|
|
|
|
|
|
|
|
|
Financial Statements |
|
Contents |
Page |
|
Members' report |
1 |
|
Statement of comprehensive income |
2 |
|
Statement of financial position |
3 |
|
Reconciliation of members' interests |
5 |
|
Statement of cash flows |
7 |
|
Notes to the financial statements |
8 |
|
|
|
Members' Report |
|
|
|
Member |
|
Registered office: |
|
|
|
|
|
|
|
|
|
|
|
Statement of Comprehensive Income |
|
2026 |
2025 |
||
|
Note |
£ |
£ |
|
|
Turnover |
4 |
|
|
|
Cost of sales |
|
|
|
--------- |
--------- |
|
|
Gross profit |
|
|
|
Administrative expenses |
|
|
|
|
--------- |
--------- |
||
|
Operating profit |
6 |
|
|
|
--------- |
--------- |
|
|
Profit for the financial year before members' remuneration and profit shares available for discretionary division among members |
45,894 |
23,971 |
|
--------- |
--------- |
|
|
|
|
Statement of Financial Position |
|
2026 |
2025 |
|
|
Note |
£ |
£ |
|
Tangible assets |
7 |
|
|
|
Debtors |
8 |
– |
|
|
Cash at bank and in hand |
|
|
|
|
-------- |
------- |
||
|
|
|
||
|
Creditors: amounts falling due within one year |
9 |
– |
|
|
-------- |
------- |
||
|
Net current assets |
|
|
|
|
-------- |
---- |
||
|
Total assets less current liabilities |
|
|
|
|
-------- |
---- |
||
|
Net assets |
|
|
|
|
-------- |
---- |
||
|
Other amounts |
10 |
10,673 |
309 |
|
-------- |
---- |
||
|
Other reserves, including the fair value reserve |
– |
– |
|
-------- |
---- |
|
|
10,673 |
309 |
|
|
-------- |
---- |
|
|
Amounts due from members |
– |
(93) |
|
|
Loans and other debts due to members |
10 |
10,673 |
309 |
|
Members' other interests |
– |
– |
|
|
-------- |
---- |
||
|
10,673 |
216 |
||
|
-------- |
---- |
||
|
|
|
Statement of Financial Position (continued) |
|
|
|
Member |
|
|
|
Reconciliation of Members' Interests |
|
Members' other interests |
Loans and other debts due to members less any amounts due from members in debtors |
Total members' interests |
|||
|
Other reserves, including the fair value reserve |
Total |
Other amounts |
Total |
Total 2026 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Balance at 1 April 2025 |
– |
– |
216 |
216 |
216 |
|
Profit for the financial year available for discretionary division among members |
45,894 |
45,894 |
45,894 |
||
|
-------- |
-------- |
---- |
---- |
-------- |
|
|
Members' interests after profit for the year |
45,894 |
45,894 |
216 |
216 |
46,110 |
|
Other division of profits |
(45,894) |
(45,894) |
45,894 |
45,894 |
– |
|
Introduced by members |
– |
– |
– |
– |
|
|
Drawings |
(35,437) |
(35,437) |
(35,437) |
||
|
-------- |
-------- |
-------- |
-------- |
-------- |
|
|
Balance at 31 March 2026 |
– |
– |
10,673 |
10,673 |
10,673 |
|
-------- |
-------- |
-------- |
-------- |
-------- |
|
|
|
|
Reconciliation of Members' Interests (continued) |
|
Members' other interests |
Loans and other debts due to members less any amounts due from members in debtors |
Total members' interests |
|||
|
Other reserves, including the fair value reserve |
Total |
Other amounts |
Total |
Total 2025 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Amounts due to members |
– |
– |
|||
|
Amounts due from members |
– |
– |
|||
|
---- |
---- |
||||
|
Balance at 1 April 2024 |
– |
– |
– |
– |
– |
|
Profit for the financial year available for discretionary division among members |
23,971 |
23,971 |
23,971 |
||
|
-------- |
-------- |
---- |
---- |
-------- |
|
|
Members' interests after profit for the year |
23,971 |
23,971 |
– |
– |
23,971 |
|
Other division of profits |
(23,971) |
(23,971) |
23,971 |
23,971 |
– |
|
Introduced by members |
– |
309 |
309 |
309 |
|
|
Drawings |
(24,064) |
(24,064) |
(24,064) |
||
|
-------- |
-------- |
||||
|
Amounts due to members |
309 |
309 |
|||
|
Amounts due from members |
(93) |
(93) |
|||
|
-------- |
-------- |
-------- |
-------- |
-------- |
|
|
Balance at 31 March 2025 |
– |
– |
216 |
216 |
216 |
|
-------- |
-------- |
-------- |
-------- |
-------- |
|
|
|
|
Statement of Cash Flows |
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Profit for the financial year |
|
23,971 |
|
Adjustments for: |
||
|
Depreciation of tangible assets |
(
|
|
|
Accrued income |
(
|
(
|
|
Changes in: |
||
|
Trade and other debtors |
– |
|
|
-------- |
-------- |
|
|
Cash generated from operations |
|
|
|
-------- |
-------- |
|
|
Net cash from operating activities |
|
|
|
-------- |
-------- |
|
|
Capital introduced by members |
– |
309 |
|
Payments to members representing a return on amounts subscribed or otherwise contributed |
(35,437) |
(24,064) |
|
-------- |
-------- |
|
|
Net cash used in financing activities |
(
|
(
|
|
-------- |
-------- |
|
|
Net increase in cash and cash equivalents |
|
|
|
Cash and cash equivalents at beginning of year |
3,584 |
7 |
|
-------- |
------- |
|
|
Cash and cash equivalents at end of year |
|
|
|
-------- |
------- |
|
|
|
|
Notes to the Financial Statements |
|
1. |
General information |
|
2. |
Statement of compliance |
|
3. |
Accounting policies |
|
4. |
Turnover |
|
5. |
Staff costs |
|
2026 |
2025 |
|
|
No. |
No. |
|
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Other pension costs |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
6. |
Operating profit |
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Depreciation of tangible assets |
– |
|
|
Impairment of trade debtors |
– |
18,479 |
|
Foreign exchange differences |
(
|
(
|
|
---- |
-------- |
|
|
7. |
Tangible assets |
|
Fixtures and fittings |
Equipment |
Total |
|
|
£ |
£ |
£ |
|
|
Cost |
|||
|
At 1 April 2025 and 31 March 2026 |
|
658 |
|
|
-------- |
---- |
-------- |
|
|
Depreciation |
|||
|
At 1 April 2025 |
|
658
|
|
|
Charge for the year |
|
(289) |
(
|
|
-------- |
---- |
-------- |
|
|
At 31 March 2026 |
|
369
|
|
|
-------- |
---- |
-------- |
|
|
Carrying amount |
|||
|
At 31 March 2026 |
(
|
289 |
|
|
-------- |
---- |
-------- |
|
|
At 31 March 2025 |
– |
– |
– |
|
-------- |
---- |
-------- |
|
|
8. |
Debtors |
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Amounts due from members |
– |
93 |
|
---- |
---- |
|
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Accruals and deferred income |
– |
|
|
---- |
------- |
|
|
10. |
Loans and other debts due to members |
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Loans from members |
216 |
309 |
|
Amounts owed to members in respect of profits |
10,457 |
– |
|
-------- |
---- |
|
|
10,673 |
309 |
|
|
-------- |
---- |
|
|
11. |
Analysis of changes in net debt |
|
At 1 Apr 2025 |
Cash flows |
At 31 Mar 2026 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
6,957 |
|
|
------- |
------- |
-------- |
|
|
Net debt (before members' debt) |
3,584 |
6,957 |
10,541 |
|
------- |
------- |
-------- |
|
|
Loans and other debts due to members |
|||
|
Other amounts |
(309) |
(10,364) |
(10,673) |
|
------- |
-------- |
-------- |
|
|
Net debt |
|
(
|
(
|
|
------- |
-------- |
-------- |
|