|
|
|
|
|
|
|
|
|
Financial Statements |
|
Contents |
Page |
|
Strategic report |
1 |
|
Directors' report |
4 |
|
Independent auditor's report to the members |
6 |
|
Statement of income and retained earnings |
10 |
|
Statement of financial position |
11 |
|
Statement of cash flows |
12 |
|
Notes to the financial statements |
13 |
|
|
|
Strategic Report |
|
|
|
Director |
|
Registered office: |
|
|
|
|
|
|
|
United Kingdom |
|
|
|
|
|
Directors' Report |
|
|
|
|
|
|
|
|
|
|
|
|
Director |
|
Registered office: |
|
|
|
|
|
|
|
United Kingdom |
|
|
|
|
|
Independent Auditor's Report to the Members of
|
|
|
|
(Senior Statutory Auditor) |
|
For and on behalf of |
|
|
|
Chartered accountants & statutory auditor |
|
146 New London Road |
|
Chelmsford |
|
Essex |
|
CM2 0AW |
|
|
|
Statement of Income and Retained Earnings |
|
2026 |
2025 |
||
|
Note |
£ |
£ |
|
|
Turnover |
4 |
|
|
|
Cost of sales |
|
|
|
------------- |
------------- |
|
|
Gross profit |
|
|
|
Administrative expenses |
|
|
|
|
Other operating income |
5 |
|
|
|
------------ |
------------ |
||
|
Operating loss |
6 |
(
|
(
|
|
Other interest receivable and similar income |
9 |
|
|
|
Interest payable and similar expenses |
10 |
|
|
|
------------ |
------------ |
||
|
Loss before taxation |
(
|
(
|
|
|
Tax on loss |
– |
– |
|
--------- |
--------- |
|
|
Loss for the financial year and total comprehensive income |
(
|
(
|
|
--------- |
--------- |
|
|
Retained losses at the start of the year (as previously reported) |
(
|
(
|
|
Effects of changes in accounting policies |
(689,926) |
– |
|
------------ |
------------ |
|
|
Retained losses at the start of the year (restated) |
(
|
(
|
|
------------ |
------------ |
|
|
Retained losses at the end of the year |
(
|
(1,623,477) |
|
------------ |
------------ |
|
|
|
|
Statement of Financial Position |
|
2026 |
2025 |
|||
|
Note |
£ |
£ |
£ |
£ |
|
Tangible assets |
12 |
|
|
||
|
Investments |
13 |
|
|
||
|
------------ |
--------- |
||||
|
|
|
||||
|
Debtors |
14 |
|
|
||
|
Cash at bank and in hand |
|
|
|||
|
------------ |
------------ |
||||
|
|
|
||||
|
Creditors: amounts falling due within one year |
15 |
|
|
||
|
------------ |
------------- |
||||
|
Net current liabilities |
|
|
|||
|
------------ |
------------ |
||||
|
Total assets less current liabilities |
|
(
|
|||
|
Creditors: amounts falling due after more than one year |
16 |
|
– |
||
|
------------ |
------------ |
||||
|
Net liabilities |
(
|
(
|
|||
|
------------ |
------------ |
||||
|
Called up share capital |
19 |
|
|
||
|
Profit and loss account |
(
|
(1,623,477) |
|||
|
------------ |
------------ |
||||
|
Shareholders deficit |
(
|
(
|
|||
|
------------ |
------------ |
||||
|
|
|
Director |
|
|
|
Statement of Cash Flows |
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Loss for the financial year |
(
|
(
|
|
Adjustments for: |
||
|
Depreciation of tangible assets |
|
|
|
Other interest receivable and similar income |
(
|
(
|
|
Interest payable and similar expenses |
|
|
|
Gains on disposal of tangible assets |
– |
(
|
|
Accrued (income)/expenses |
(
|
|
|
Changes in: |
||
|
Trade and other debtors |
|
(
|
|
Trade and other creditors |
|
|
|
------------ |
------------ |
|
|
Cash generated from operations |
|
(
|
|
Interest paid |
(
|
(
|
|
Interest received |
|
|
|
------------ |
------------ |
|
|
Net cash from/(used in) operating activities |
|
(
|
|
------------ |
------------ |
|
|
Purchase of tangible assets |
(
|
(
|
|
Proceeds from sale of tangible assets |
– |
|
|
------------ |
------------ |
|
|
Net cash used in investing activities |
(
|
(
|
|
------------ |
------------ |
|
|
Proceeds from loans from group undertakings |
(
|
|
|
Payments of finance lease liabilities |
(
|
(
|
|
------------ |
------------ |
|
|
Net cash (used in)/from financing activities |
(
|
|
|
------------ |
------------ |
|
|
Net (decrease)/increase in cash and cash equivalents |
(
|
|
|
Cash and cash equivalents at beginning of year |
1,179,611 |
361,675 |
|
------------ |
------------ |
|
|
Cash and cash equivalents at end of year |
|
|
|
------------ |
------------ |
|
|
|
|
Notes to the Financial Statements |
|
Freehold property |
- |
|
|
|
Long leasehold property |
- |
93 Months
|
|
|
Plant and machinery |
- |
|
|
|
Fixtures, fittings and equipment |
- |
20% - 25%
|
|
|
Right of use assets |
- |
Over the term of the lease
|
|
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Rendering of services |
|
|
|
------------- |
------------- |
|
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Rental income |
|
|
|
Commission receivable |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Depreciation of tangible assets |
|
|
|
Gains on disposal of tangible assets |
– |
(
|
|
Impairment of trade debtors |
45,841 |
– |
|
Foreign exchange differences |
(
|
(
|
|
--------- |
--------- |
|
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Fees payable for the audit of the financial statements |
|
|
|
-------- |
-------- |
|
|
2026 |
2025 |
|
|
No. |
No. |
|
|
Number of staff |
|
|
|
---- |
---- |
|
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Other pension costs |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Interest on cash and cash equivalents |
|
|
|
-------- |
------- |
|
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Interest on obligations under finance leases and hire purchase contracts |
|
|
|
--------- |
---- |
|
|
Freehold property |
Long leasehold property |
Plant and machinery |
Fixtures, fittings and equipment |
Right of use asset |
Total |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
Cost |
||||||
|
At 1 Apr 2025 |
|
– |
|
|
– |
|
|
Additions |
– |
|
– |
|
– |
|
|
Other movements |
– |
– |
– |
– |
|
|
|
--------- |
-------- |
--------- |
--------- |
------------ |
------------ |
|
|
At 31 Mar 2026 |
|
|
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
------------ |
------------ |
|
|
Depreciation |
||||||
|
At 1 Apr 2025 |
|
– |
|
|
– |
|
|
Charge for the year |
|
|
|
|
|
|
|
Other movements |
– |
– |
– |
– |
|
|
|
--------- |
-------- |
--------- |
--------- |
------------ |
------------ |
|
|
At 31 Mar 2026 |
|
|
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
------------ |
------------ |
|
|
Carrying amount |
||||||
|
At 31 Mar 2026 |
|
|
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
------------ |
------------ |
|
|
At 31 Mar 2025 |
|
– |
|
|
– |
|
|
--------- |
-------- |
--------- |
--------- |
------------ |
------------ |
|
|
Shares in group undertakings |
|
|
£ |
|
|
Cost |
|
|
At 1 April 2025 and 31 March 2026 |
|
|
---- |
|
|
Impairment |
|
|
At 1 April 2025 and 31 March 2026 |
– |
|
---- |
|
|
Carrying amount |
|
|
At 31 March 2026 |
|
|
---- |
|
|
At 31 March 2025 |
|
|
---- |
|
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Trade debtors |
|
|
|
Amounts owed by group undertakings |
|
|
|
Prepayments and accrued income |
|
|
|
Corporation tax repayable |
– |
|
|
Other debtors |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Other debtors |
|
|
|
--------- |
--------- |
|
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Trade creditors |
|
|
|
Amounts owed to group undertakings |
|
|
|
Accruals and deferred income |
|
|
|
Social security and other taxes |
|
|
|
Obligations under finance leases and hire purchase contracts |
|
– |
|
------------ |
------------- |
|
|
|
|
|
|
------------ |
------------- |
|
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Obligations under finance leases and hire purchase contracts |
|
– |
|
------------ |
---- |
|
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Not later than 1 year |
|
– |
|
Later than 1 year and not later than 5 years |
|
– |
|
Later than 5 years |
|
– |
|
------------ |
---- |
|
|
|
– |
|
|
------------ |
---- |
|
|
2026 |
2025 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
4,000 |
|
4,000 |
|
------- |
------- |
------- |
------- |
|
|
At 1 Apr 2025 |
Cash flows |
At 31 Mar 2026 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
(879,140) |
|
|
Debt due within one year |
(8,278,770) |
1,856,741 |
(6,422,029) |
|
Debt due after one year |
– |
(3,358,408) |
(3,358,408) |
|
------------ |
------------ |
------------ |
|
|
(
|
(
|
(
|
|
|
------------ |
------------ |
------------ |
|
|
|
|
Notes to the Financial Statements (continued) |
|
Transaction value |
Balance owed by/(owed to) |
|||
|
2026 |
2025 |
2026 |
2025 |
|
|
£ |
£ |
£ |
£ |
|
|
|
(
|
|
|
|
|
--------- |
------------ |
-------- |
--------- |
|
|
Fellow subsidiaries
|
(2,493,450)
|
5,772,082
|
(5,913,097) |
(3,530,665) |
|
------------ |
------------ |
------------ |
------------ |
|