|
Director
|
|
21/07/2026
|
|
|
|
|
|
|
|
Director
|
|
|
|
for and on behalf of
|
|
|
| 31 December 2025 | 31 March 2025 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| TURNOVER |
|
|
||
| Cost of sales |
( |
( |
||
| GROSS PROFIT |
|
|
||
| Administrative expenses |
( |
( |
||
| OPERATING LOSS | 3 |
( |
( |
|
| (Loss)/profit on disposal of fixed assets |
( |
|
||
| Other interest receivable and similar income | 8 |
|
|
|
| Interest payable and similar charges | 9 |
( |
( |
|
| LOSS BEFORE TAXATION |
( |
( |
||
| Tax on Loss | 10 |
|
( |
|
| LOSS AFTER TAXATION BEING LOSS FOR THE FINANCIAL PERIOD |
( |
( |
||
| 31 December 2025 | 31 March 2025 | |||
|---|---|---|---|---|
| £ | £ | |||
| LOSS FOR THE FINANCIAL PERIOD |
( |
( |
||
| OTHER COMPREHENSIVE INCOME FOR THE PERIOD | - | - | ||
| Prior year adjustment | - | (86,206) | ||
| TOTAL COMPREHENSIVE INCOME FOR THE PERIOD |
( |
( |
||
| 31 December 2025 | 31 March 2025 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Intangible Assets | 11 |
|
|
||
| Tangible Assets | 12 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Debtors | 13 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 14 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
( |
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
( |
|
|||
| PROVISIONS FOR LIABILITIES | |||||
| Deferred Taxation | 16 |
|
( |
||
| NET (LIABILITIES)/ASSETS |
( |
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 17 |
|
|
||
| Capital redemption reserve |
|
|
|||
| Profit and Loss Account |
( |
|
|||
| SHAREHOLDERS' FUNDS | (18,059) | 674,214 | |||
|
Director
|
|
|
| Share Capital | Capital Redemption | Profit and Loss Account | Total | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| As at 1 April 2024 as previously stated |
|
|
|
1,484,138 |
| Prior year adjustment | - | - |
( |
( |
| As at 1 April 2024 as restated |
|
|
|
1,397,932 |
| Loss for the year and total comprehensive income | - | - |
( |
(353,718) |
| Dividends paid | - | - | (370,000) | (370,000) |
| As at 31 March 2025 and 1 April 2025 |
|
|
|
674,214 |
| Loss for the period and total comprehensive income | - | - |
( |
(692,273) |
| Transfer to capital redemption reserves | - | - | 7,725 | 7,725 |
| Transfer to/from Profit & Loss Account | - |
( |
- | (7,725) |
| As at 31 December 2025 |
|
|
( |
(18,059) |
| 31 December 2025 | 31 March 2025 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash generated from operations | 1 |
|
|
|
| Interest paid |
( |
( |
||
| Tax paid |
|
( |
||
| Net cash generated from operating activities |
|
|
||
| Cash flows from investing activities | ||||
| Proceeds from disposal of intangible assets |
|
|
||
| Purchase of tangible assets |
( |
( |
||
| Proceeds from disposal of tangible assets |
|
|
||
| Purchase of investment in subsidiary undertaking |
|
( |
||
| Proceeds from disposal of investment in subsidiary undertaking |
|
|
||
| Interest received |
|
|
||
| Net cash generated from/(used in) investing activities |
|
( |
||
| Cash flows from financing activities | ||||
| Equity dividends paid |
|
( |
||
| Repayment of finance leases |
( |
( |
||
| Proceeds from new loans from group undertakings |
|
|
||
| Repayment of loans to group undertakings |
|
|
||
| Net cash generated from/(used in) financing activities |
|
( |
||
| Increase/(decrease) in cash and cash equivalents |
|
( |
||
| Cash and cash equivalents at beginning of period | 2 |
|
|
|
| Cash and cash equivalents at end of period | 2 |
|
|
|
| 31 December 2025 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Loss for the financial period |
( |
( |
|
| Adjustments for: | |||
| Tax on loss |
( |
|
|
| Interest expense |
|
|
|
| Interest income |
( |
( |
|
| Amortisation of intangible assets |
|
|
|
| Depreciation of tangible assets |
|
|
|
| Loss/(profit) on disposal of tangible assets | 96,020 | (3,850) | |
| Movements in working capital: | |||
| Decrease/(increase) in trade and other debtors |
|
( |
|
| (Decrease)/increase in trade and other creditors |
( |
|
|
| Net cash generated from operations |
|
|
|
| 31 December 2025 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| As at 1 April 2025 | Cash flows | As at 31 December 2025 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
319,901 |
|
| Finance leases | (11,109) | 11,109 | - |
| Debts falling due within one year |
( |
(242,700) |
( |
| (106,369) | 88,310 | (18,059) | |
| Plant & Machinery |
|
| Fixtures & Fittings |
|
| Computer Equipment |
|
| 31 December 2025 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Bad debts | 24,297 | (21,026) | |
| Depreciation of tangible fixed assets |
|
|
|
| Amortisation of intangible fixed assets |
|
|
|
| 31 December 2025 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Audit Services | |||
| Audit of the company's financial statements |
|
|
|
| 31 December 2025 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| Social security costs |
|
|
|
| Other pension costs |
|
|
|
|
|
|
||
| 31 December 2025 | 31 March 2025 | ||
|---|---|---|---|
| Support Staff: |
|
|
|
| Technical Staff: |
|
|
|
|
|
|
||
| 31 December 2025 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Emoluments |
|
|
|
| Company contributions to money purchase pension schemes |
|
|
|
|
|
|
||
| 31 December 2025 | 31 March 2025 | ||
|---|---|---|---|
| Money purchase pension schemes |
|
|
|
| 31 December 2025 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Bank interest receivable |
|
|
|
| 31 December 2025 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Bank loans and overdrafts |
|
|
|
| Other finance charges |
|
|
|
| 23,582 | 45,885 | ||
| Tax Rate | 31 December 2025 | 31 March 2025 | |||
|---|---|---|---|---|---|
| 31 December 2025 | 31 March 2025 | £ | £ | ||
| Current tax | |||||
| UK Corporation Tax | 25.0% | 25.0% |
|
|
|
| Prior period adjustment |
|
|
|||
|
|
|
||||
| Deferred Tax | |||||
| Deferred taxation |
( |
|
|||
| Total tax charge for the period |
( |
|
|||
| 31 December 2025 | 31 March 2025 | ||||
|---|---|---|---|---|---|
| £ | £ | ||||
| Profit before tax | (722,449) | (333,588) | |||
| Tax on profit at 25% (UK standard rate) |
( |
( |
|||
| Goodwill/depreciation not allowed for tax |
|
|
|||
| Expenses not deductible for tax purposes |
|
|
|||
| Tax losses utilised |
( |
|
|||
| Capital allowances |
( |
( |
|||
| Short term timing differences |
( |
|
|||
| Prior period adjustment |
|
|
|||
| Tax losses unutilised carried forward |
|
|
|||
| Group relief |
|
|
|||
| Total tax charge for the period | (30,176) | 20,130 | |||
| Goodwill | |||
|---|---|---|---|
| £ | |||
| Cost | |||
| As at 1 April 2025 |
|
||
| Disposals |
( |
||
| As at 31 December 2025 |
|
||
| Amortisation | |||
| As at 1 April 2025 |
|
||
| Provided during the period |
|
||
| Disposals |
( |
||
| As at 31 December 2025 |
|
||
| Net Book Value | |||
| As at 31 December 2025 |
|
||
| As at 1 April 2025 |
|
||
| Plant & Machinery | Fixtures & Fittings | Computer Equipment | Total | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Cost | ||||
| As at 1 April 2025 |
|
|
|
|
| Additions |
|
|
|
|
| Disposals |
( |
( |
( |
( |
| As at 31 December 2025 |
|
|
|
|
| Depreciation | ||||
| As at 1 April 2025 |
|
|
|
|
| Provided during the period |
|
|
|
|
| Disposals |
( |
( |
( |
( |
| As at 31 December 2025 |
|
|
|
|
| Net Book Value | ||||
| As at 31 December 2025 |
|
|
|
|
| As at 1 April 2025 |
|
|
|
|
| 31 December 2025 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors | - |
|
|
| Prepayments and accrued income | - |
|
|
| Other debtors | - |
|
|
| - |
|
||
| 31 December 2025 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Net obligations under finance lease and hire purchase contracts | - |
|
|
| Trade creditors | - |
|
|
| Amounts owed to group undertakings |
|
|
|
| Other creditors | - | 701,125 | |
| Taxation and social security | - | 480,955 | |
| Accruals and deferred income | - | 518,782 | |
|
|
|
||
| 31 December 2025 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| The future minimum finance lease payments are as follows: | |||
| Not later than one year | - |
|
|
| Less: Finance charges allocated to future periods | - |
|
|
| - |
|
||
| 31 December 2025 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Other timing differences | - | 30,176 | |
| 31 December 2025 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| On equity shares: | |||
| Interim dividend paid | - |
|
|