REGISTERED NUMBER: 11033887 (England and Wales)

Strategic Report, Report of the Directors and

Financial Statements for the Year Ended 31 December 2025

for

Emmi Desserts UK Limited

Previously known as

Mademoiselle Desserts UK Limited

Page

Company Information

1

Strategic Report

2

to

3

Report of the Directors

4

to

5

Report of the Independent Auditors

6

to

9

Statement of Comprehensive Income

10

Balance Sheet

11

Statement of Changes in Equity

12

Notes to the Financial Statements

13

to

21

DIRECTORS:

Mr D Boudy

Mrs R Sudhir

Mr N Taylor

Mr H G Verdino

Mr R M Muller

SECRETARY:

Mr R M Muller

REGISTERED OFFICE:

The Bakery

Gardner Road

Maidenhead

Berkshire

SL6 7TU

REGISTERED NUMBER:

11033887 (England and Wales)

AUDITORS:

Clifford Roberts

Chartered Accountants &

Statutory Auditors

Pacioli House

9 Brookfield

Duncan Close

Northampton

Northamptonshire

NN3 6WL

The directors present their strategic report for the year ended 31 December 2025.

REVIEW OF BUSINESS

The year ended 31 December 2025 generated turnover of £72,169,238 (2024: £60,798,608) and a profit after taxation of £220,484 (2024: £102,924). The company commenced trading part way through the prior financial year, having been dormant until that time.

PRINCIPAL RISKS AND UNCERTAINTIES

Exposure to price, credit, cashflow and business risk arises in the normal course of Emmi Desserts UK Limited's business. These risks are limited by the Company's financial management policies described below:

Price Risk

The Company is exposed to commodity price risk due to its operations. The Company looks to mitigate this risk wherever possible by entering into price and volume contracts to support its performance.

Credit Risk

The Company has the policy of obtaining credit insurance on its customers, wherever possible, to mitigate the associated credit risk. There is also a policy in place to carry out appropriate credit check on potential customers before sales are made. However, due to the blue-chip nature of our customer base, we have an excellent record in this area.

Cash Flow Risk

The Company is exposed to movements in working capital. To mitigate this the Company operates appropriate credit collection process to minimise overdue debts. Supplier payments are maintained to agreed terms and inventory is monitored regularly.

Business Risk

The Board has established a formal process of identifying, evaluating and managing the business risk faced, with ongoing review of progress against strategic objectives. The business risks reviewed include:

-

external business risk including regulatory and compliance obligations

-

operational risk arising from supplier dependency, material damage, fire

-

legal risk arising from contracts with suppliers

-

information risk including integrity of IT systems and security of information.

KEY PERFORMANCE INDICATORS

The Directors monitor performance of the company by monitoring monthly KPIs which include, but are not limited to:

Net Sales

Gross Profit

EBITDA

Net Working Capital

Cash generation and Manufacturing data.

GOING CONCERN

Based on forecasts and projections, together with available market information and the director's knowledge and experience of the industry, the directors have a reasonable expectation that the company has adequate resources to continue in operation for the foreseeable future. Accordingly, the company continues to adopt the going concern basis in preparing the annual financial statements.

With the business' focus being on planning ahead with new product ranges, investment in key new equipment alongside excellent customer contact and communication, it has lead to the business strengthen it's relationships and build relationships with new potential customers to get a strong start in 2026.

ON BEHALF OF THE BOARD:

Mr N Taylor - Director

29 June 2026

The directors present their report with the financial statements of the company for the year ended 31 December 2025.

CHANGE OF NAME

The company passed a special resolution on 8 April 2026 changing its name from Mademoiselle Desserts UK Limited to Emmi Desserts UK Limited.

DIVIDENDS

No dividends will be distributed for the year ended 31 December 2025.

DIRECTORS

The directors shown below have held office during the whole of the period from 1 January 2025 to the date of this report.

Mr D Boudy

Mrs R Sudhir

Mr N Taylor

Mr H G Verdino

Other changes in directors holding office are as follows:

Mr E Sabatie-Garat - resigned 15 March 2025

Mr R M Muller - appointed 15 March 2025

EMPLOYEES

The company ensures that employees are made aware of factors that affect the performance of the company and that employees are provided with information on matters which concern them. Employees are also regularly consulted to ensure that their views are taken into account in decisions that affect their interests.

During the year, the company gave full and fair consideration to applications for employment from disabled persons having regard to their particular aptitudes, when related to any suitable opportunities available.

Company policy provides that existing employees who become disabled shall continue employment with the company, if at all possible, subject to any appropriate training.

Training, career development and promotion apply equally to all employees, taking into consideration their aptitudes and abilities.

DISCLOSURE IN THE STRATEGIC REPORT

Principal activity and financial risk management objectives and policies in respect of the exposure to price, credit, cash flow and business risks are set out in the strategic report (as defined by section 414 C (11) of the Companies Act 2006).

STATEMENT OF DIRECTORS' RESPONSIBILITIES

The directors are responsible for preparing the Strategic Report, the Report of the Directors and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

-	select suitable accounting policies and then apply them consistently;

-	make judgements and accounting estimates that are reasonable and prudent;

-	prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS

So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the company's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

AUDITORS

The auditors, Clifford Roberts, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:

Mr N Taylor - Director

29 June 2026

Opinion

We have audited the financial statements of Emmi Desserts UK Limited (the 'company') for the year ended 31 December 2025 which comprise the Statement of Comprehensive Income, Balance Sheet, Statement of Changes in Equity and Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

-	give a true and fair view of the state of the company's affairs as at 31 December 2025 and of its profit for the year then ended;

-	have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

-	have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The directors are responsible for the other information. The other information comprises the information in the Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of the audit:

-	the information given in the Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and

-	the Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report or the Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

-	adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

-	the financial statements are not in agreement with the accounting records and returns; or

-	certain disclosures of directors' remuneration specified by law are not made; or

-	we have not received all the information and explanations we require for our audit.

Responsibilities of directors

As explained more fully in the Statement of Directors' Responsibilities set out on pages four and five, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditors' responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

-

We obtained an understanding of the legal and regulatory framework applicable to the company and the sector in which they operate. We determined that the following laws and regulations were most significant: the Companies Act 2006, UK Generally Accepted Accounting Practice, UK corporate taxation laws and the BRC Global Standard for Food Safety.

-

We obtained an understanding of how the company is complying with those legal and regulatory frameworks by making inquiries to the management and by observing the oversight of management, the culture of honesty and ethical behaviour and whether strong emphasis is placed on fraud prevention, which may reduce the opportunities for fraud to take place, and fraud deterrence, which could persuade individuals not to commit fraud in the first instance . We corroborated our inquiries through our review of all relevant available audit information.

-

We assessed and understood the susceptibility of the company's financial statements to material misstatement, including how fraud might occur. Based on this understanding we designed our audit procedures to identify non-compliance with such laws and regulations. The audit procedures performed by the engagement team included:

>

Identifying and assessing the design and effectiveness of controls management has in place to prevent and detect fraud;

>

Understanding of how senior management considered and addressed the potential for override of controls or other inappropriate influence over the financial reporting process;

>

Challenging assumptions and judgements made by management in its significant accounting estimates;

>

Performing audit work over the risk of management override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for bias; and,

>

Assessing the extent of compliance with relevant laws and regulations.

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

Luke Marlow ACA (Senior Statutory Auditor)

for and on behalf of Clifford Roberts

Chartered Accountants &

Statutory Auditors

Pacioli House

9 Brookfield

Duncan Close

Northampton

Northamptonshire

NN3 6WL

30 June 2026

TURNOVER

3

72,169,238

60,798,608

Cost of sales

67,941,051

57,374,063

GROSS PROFIT

4,228,187

3,424,545

Administrative expenses

4,050,102

3,271,623

OPERATING PROFIT

5

178,085

152,922

Cost of fundamental reorg

6

29,252

20,927

148,833

131,995

Interest receivable and similar income

73,497

12,215

222,330

144,210

Interest payable and similar expenses

7

1

-

PROFIT BEFORE TAXATION

222,329

144,210

Tax on profit

8

1,845

41,286

PROFIT FOR THE FINANCIAL YEAR

220,484

102,924

OTHER COMPREHENSIVE INCOME

-

-

TOTAL COMPREHENSIVE INCOME FOR THE YEAR

220,484

102,924

FIXED ASSETS

Intangible assets

9

18,240

33,448

CURRENT ASSETS

Debtors: amounts falling due within one year

10

11,303,451

10,816,447

Debtors: amounts falling due after more than one year

10

-

1,250,000

Cash at bank and in hand

3,634,163

2,591,895

14,937,614

14,658,342

CREDITORS

Amounts falling due within one year

11

14,627,885

14,580,503

NET CURRENT ASSETS

309,729

77,839

TOTAL ASSETS LESS CURRENT LIABILITIES

327,969

111,287

PROVISIONS FOR LIABILITIES

14

4,560

8,362

NET ASSETS

323,409

102,925

CAPITAL AND RESERVES

Called up share capital

15

1

1

Retained earnings

16

323,408

102,924

SHAREHOLDERS' FUNDS

323,409

102,925

The financial statements were approved by the Board of Directors and authorised for issue on 29 June 2026 and were signed on its behalf by:

Mr N Taylor - Director

Called up

share

Retained

Total

capital

earnings

equity

£

£

£

Balance at 1 January 2024

1

-

1

Changes in equity

Total comprehensive income

-

102,924

102,924

Balance at 31 December 2024

1

102,924

102,925

Changes in equity

Total comprehensive income

-

220,484

220,484

Balance at 31 December 2025

1

323,408

323,409

1.	STATUTORY INFORMATION

Emmi Desserts UK Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

2.	ACCOUNTING POLICIES

Basis of preparing the financial statements

These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

The financial statements are presented in Sterling (£), and are prepared to 31st December each year. Comparative figures are not directly comparable, as the company commenced trading part way through the prior financial year and was dormant prior to that date.

Going concern

The financial statements have been prepared on a going concern basis after due consideration of the principal risks and uncertainties disclosed in the strategic report. In reaching their conclusion the directors have considered the financial position of the company and it having sufficient liquidity to enable it to meet its obligations as they fall due for a period of at least twelve months from the date of signing these financial statements.

Thus, the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

Financial Reporting Standard 102 - reduced disclosure exemptions

The company has taken advantage of the following disclosure exemptions in preparing these financial statements, as permitted by FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland":

•

the requirements of Section 7 Statement of Cash Flows;

•

the requirement of paragraph 33.7.

The company is included within the consolidated accounts of Emmi AG, which are available from their registered address Landenbergstrasse 1, 6002 Lucerne, Switzerland.

Significant judgements and estimates

In the application of the company's accounting policies management is required to make judgements, estimates and assumptions about the carrying values of assets and liabilities that are not readily apparent from other sources. The estimates and underlying assumptions are based on historical experience and other factors that are considered relevant. Actual results may differ from these estimates. The estimates and underlying assumptions are reviewed on an ongoing basis.

The items in the financial statements where these judgements and estimates were deemed to be significant include:

(a) Customer Rebates/Retrospective discounts

The company enters into arrangements with certain customers to pay rebates and/or retrospective discounts depending on volume achieved. These arrangements are negotiated on an individual customer basis. Accruals are recorded when goods are sold according to the terms of the contract and the expected rate at which these payments will be made.

(b) Debtors

Debtors are recorded when a sale is made. A review of the recoverability of debt is undertaken periodically through the year to determine any bad debt provision requirement. This review also considers the level of credit insurance cover in place for the customer.

Revenue

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the Company's activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts and after eliminating sales within the company.

The Company recognises revenue when:-

The amount of revenue can be reliably measured;

It is probable that future economic benefits will follow to the entity and

Specific criteria have been met for each of the Company's activities.

Intangible assets

Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment loss.

Amortisation is charged to write off the cost of the assets over their estimated useful lives, included within administrative expenses. Estimated useful lives applied within each asset category are:

Computer software

20% on cost and 50% on cost

Financial instruments

The company enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other accounts receivable and payable, loans and balances to and from related parties.

Debt instruments (other than those wholly repayable or receivable in one year), including loans and other accounts receivable and payable, are initially measured at the present value of future cash flows and subsequently at amortised cost using the effective interest rate method. Debt instruments that are payable or receivable within one year, typically trade debtors and creditors, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration, expected to be paid or received.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective impairment is found, an impairment loss is recognised in the income

Taxation

Taxation for the year comprises current and deferred tax. Tax is recognised in the Statement of Comprehensive Income, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Foreign currencies

Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into the respective functional currency of the entity at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rates prevailing on the initial transaction dates.

Non-monetary items measured in terms of historical cost in a foreign currency are not translated.

Leasing commitments

Rentals under operating leases are charged on a straight line basis over the lease term, even if the payments are not made on such a basis. Benefits received and receivable as an incentive to sign an operating lease are similarly spread on a straight line basis over the lease term, except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

Pension costs and other post-retirement benefits

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the Company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contributions plans are recognised as employees benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

Cash and cash equivalents

Cash and cash equivalents comprise cash in hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Trade Creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities. If the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Interest bearing borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Dividends

Dividend distribution to the company shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

3.

TURNOVER

The turnover and profit before taxation are attributable to the one principal activity of the company.

An analysis of turnover by class of business is given below:

2025

2024

£

£

Product sales

67,943,967

57,381,048

Management charge income

4,225,271

3,417,560

72,169,238

60,798,608

An analysis of turnover by geographical market is given below:

2025

2024

£

£

United Kingdom

69,992,641

59,932,406

Europe

2,176,597

866,202

72,169,238

60,798,608

Turnover attributed to the United Kingdom includes the management charge income, which is charged in full to group companies within the United Kingdom.

4.	EMPLOYEES AND DIRECTORS

2025

2024

£

£

Wages and salaries

2,492,675

2,179,064

Social security costs

277,820

197,181

Other pension costs

197,193

139,649

2,967,688

2,515,894

The average number of employees during the year was as follows:

2025

2024

Administration and support

46

45

2025

2024

£

£

Directors' remuneration

334,268

260,953

Directors' pension contributions to money purchase schemes

38,390

32,226

The number of directors to whom retirement benefits were accruing was as follows:

Money purchase schemes

2

2

Information regarding the highest paid director is as follows:

2025

2024

£

£

Emoluments etc

185,737

141,568

Pension contributions to money purchase schemes

20,804

17,694

5.	OPERATING PROFIT

The operating profit is stated after charging/(crediting):

2025

2024

£

£

Other operating leases

27,217

13,539

Computer software amortisation

15,208

1,267

Foreign exchange differences

(7,658

)

997

Auditors remuneration

14,640

7,000

6.	EXCEPTIONAL ITEMS

2025

2024

£

£

Cost of fundamental reorg

(29,252

)

(20,927

)

7.

INTEREST PAYABLE AND SIMILAR EXPENSES

2025

2024

£

£

Bank interest

1

-

8.

TAXATION

Analysis of the tax charge

The tax charge on the profit for the year was as follows:

2025

2024

£

£

Current tax:

UK corporation tax

5,647

32,924

Deferred tax

(3,802

)

8,362

Tax on profit

1,845

41,286

Reconciliation of total tax charge included in profit and loss

The tax assessed for the year is lower than the standard rate of corporation tax in the UK. The difference is explained below:

2025

2024

£

£

Profit before tax

222,329

144,210

Profit multiplied by the standard rate of corporation tax in the UK of 25% (2024 - 25%)

55,582

36,053

Effects of:

Expenses not deductible for tax purposes

542

5,233

Capital allowances in excess of depreciation

-

(8,362

)

Depreciation in excess of capital allowances

3,802

-

Adjustments to tax charge in respect of previous periods

5,233

-

Deferred tax

(3,802

)

8,362

Group relief

(59,512

)

-

Total tax charge

1,845

41,286

9.	INTANGIBLE FIXED ASSETS

Computer

software

£

COST

At 1 January 2025

and 31 December 2025

34,715

AMORTISATION

At 1 January 2025

1,267

Amortisation for year

15,208

At 31 December 2025

16,475

NET BOOK VALUE

At 31 December 2025

18,240

At 31 December 2024

33,448

10.

DEBTORS

2025

2024

£

£

Amounts falling due within one year:

Trade debtors

9,540,277

10,395,211

Amounts owed by group undertakings

1,522,549

231,837

VAT

39,040

48,575

Called up share capital not paid

-

1

Prepayments and accrued income

201,585

140,823

11,303,451

10,816,447

Amounts falling due after more than one year:

Amounts owed by group undertakings

-

1,250,000

Aggregate amounts

11,303,451

12,066,447

11.

CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

2025

2024

£

£

Trade creditors

311,985

304,157

Amounts owed to group undertakings

10,705,558

11,534,598

Tax

(63

)

(16,059

)

Social security and other taxes

82,626

60,508

Other creditors

11,531

4,803

Accruals and deferred income

3,516,248

2,692,496

14,627,885

14,580,503