|
2025
|
2024
|
||
|
£
|
£
|
||
|
Turnover
|
17,768,603
|
18,560,872
|
|
|
Gross Profit Margin
|
41.7%
|
44.3%
|
|
|
Profit before Tax
|
264,637
|
3,575,776
|
|
|
Total Equity
|
16,240,327
|
17,085,102
|
|
Director
|
|
31st March 2026
|
|
|
|
|
|
|
|
Director
|
|
|
|
for and on behalf of
|
|
|
| 2025 | 2024 as restated |
|||
|---|---|---|---|---|
| Notes | £ | £ | ||
| TURNOVER | 3 |
|
|
|
| Cost of sales |
( |
( |
||
| GROSS PROFIT |
|
|
||
| Distribution costs |
( |
( |
||
| Administrative expenses |
( |
( |
||
| Other operating income |
|
|
||
| Profit on revaluation of investments |
|
|
||
| OPERATING PROFIT | 5 |
|
|
|
| Exceptional items | (3,676,208) | - | ||
| Income from Shares in group undertakings |
|
|
||
| Profit/(loss) on disposal of fixed assets |
|
( |
||
| Other interest receivable and similar income | 10 |
|
|
|
| Interest payable and similar charges | 11 |
( |
( |
|
| PROFIT BEFORE TAXATION |
|
|
||
| Tax on Profit | 12 |
( |
( |
|
| PROFIT AFTER TAXATION BEING PROFIT FOR THE FINANCIAL YEAR |
|
|
||
| Profit attributable to: | ||||
| Owners of the parent | 231,627 | 2,598,909 | ||
| Non-controlling interest | 28,628 | 103,330 | ||
|
|
|
|||
| 2025 | 2024 as restated |
|||
|---|---|---|---|---|
| £ | £ | |||
| PROFIT FOR THE FINANCIAL YEAR |
|
|
||
| OTHER COMPREHENSIVE INCOME FOR THE YEAR | - | - | ||
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
|
|
||
| Total comprehensive income attributable to: | ||||
| Owners of the parent | 231,627 | 2,598,909 | ||
| Non-controlling interest | 28,628 | 103,330 | ||
|
|
|
|||
| 2025 | 2024 as restated |
||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 14 |
|
|
||
| Investments | 15 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Stocks | 16 |
|
|
||
| Debtors | 17 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 18 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| PROVISIONS FOR LIABILITIES | |||||
| Provisions For Charges | 20 |
( |
|
||
| Deferred Taxation | 19 |
( |
( |
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 21 |
|
|
||
| Profit and Loss Account |
|
|
|||
| Equity attributable to owners of the parent | 13,738,321 | 14,131,694 | |||
| Non-controlling interest |
|
|
|||
| TOTAL EQUITY | 16,692,857 | 17,085,102 | |||
|
Director
|
|
|
| 2025 | 2024 as restated |
||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 14 |
|
|
||
| Investments | 15 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Debtors | 17 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 18 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| PROVISIONS FOR LIABILITIES | |||||
| Deferred Taxation | 19 |
( |
( |
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 21 |
|
|
||
| Profit and Loss Account |
|
|
|||
| SHAREHOLDERS' FUNDS | 3,961,000 | 6,382,608 | |||
|
Director
|
|
|
| Share Capital | Profit and Loss Account | Total Attributable to Parent | Non-controlling interest | Total | |
|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | |
| As at 1 July 2023 |
|
|
|
|
15,566,303 |
| Profit for the year and total comprehensive income | - |
|
|
|
2,702,239 |
| Dividends paid | - | (1,183,440) | (1,183,440) |
|
(1,183,440) |
| As at 30 June 2024 and 1 July 2024 as restated |
|
|
|
|
17,085,102 |
| Profit for the year and total comprehensive income | - |
|
|
|
260,255 |
| Dividends paid | - | (625,000) | (625,000) |
( |
(652,500) |
| As at 30 June 2025 |
|
|
|
|
16,692,857 |
| Share Capital | Profit and Loss Account | Total | |
|---|---|---|---|
| £ | £ | £ | |
| As at 1 July 2023 |
|
|
6,113,712 |
| Profit for the year and total comprehensive income | - |
|
1,628,896 |
| Dividends paid | - | (1,360,000) | (1,360,000) |
| As at 30 June 2024 and 1 July 2024 as restated |
|
|
6,382,608 |
| Loss for the year and total comprehensive income | - |
( |
(1,796,608) |
| Dividends paid | - | (625,000) | (625,000) |
| As at 30 June 2025 |
|
|
3,961,000 |
| 2025 | 2024 as restated |
|||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash generated from operations | 1 |
|
|
|
| Interest paid |
( |
( |
||
| Tax paid |
( |
( |
||
| Net cash generated from operating activities |
|
|
||
| Cash flows from investing activities | ||||
| Purchase of tangible assets |
( |
( |
||
| Proceeds from disposal of tangible assets |
|
|
||
| Interest received |
|
|
||
| Dividends received |
|
|
||
| Net cash generated from/(used in) investing activities |
|
( |
||
| Cash flows from financing activities | ||||
| Equity dividends paid |
( |
( |
||
| Amount introduced by directors | 70,560 | - | ||
| Amount withdrawn by directors | - | (321,200) | ||
| Net cash used in financing activities |
( |
( |
||
| Increase in cash and cash equivalents |
|
|
||
| Cash and cash equivalents at beginning of year | 2 |
|
|
|
| Cash and cash equivalents at end of year | 2 |
|
|
|
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Profit for the financial year |
|
|
|
| Adjustments for: | |||
| Tax on profit |
|
|
|
| Interest expense |
|
|
|
| Interest income |
( |
( |
|
| Income from shares in group undertakings | (375,000) | - | |
| Depreciation of tangible assets |
|
|
|
| (Profit)/loss on disposal of tangible assets | (11,709) | 7,540 | |
| Profit on revaluation of fixed assets | (512,348) | (310,635) | |
| Movements in working capital: | |||
| (Increase)/decrease in stocks |
( |
|
|
| Decrease/(increase) in trade and other debtors |
|
( |
|
| Decrease in trade and other creditors |
( |
( |
|
| Net cash generated from operations |
|
|
|
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| As at 1 July 2024 | Cash flows | As at 30 June 2025 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
1,780,230 |
|
| 2025 | 2024 as restated |
|||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash generated from operations | 1 |
|
|
|
| Interest paid |
( |
( |
||
| Tax (paid)/refunded |
( |
|
||
| Net cash generated from operating activities |
|
|
||
| Cash flows from investing activities | ||||
| Interest received |
|
|
||
| Dividends received |
|
|
||
| Net cash generated from investing activities |
|
|
||
| Cash flows from financing activities | ||||
| Equity dividends paid |
( |
( |
||
| Amount withdrawn by directors | - | (321,200) | ||
| Net cash used in financing activities |
( |
( |
||
| Increase in cash and cash equivalents |
|
|
||
| Cash and cash equivalents at beginning of year | 2 |
|
|
|
| Cash and cash equivalents at end of year | 2 |
|
|
|
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| (Loss)/profit for the financial year |
( |
|
|
| Adjustments for: | |||
| Tax on (loss)/profit |
|
|
|
| Interest expense |
|
|
|
| Interest income |
( |
( |
|
| Income from shares in group undertakings | (597,500) | (820,000) | |
| Depreciation of tangible assets |
|
|
|
| Movements in working capital: | |||
| Decrease in stocks | - |
|
|
| Decrease/(increase) in trade and other debtors |
|
( |
|
| Decrease in trade and other creditors |
( |
( |
|
| Net cash generated from operations |
|
|
|
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| As at 1 July 2024 | Cash flows | As at 30 June 2025 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
537,343 |
|
| Leasehold |
|
| Plant & Machinery |
|
| Motor Vehicles |
|
| Fixtures & Fittings |
|
| Computer Equipment |
|
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| United Kingdom |
|
|
|
| Europe |
|
|
|
| North America |
|
|
|
| 17,768,603 | 18,560,872 | ||
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Other operating income |
|
|
|
| 129,968 | 39,579 | ||
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Bad debts | 10,655 | 920 | |
| Research and Development Costs |
|
|
|
| Depreciation of tangible fixed assets |
|
|
|
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Audit Services | |||
| Audit of the group and company's financial statements |
|
|
|
| Other Services | |||
| Other non-audit services |
|
|
|
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 as restated |
2025 | 2024 as restated |
||||
| £ | £ | £ | £ | ||||
| Wages and salaries |
|
|
|
|
|||
| Social security costs |
|
|
|
|
|||
| Other pension costs |
|
|
|
|
|||
|
|
|
|
|
||||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | ||||
| Office and administration |
|
|
|
|
|||
| Sales, marketing and distribution |
|
|
|
|
|||
|
|
|
|
|
||||
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Emoluments |
|
|
|
| Company contributions to money purchase pension schemes |
|
|
|
|
|
|
||
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Emoluments |
|
|
|
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Bank interest receivable |
|
|
|
| Dividends from shares in subsidiaries |
|
|
|
| Interest receivable on Corporation tax payments on account | 4,976 | 17,942 | |
| 416,194 | 50,820 | ||
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Late payment tax charges |
|
|
|
| Tax Rate | 2025 | 2024 as restated |
|||
|---|---|---|---|---|---|
| 2025 | 2024 | £ | £ | ||
| Current tax | |||||
| UK Corporation Tax | 25.0% | 25.0% |
|
|
|
| Deferred Tax | |||||
| Deferred taxation |
|
|
|||
| Total tax charge for the period |
|
|
|||
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| £ | £ | ||||
| Profit before tax | 264,636 | 3,575,776 | |||
| 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 |
|
|
|||
| Dividends from companies |
( |
( |
|||
| Tax losses unutilised carried forward |
|
|
|||
| Total tax charge for the period | 4,381 | 873,537 | |||
| Land & Property | ||||
|---|---|---|---|---|
| Leasehold | Plant & Machinery | Motor Vehicles | Fixtures & Fittings | |
| £ | £ | £ | £ | |
| Cost | ||||
| As at 1 July 2024 |
|
|
|
|
| Additions |
|
|
|
|
| Disposals |
|
|
( |
|
| As at 30 June 2025 |
|
|
|
|
| Depreciation | ||||
| As at 1 July 2024 |
|
|
|
|
| Provided during the period |
|
|
|
|
| Disposals |
|
|
( |
|
| As at 30 June 2025 |
|
|
|
|
| Net Book Value | ||||
| As at 30 June 2025 |
|
|
|
|
| As at 1 July 2024 |
|
|
|
|
| Computer Equipment | Total | |
|---|---|---|
| £ | £ | |
| Cost | ||
| As at 1 July 2024 |
|
|
| Additions |
|
|
| Disposals |
|
( |
| As at 30 June 2025 |
|
|
| Depreciation | ||
| As at 1 July 2024 |
|
|
| Provided during the period |
|
|
| Disposals |
|
( |
| As at 30 June 2025 |
|
|
| Net Book Value | ||
| As at 30 June 2025 |
|
|
| As at 1 July 2024 |
|
|
| Computer Equipment | |
|---|---|
| £ | |
| Cost | |
| As at 1 July 2024 |
|
| As at 30 June 2025 |
|
| Depreciation | |
| As at 1 July 2024 |
|
| Provided during the period |
|
| As at 30 June 2025 |
|
| Net Book Value | |
| As at 30 June 2025 |
|
| As at 1 July 2024 |
|
| Subsidiaries | Associates | Total | |
|---|---|---|---|
| £ | £ | £ | |
| Cost or Valuation | |||
| As at 1 July 2024 |
( |
|
|
| Revaluations |
|
|
|
| As at 30 June 2025 |
( |
|
|
| Provision | |||
| As at 1 July 2024 |
|
|
- |
| As at 30 June 2025 |
|
|
- |
| Net Book Value | |||
| As at 30 June 2025 |
( |
|
|
| As at 1 July 2024 |
( |
|
|
| Subsidiaries | Associates | Total | |
|---|---|---|---|
| £ | £ | £ | |
| Cost or Valuation | |||
| As at 1 July 2024 |
|
|
|
| As at 30 June 2025 |
|
|
|
| Provision | |||
| As at 1 July 2024 |
|
|
- |
| As at 30 June 2025 |
|
|
- |
| Net Book Value | |||
| As at 30 June 2025 |
|
|
|
| As at 1 July 2024 |
|
|
|
| Name of undertaking | Registered Office | Class of shares held | Direct holding | Indirect holding |
|---|---|---|---|---|
|
|
1 London Road, Ipswich, IP1 2HA |
|
|
- |
| Name of undertaking | Registered Office | Class of shares held | Direct holding | Indirect holding |
|---|---|---|---|---|
|
|
Sion Street, Radcliffe, Manchester, M26 3SJ |
|
|
- |
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 as restated |
2025 | 2024 as restated |
||||
| £ | £ | £ | £ | ||||
| Stock |
|
|
|
|
|||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 as restated |
2025 | 2024 as restated |
||||
| £ | £ | £ | £ | ||||
| Due within one year | |||||||
| Trade debtors |
|
|
|
|
|||
| Prepayments and accrued income |
|
|
|
|
|||
| Other debtors |
|
|
|
|
|||
| Corporation tax recoverable assets | - |
|
|
|
|||
| Directors' loan accounts |
|
|
- | - | |||
| Called up share capital not paid |
|
|
|
|
|||
| Amounts owed by associates |
( |
|
|
|
|||
| Amounts owed by other participating interests | 325,000 | 325,000 | 325,000 | 325,000 | |||
|
|
|
|
|
||||
| Due after more than one year | |||||||
| Other debtors | - |
|
|
|
|||
|
|
|
|
|
||||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 as restated |
2025 | 2024 as restated |
||||
| £ | £ | £ | £ | ||||
| Trade creditors |
|
|
|
|
|||
| Amounts owed to group undertakings | - | - |
|
|
|||
| Other creditors | 11,644 | 42,391 | 5,200 | 5,200 | |||
| Corporation tax |
|
|
|
|
|||
| Taxation and social security | 435,053 | 429,921 | 52,318 | 20,192 | |||
| Accruals and deferred income | 282,153 | 1,084,153 | 33,250 | 486,750 | |||
|
|
|
|
|
||||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 as restated |
2025 | 2024 as restated |
||||
| £ | £ | £ | £ | ||||
| Other timing differences | 19,111 | 16,371 | 73 | 293 | |||
| Group | |||
|---|---|---|---|
| Deferred Tax | Other Provisions | Total | |
| £ | £ | £ | |
| As at 1 July 2024 |
|
|
16,371 |
| Additions |
|
|
74,266 |
| Balance at 30 June 2025 |
|
|
90,637 |
| Company | ||
|---|---|---|
| Deferred Tax | Total | |
| £ | £ | |
| As at 1 July 2024 |
|
293 |
| Utilised |
( |
(220) |
| Balance at 30 June 2025 |
|
73 |
| As at 1 July 2024 | Amounts advanced | Amounts repaid | Amounts written off | As at 30 June 2025 | |
|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | |
| Mr Paul Taylor |
|
|
|
- |
|
| Mr Mike Downing |
|
|
|
- |
( |
| 2025 | 2024 as restated |
||
|---|---|---|---|
| £ | £ | ||
| On equity shares: | |||
| Final dividend paid |
|
|
|