
---------- |
---------- |
---------- |
---------- |
|
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Accelerated capital allowances |
|
|
|
|
|
Revaluation of tangible assets |
|
– |
|
– |
|
Fair value adjustment of investment property |
– |
|
– |
|
|
Unused tax losses |
(
|
– |
(
|
– |
|
---------- |
---------- |
---------- |
---------- |
|
|
693,164 |
718,635 |
675,311 |
707,057 |
|
|
---------- |
---------- |
---------- |
---------- |
|
|
2025 |
2024 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
100 |
|
100 |
|
---- |
---- |
---- |
---- |
|