| Page | |
|---|---|
| Balance Sheet | 1—2 |
| Notes to the Financial Statements | 3—5 |
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 4 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Debtors | 5 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 6 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| Creditors: Amounts Falling Due After More Than One Year | 7 |
( |
( |
||
| NET (LIABILITIES)/ASSETS |
( |
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 8 |
|
|
||
| Share premium account |
|
|
|||
| Profit and Loss Account |
( |
( |
|||
| SHAREHOLDERS' FUNDS | (226,023) | 21,517 | |||
|
Director
|
|
|
| Plant & Machinery |
|
| Motor Vehicles |
|
| Fixtures & Fittings |
|
| Computer Equipment |
|
| Plant & Machinery | Motor Vehicles | Fixtures & Fittings | Total | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Cost | ||||
| As at 1 November 2024 |
|
|
|
|
| Additions |
|
|
|
|
| As at 31 October 2025 |
|
|
|
|
| Depreciation | ||||
| As at 1 November 2024 |
|
|
|
|
| Provided during the period |
|
|
|
|
| As at 31 October 2025 |
|
|
|
|
| Net Book Value | ||||
| As at 31 October 2025 |
|
|
|
|
| As at 1 November 2024 |
|
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| Prepayments and accrued income |
|
|
|
| Rental Deposit |
|
|
|
| Stripe Clearing |
|
|
|
| Directors' loan accounts |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Other taxes and social security |
|
|
|
| VAT |
|
|
|
| Pensions Payable |
|
|
|
| Capitalon Tap |
|
|
|
| MVM - Barclaycard |
|
|
|
| Employee Reimbursements |
|
|
|
| Accruals and deferred income |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bounce Back Loan |
|
|
|
| Hire Purchase Agreement - Asset Advantage |
|
|
|
| Funding Circle Loan-BMYVITAL |
|
|
|
| Iwoca loan |
|
|
|
| Nucleus - Cash flow Loan |
|
|
|
|
|
|
||
| As at 1 November 2024 | Amounts advanced | Amounts repaid | Amounts written off | As at 31 October 2025 | |
|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | |
| Mr Kenneth Owen Hutchins |
|
|
|
- |
|