Company registration number 15955011 (England and Wales)
TJBAM LIMITED
ANNUAL REPORT AND UNAUDITED FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2025
TJBAM LIMITED
COMPANY INFORMATION
Directors
T J Butler
(Appointed 13 September 2024)
V L Stanley
(Appointed 23 September 2025)
Secretary
Fieldfisher Secretaries Limited
Company number
15955011
Registered office
12a Fleet Business Park
Sandy Lane
Church Crookham
Fleet
Hampshire
GU52 8BF
Accountants
Donald Reid Limited
1010 Eskdale Road
Winnersh Triangle
Wokingham
Berkshire
RG41 5TS
TJBAM LIMITED
CONTENTS
Page
Directors' report
1
Statement of comprehensive income
2
Statement of financial position
3 - 4
Statement of changes in equity
5
Statement of cash flows
6
Notes to the financial statements
7 - 16
TJBAM LIMITED
DIRECTORS' REPORT
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 1 -

The directors present their annual report and financial statements for the period ended 31 December 2025.

Principal activities

The principal activity of the company was that of management consultancy activities.

Results and dividends

The results for the period are set out on page 2.

No ordinary dividends were paid. The directors do not recommend payment of a final dividend.

Directors

The directors who held office during the period and up to the date of signature of the financial statements were as follows:

T J Butler
(Appointed 13 September 2024)
V L Stanley
(Appointed 23 September 2025)
Small companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.

On behalf of the board
T J Butler
Director
9 July 2026
TJBAM LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 2 -
Period
ended
31 December
2025
Notes
£
Revenue
4
1,184,868
Gross profit
1,184,868
Administrative expenses
(1,304,991)
Operating loss
5
(120,123)
Finance costs
8
(18,411)
Loss before taxation
(138,534)
Income tax expense
9
-
Loss and total comprehensive expense for the period
(138,534)
TJBAM LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2025
31 December 2025
- 3 -
2025
Notes
£
Non-current assets
Property, plant and equipment
10
24,164
Current assets
Trade and other receivables
11
407,285
Cash and cash equivalents
1,007,120
1,414,405
Current liabilities
Trade and other payables
13
1,058,691
Borrowings
14
18,411
1,077,102
Net current assets
337,303
Non-current liabilities
Borrowings
14
500,000
Net liabilities
(138,533)
Equity
Called up share capital
17
1
Retained earnings
(138,534)
Total equity
(138,533)
TJBAM LIMITED
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 DECEMBER 2025
31 December 2025
- 4 -

For the financial period ended 31 December 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The member has not required the company to obtain an audit of its financial statements for the period in question in accordance with section 476.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on 9 July 2026 and are signed on its behalf by:
T J Butler
Director
Company registration number 15955011 (England and Wales)
TJBAM LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 5 -
Share capital
Retained earnings
Total
Notes
£
£
£
Balance at 13 September 2024
-
-
-
Period ended 31 December 2025:
Loss and total comprehensive expense
-
(138,534)
(138,534)
Transactions with owners:
Issue of share capital
17
1
-
1
Balance at 31 December 2025
1
(138,534)
(138,533)
TJBAM LIMITED
STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 6 -
2025
Notes
£
£
Cash flows from operating activities
Cash generated from operations
22
533,395
Net cash inflow from operating activities
533,395
Investing activities
Purchase of property, plant and equipment
(26,276)
Net cash used in investing activities
(26,276)
Financing activities
Proceeds from issue of shares
1
Proceeds from borrowings
500,000
Net cash generated from financing activities
500,001
Net increase in cash and cash equivalents
1,007,120
Cash and cash equivalents at beginning of year
-
0
Cash and cash equivalents at end of year
1,007,120
TJBAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 7 -
1
Accounting policies
Company information

TJBam Limited is a private company limited by shares incorporated in England and Wales. The registered office is 12a Fleet Business Park, Sandy Lane, Church Crookham, Fleet, Hampshire, GU52 8BF. The company's principal activities and nature of its operations are disclosed in the directors' report.

1.1
Reporting period

This is the first set of financial statements of the company and covers the period from incorporation on 13 September 2024 to 31 December 2025.

1.2
Basis of preparation

The financial statements have been prepared in accordance with United Kingdom adopted International Accounting Standards and with International Financial Reporting Standards as issued by the IASB and with those parts of the Companies Act 2006 applicable to companies reporting under IFRS, except as otherwise stated.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.3
Going concern

The directors have at the time of approving the financial statements, a reasonable expectation that the truecompany has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.4
Revenue

Revenue is measured based on the consideration specified in a contract with a customer and excludes amounts collected on behalf of third parties. The group recognises revenue when it transfers control of a product or satisfies the performance obligations of services delivered to a customer.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:

The primary revenue for the business is management consultancy services recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.

1.5
Property, plant and equipment

Property, plant and equipment are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Computers
33% straight line
TJBAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 8 -

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the income statement.

1.6
Impairment of property, plant and equipment

At each reporting end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

1.7
Cash and cash equivalents

Cash and cash equivalents include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.8
Financial assets

Financial assets are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument. Financial assets are classified into specified categories, depending on the nature and purpose of the financial assets.

Financial assets held at amortised cost

Financial instruments are classified as financial assets measured at amortised cost where the objective is to hold these assets in order to collect contractual cash flows, and the contractual cash flows are solely payments of principal and interest. They arise principally from the provision of goods and services to customers (eg trade receivables). They are initially recognised at fair value plus transaction costs directly attributable to their acquisition or issue, and are subsequently carried at amortised cost using the effective interest rate method, less provision for impairment where necessary.

Impairment of financial assets

The Company applies the IFRS 9 simplified approach to measuring expected credit losses using a lifetime expected credit loss provision. At the reporting date, no trade receivables exist. Other factors such as the wider economic environment the Company and its customers operate in are also considered, with any impairments recorded in the statement of comprehensive income within administrative expenses.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire, or when it transfers the financial asset and substantially all the risks and rewards of ownership to another entity.

1.9
Financial liabilities

The company recognises financial debt when the company becomes a party to the contractual provisions of the instruments. Financial liabilities are classified as either 'financial liabilities at fair value through profit or loss' or 'other financial liabilities'.

Other financial liabilities

Other financial liabilities, including borrowings, trade payables and other short-term monetary liabilities, are initially measured at fair value net of transaction costs directly attributable to the issuance of the financial liability. They are subsequently measured at amortised cost using the effective interest method. For the purposes of each financial liability, interest expense includes initial transaction costs and any premium payable on redemption, as well as any interest or coupon payable while the liability is outstanding.

Derecognition of financial liabilities

Financial liabilities are derecognised when, and only when, the company’s obligations are discharged, cancelled, or they expire.

TJBAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 9 -
1.10
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.11
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax is the tax expected to be payable or recoverable on differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit, and is accounted for using the balance sheet liability method. Deferred tax liabilities are generally recognised for all taxable temporary differences and deferred tax assets are recognised to the extent that it is probable that taxable profits will be available against which deductible temporary differences can be utilised. Such assets and liabilities are not recognised if the temporary difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the income statement, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.12
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of inventories or non-current assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.13
Leases
As lessee

At inception, the company assesses whether a contract is, or contains, a lease within the scope of IFRS 16. A contract is, or contains, a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration. Where a tangible asset is acquired through a lease, the company recognises a right-of-use asset and a lease liability at the lease commencement date. Right-of-use assets are included within property, plant and equipment, apart from those that meet the definition of investment property.

TJBAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 10 -

The company has elected not to recognise right-of-use assets and lease liabilities for short-term leases of machinery that have a lease term of 12 months or less, or for leases of low-value assets including IT equipment. The payments associated with these leases are recognised in profit or loss on a straight-line basis over the lease term.

2
Adoption of new and revised standards and changes in accounting policies

The current accounting period is the first time adoption of Intemational Financial Reporting Standards (IFRS) and International Accounting Standards (IAS). As such all applicable IAS & IFRS have been adopted and applied during this reporting period which are effective for accounting periods starting on or after 1 January 2025.

Standards which are in issue but not yet effective

At the date of authorisation of these financial statements, the following standards and interpretations, which have not yet been applied in these financial statements, were in issue but not yet effective (and in some cases had not yet been adopted by the UK):

 

The directors anticipate that the adoption of these standards, amendments and interpretations in future periods will not have a material impact on the financial statements of the Company.

3
Critical accounting estimates and judgements

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised, if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.

Management are of the opinion that there are no estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities as at period end.

4
Revenue
2025
£
Revenue analysed by class of business
Management consultancy activities
1,184,868

All revenue arose within the United Kingdom.

TJBAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 11 -
5
Operating loss
2025
Operating loss for the period is stated after charging:
£
Depreciation of property, plant and equipment
2,112
6
Employees

The average monthly number of persons (including directors) employed by the company during the period was:

2025
Number
Total
4

Their aggregate remuneration comprised:

2025
£
Wages and salaries
305,846
Social security costs
34,376
340,222
7
Directors' remuneration
2025
£
Remuneration for qualifying services
118,385

No directors were accruing retirement benefits under defined contribution schemes.

8
Finance costs
2025
£
Interest on bank overdrafts and loans
18,411
TJBAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 12 -
9
Income tax expense

The charge for the period can be reconciled to the loss per the income statement as follows:

2025
£
Loss before taxation
(138,534)
Expected tax credit based on a corporation tax rate of 25.00%
(34,634)
Effect of expenses not deductible in determining taxable profit
28,495
Change in unrecognised deferred tax assets
6,139
Taxation charge for the period
-

The Company has tax adjusted losses of £48,718 available for carry forward against future trading profits. The Company has recognised deferred tax assets in respect of these losses up to the extent of corresponding deferred tax liabilities against which the losses could be offset, in the event of a current tax charge. No deferred tax asset has been recognised in respect of losses above these amounts, due to uncertainty around the timing of future taxable profits, against which to utilise these losses. The tax losses do not have an expiry date.

10
Property, plant and equipment
Computers
£
Cost
At 13 September 2024
-
0
Additions
26,276
At 31 December 2025
26,276
Accumulated depreciation and impairment
At 13 September 2024
-
0
Charge for the period
2,112
At 31 December 2025
2,112
Carrying amount
At 31 December 2025
24,164
TJBAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 13 -
11
Trade and other receivables
2025
£
Trade receivables
354,600
Other receivables
13,729
Prepayments
38,956
407,285
12
Trade receivables - credit risk
Fair value of trade receivables

The directors consider that the carrying amount of trade and other receivables is approximately equal to their fair value.

 

The Company considers its exposure to credit risk which the directors determine as being the risk that receivables are not recoverable from the counterparty.

 

No receivable balances are considered to be impaired at the reporting end date.

 

No trade and other receivable balances exist at the reporting date which are subject to expected credit loss allowances.

13
Trade and other payables
2025
£
Trade payables
268,389
Accruals
562,770
Social security and other taxation
227,532
1,058,691
14
Borrowings
Current
Non-current
2025
2025
£
£
Borrowings held at amortised cost:
Other loans
18,411
500,000

Other loans are comprised of an unsecured related party borrowing for which interest is charged at 12% per annum. The loan is fully repayable in September 2030.

TJBAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 14 -
15
Fair value of financial liabilities

The directors consider that the carrying amounts of financial liabilities carried at amortised cost in the financial statements approximate to their fair values.

16
Liquidity risk

The following table details the remaining contractual maturity for the company's financial liabilities with agreed repayment periods. The contractual maturity is based on the earliest date on which the company may be required to pay.

Less than 1 month
1 – 5 years
Total
£
£
£
At 31 December 2025
Trade and other payables
1,058,691
-
1,058,691
Other loans
18,411
500,000
518,411
1,077,102
500,000
1,577,102
Liquidity risk management

Responsibility for liquidity risk management rests with the board of directors, who have established an appropriate liquidity risk management framework suitable to the needs and considerations of the Company's funding and liquidity management requirements.

 

The Company's primary long term creditor is a loan with a related party, to whom it owes long term borrowings of £518,411. The borrowings are due to be paid in full in September 2030 and as such do not pose any short term liquidity risk to the Company.

 

The Company's short term liquidity objectives are to ensure its trade and other payable balances are settled as they fall due and its working capital requirements are funded through a combination of the cash flows generated by the Company's principal operating activities and short term support available from the wider group should the need arise. Therefore the Company's key short term liquidity risk response is to ensure the working relationship with customers and suppliers is well managed and maintained to ensure payment terms are adhered to by its customers to enable the Company to settle its payables as they fall due.

17
Share capital
2025
2025
Ordinary share capital
Number
£
Issued and fully paid
Ordinary shares of £1 each
1
1

The Company has one class of Ordinary share, which has full rights with respect to voting, dividends and capital distributions.

 

During the year, the following shares were issued by the Company:

 

TJBAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 15 -
18
Other leasing information
As lessee
2025
Amounts recognised in profit or loss:
£
Expense relating to short-term leases
14,834

Set out below are the future cash outflows to which the lessee is potentially exposed that are not reflected in the measurement of lease liabilities:

2025
Land and buildings
£
Within one year
54,003
19
Capital risk management

The company is not subject to any externally imposed capital requirements.

20
Events after the reporting date

The Company has no post balance sheet events of note to report.

21
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel, including directors, is set out in note 7.

Other transactions with related parties

During the period the company entered into the following transactions with related parties:

Sales
2025
£
Other related parties
1,184,868
1,184,868
Consultancy expenses
Interest charges
2025
2025
£
£
Key management personnel
254,500
-
Other related parties
-
18,411
254,500
18,411
TJBAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
21
Related party transactions
(Continued)
- 16 -

The following amounts were outstanding at the reporting end date:

2025
Amounts due to related parties
£
Other related parties
518,411

Amounts owed to other related parties consists of an unsecured loan with interest charged at 12% per annum, fully repayable in September 2030.

The following amounts were outstanding at the reporting end date:

2025
Amounts due from related parties
£
Other related parties
347,737

Amounts owed by other relates parties consist of unsecured trade debtors conducted under standard customer credit terms.

22
Cash generated from operations
2025
£
Loss for the period before taxation
(138,534)
Adjustments for:
Finance costs
18,411
Depreciation and impairment of property, plant and equipment
2,112
Movements in working capital:
Increase in trade and other receivables
(407,285)
Increase in trade and other payables
1,058,691
Cash generated from operations
533,395
23
Reconciliation of liabilities arising from financing activities
13 September 2024
Cash flows
Interest charged
31 December 2025
£
£
£
£
Borrowings excluding overdrafts
-
(500,000)
(18,411)
(518,411)
2025-12-312024-09-13falsefalseCCH SoftwareCCH Accounts Production 2026.100T J ButlerV L StanleyFieldfisher Secretaries Limited159550112024-09-132025-12-3115955011bus:Director12024-09-132025-12-3115955011bus:Director22024-09-132025-12-3115955011bus:CompanySecretary12024-09-132025-12-3115955011bus:RegisteredOffice2024-09-132025-12-31159550112025-12-3115955011core:ContinuingOperations2024-09-132025-12-3115955011core:RetainedEarningsAccumulatedLosses2024-09-132025-12-31159550112024-09-1215955011core:CurrentFinancialInstruments2025-12-3115955011core:Non-currentFinancialInstruments2025-12-3115955011core:ShareCapital2025-12-3115955011core:RetainedEarningsAccumulatedLosses2025-12-3115955011core:ShareCapital2024-09-132025-12-3115955011core:ComputerEquipment2024-09-1215955011core:ComputerEquipment2025-12-3115955011core:ComputerEquipment2024-09-132025-12-3115955011core:CurrentFinancialInstrumentscore:ValueBeforeAllowanceForImpairmentLoss2025-12-3115955011core:OtherRelatedParties2025-12-3115955011bus:PrivateLimitedCompanyLtd2024-09-132025-12-3115955011bus:AuditExempt-NoAccountantsReport2024-09-132025-12-3115955011bus:FullIFRS2024-09-132025-12-3115955011bus:FullAccounts2024-09-132025-12-31xbrli:purexbrli:sharesiso4217:GBP