COMPANY REGISTRATION NUMBER:
13830322
|
Filleted Unaudited Abridged Financial Statements |
|
|
Abridged Statement of Financial Position |
|
31 January 2026
Fixed assets
|
Intangible assets |
5 |
613,409 |
454,451 |
|
Tangible assets |
6 |
181,973 |
181,264 |
|
--------- |
--------- |
|
795,382 |
635,715 |
|
|
|
|
Current assets
|
Stocks |
217,608 |
17,799 |
|
Debtors |
709,236 |
527,946 |
|
Cash at bank and in hand |
4,775,551 |
1,818,538 |
|
----------- |
----------- |
|
5,702,395 |
2,364,283 |
|
|
|
|
Creditors: amounts falling due within one year |
525,859 |
187,885 |
|
----------- |
----------- |
|
Net current assets |
5,176,536 |
2,176,398 |
|
----------- |
----------- |
|
Total assets less current liabilities |
5,971,918 |
2,812,113 |
|
----------- |
----------- |
|
Net assets |
5,971,918 |
2,812,113 |
|
----------- |
----------- |
|
|
|
Capital and reserves
|
Called up share capital |
7 |
21 |
15 |
|
Share premium account |
12,254,830 |
5,465,294 |
|
Profit and loss account |
(
6,282,933) |
(
2,653,196) |
|
------------ |
----------- |
|
Shareholders funds |
5,971,918 |
2,812,113 |
|
------------ |
----------- |
|
|
|
|
These abridged financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the abridged statement of comprehensive income has not been delivered.
For the year ending 31 January 2026 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
Directors' responsibilities:
-
The members have not required the company to obtain an audit of its abridged financial statements for the year in question in accordance with section 476
;
-
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of abridged financial statements
.
All of the members have consented to the preparation of the abridged statement of comprehensive income and the abridged statement of financial position for the year ending 31 January 2026 in accordance with Section 444(2A) of the Companies Act 2006.
|
Abridged Statement of Financial Position (continued) |
|
31 January 2026
These abridged financial statements were approved by the
board of directors
and authorised for issue on
26 June 2026
, and are signed on behalf of the board by:
Company registration number:
13830322
|
Notes to the Abridged Financial Statements |
|
Year ended 31 January 2026
1.
General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is Unit H Brunel Park Vincients Road, Bumpers Farm, Chippenham, SN14 6NQ.
2.
Statement of compliance
These abridged financial statements have been prepared in compliance with Section 1A of FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'.
3.
Accounting policies
Basis of preparation
The abridged financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.
The abridged financial statements are prepared in sterling, which is the functional currency of the entity.
Income tax
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, tax is recognised in other comprehensive income or directly in equity, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.
Foreign currencies
Foreign currency transactions are initially recorded in the functional currency, by applying the spot exchange rate as at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are translated at the exchange rate ruling at the reporting date, with any gains or losses being taken to the profit and loss account.
Intangible assets
Intangible assets are initially recorded at cost, and are subsequently stated at cost less any accumulated amortisation and impairment losses. Any intangible assets carried at revalued amounts, are recorded at the fair value at the date of revaluation, as determined by reference to an active market, less any subsequent accumulated amortisation and subsequent accumulated impairment losses. Intangible assets acquired as part of a business combination are only recognised separately from goodwill when they arise from contractual or other legal rights, are separable, the expected future economic benefits are probable and the cost or value can be measured reliably.
Amortisation
Amortisation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful life of that asset as follows:
|
Development costs |
- |
amortisation will commence when products are available for use |
|
|
|
|
If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised prospectively to reflect the new estimates.
Research and development
Research expenditure is written off in the period in which it is incurred. Development expenditure incurred is capitalised as an intangible asset only when all of the following criteria are met: - It is technically feasible to complete the intangible asset so that it will be available for use or sale; - There is the intention to complete the intangible asset and use or sell it; - There is the ability to use or sell the intangible asset; - The use or sale of the intangible asset will generate probable future economic benefits; - There are adequate technical, financial and other resources available to complete the development and to use or sell the intangible asset; and - The expenditure attributable to the intangible asset during its development can be measured reliably. Expenditure that does not meet the above criteria is expensed as incurred.
Tangible assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in equity, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
|
Long leasehold property |
- |
16% reducing balance |
|
Plant and machinery |
- |
25% reducing balance |
|
Equipment |
- |
25% reducing balance |
|
|
|
|
Impairment of fixed assets
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that largely independent of the cash inflows from other assets or groups of assets. For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the company are assigned to those units.
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stock to its present location and condition.
4.
Employee numbers
The average number of persons employed by the company during the year amounted to
27
(2025:
19
).
5.
Intangible assets
|
£ |
|
Cost |
|
|
At 1 February 2025 |
454,451 |
|
Additions |
158,958 |
|
--------- |
|
At 31 January 2026 |
613,409 |
|
--------- |
|
Amortisation |
|
|
At 1 February 2025 and 31 January 2026 |
– |
|
--------- |
|
Carrying amount |
|
|
At 31 January 2026 |
613,409 |
|
--------- |
|
At 31 January 2025 |
454,451 |
|
--------- |
|
|
6.
Tangible assets
|
£ |
|
Cost |
|
|
At 1 February 2025 |
231,385 |
|
Additions |
59,084 |
|
--------- |
|
At 31 January 2026 |
290,469 |
|
--------- |
|
Depreciation |
|
|
At 1 February 2025 |
50,121 |
|
Charge for the year |
58,375 |
|
--------- |
|
At 31 January 2026 |
108,496 |
|
--------- |
|
Carrying amount |
|
|
At 31 January 2026 |
181,973 |
|
--------- |
|
At 31 January 2025 |
181,264 |
|
--------- |
|
|
7.
Called up share capital
Issued, called up and fully paid
|
2026 |
2025 |
|
No. |
£ |
No. |
£ |
|
A Ordinary shares of £ 0.0001 each |
60,000 |
6 |
80,000 |
8 |
|
B Ordinary shares of £ 0.0001 each |
140,000 |
14 |
70,000 |
7 |
|
Deferred shares of £ 0.0001 each |
10,000 |
1 |
– |
– |
|
--------- |
---- |
--------- |
---- |
|
210,000 |
21 |
150,000 |
15 |
|
--------- |
---- |
--------- |
---- |
|
|
|
|
|