|
|
|
|
|
|
|
|
|
Statement of Financial Position |
|
2025 |
2024 |
||
|
Note |
£ |
£ |
£ |
|
Tangible assets |
7 |
|
|
|
|
Debtors |
8 |
|
|
|
|
Cash at bank and in hand |
|
|
||
|
----------- |
----------- |
|||
|
|
|
|||
|
Creditors: amounts falling due within one year |
9 |
|
|
|
|
--------------- |
--------------- |
|||
|
Net current liabilities |
|
|
||
|
--------------- |
--------------- |
|||
|
Total assets less current liabilities |
|
|
||
|
Creditors: amounts falling due after more than one year |
10 |
|
|
|
|
Taxation including deferred tax |
|
|
|
|
--------------- |
--------------- |
||
|
Net assets |
|
|
|
|
--------------- |
--------------- |
||
|
|
|
Statement of Financial Position (continued) |
|
2025 |
2024 |
||
|
Note |
£ |
£ |
£ |
|
Called up share capital |
12 |
|
|
|
|
Profit and loss account |
13 |
|
|
|
|
--------------- |
--------------- |
|||
|
Shareholders funds |
|
|
||
|
--------------- |
--------------- |
|||
|
|
|
Director |
|
|
|
Notes to the Financial Statements |
|
Plant and machinery |
- |
|
|
|
Fixtures and fittings |
- |
|
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
UK current tax expense |
|
|
|
Adjustments in respect of prior periods |
|
– |
|
---------- |
---------- |
|
|
Total current tax |
|
|
|
---------- |
---------- |
|
|
Origination and reversal of timing differences |
(
|
(
|
|
---------- |
---------- |
|
|
Tax on profit |
|
|
|
---------- |
---------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Profit on ordinary activities before taxation |
|
|
|
----------- |
----------- |
|
|
Profit on ordinary activities by rate of tax |
|
|
|
Adjustment to tax charge in respect of prior periods |
|
– |
|
Effect of expenses not deductible for tax purposes |
|
|
|
Effect of capital allowances and depreciation |
(
|
|
|
Deferred Tax |
(
|
(
|
|
----------- |
----------- |
|
|
Tax on profit |
|
|
|
----------- |
----------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Dividends paid during the year (excluding those for which a liability existed at the end of the prior year ) |
|
– |
|
---------- |
----- |
|
|
Freehold property |
Plant and machinery |
Fixtures and fittings |
Total |
|
|
£ |
£ |
£ |
£ |
|
|
Cost or valuation |
||||
|
At 1st May 2024 |
|
|
|
|
|
Additions |
|
– |
|
|
|
Revaluations |
(
|
– |
– |
(
|
|
--------------- |
---------- |
----------- |
--------------- |
|
|
At 30th April 2025 |
|
|
|
|
|
--------------- |
---------- |
----------- |
--------------- |
|
|
Depreciation |
||||
|
At 1st May 2024 |
– |
|
|
|
|
Charge for the year |
– |
|
|
|
|
--------------- |
---------- |
----------- |
--------------- |
|
|
At 30th April 2025 |
– |
|
|
|
|
--------------- |
---------- |
----------- |
--------------- |
|
|
Carrying amount |
||||
|
At 30th April 2025 |
|
|
|
|
|
--------------- |
---------- |
----------- |
--------------- |
|
|
At 30th April 2024 |
|
|
|
|
|
--------------- |
---------- |
----------- |
--------------- |
|
| Historic cost | Market Value | ||
| £ | £ | ||
| Property 1 | 596,628 | 1,350,000 | |
| Property 2 | 626,558 | 550,000 | |
| Property 3 | 355,540 | 390,000 | |
| Property 4 | 577,995 | 760,000 | |
| Property 5 | 537,288 | 600,000 | |
| Property 6 | 416,541 | 410,000 | |
| Property 7 | 275,501 | 350,000 | |
| Property 8 | 873,314 | 1,500,000 | |
| Property 9 | 601,189 | 600,239 | |
| Property 10 | 573,294 | 1,212,142 | |
| --------------- | --------------- | ||
| 5,433,848 | 7,722,381 | ||
| --------------- | --------------- | ||
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade debtors |
|
|
|
Prepayments |
– |
1,548 |
|
Other debtors |
|
|
|
----------- |
----------- |
|
|
|
|
|
|
----------- |
----------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
Trade creditors |
|
|
|
Corporation tax |
|
|
|
Social security and other taxes |
|
|
|
Directors' loan account |
1,334 |
12,585 |
|
Accruals |
9,950 |
9,950 |
|
Other creditors |
|
|
|
Amounts owed to associated company |
|
|
|
Other creditors |
|
|
|
--------------- |
--------------- |
|
|
|
|
|
|
--------------- |
--------------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
Other creditors |
|
|
|
----------- |
----------- |
|
|
|
|
|
|
----------- |
----------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Included in provisions |
|
|
|
----------- |
----------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Accelerated capital allowances |
|
|
|
----------- |
----------- |
|
|
2025 |
2024 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
1,000 |
1,000 |
1,000 |
1,000 |
|
-------- |
-------- |
-------- |
-------- |
|
|
2025 |
2024 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
80 |
|
80 |
|
----- |
----- |
----- |
----- |
|