Company registration number 02930440 (England and Wales)
BAYSWIFT LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025
BAYSWIFT LIMITED
COMPANY INFORMATION
Directors
Mr S Jivraj
Mr A Jivraj
Mr S A Jivraj
(Appointed 17 March 2026)
Secretary
Mr Salim Jivraj
Company number
02930440
Registered office
Kalamu House
11 Coldbath Square
London
EC1R 5HL
Auditor
KLSA LLP
Kalamu House
11 Coldbath Square
London
EC1R 5HL
Bankers
Barclays Bank Plc
Slough Team
PO Box 23
Hamilton Road
Slough
BX3 2BB
BAYSWIFT LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 8
Profit and loss account
9
Group statement of comprehensive income
10
Group balance sheet
11
Company balance sheet
12
Group statement of changes in equity
13
Company statement of changes in equity
14
Group statement of cash flows
15
Company statement of cash flows
16
Notes to the financial statements
17 - 32
BAYSWIFT LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 OCTOBER 2025
- 1 -
The directors present the strategic report for the year ended 31 October 2025.
Fair review of the business
The group revenue for the year has increased by 9% from £5.39m in 2024 to £5.86m in 2025. The group reported an operating profit for the year amounting to £293k (2024 - £266k). At the year end the group had net assets, including non-controlling interests, of £10.81m (2024 - £10.62m).
The characteristics of the areas of the elderly and specialist markets within which we operate offer a highly stable business profile.
Principal risks and uncertainties
The group faces a number of operating risks and uncertainties. There are a small number of risks that could impact the group's long term performance and steps are taken to understand and evaluate these in order to achieve our objective of sustainable growth.
Risks are reviewed by the board and appropriate strategies have been put in place to mitigate and monitor them.
The most fundamental business risks faced by the group are:
If the group fails to comply with regulation, regulatory action could include the revocation of a care home's licence to operate;
If the average weekly fee increases do not at least rise in line with costs to maintain weekly income against operating costs;
If the group fails to attract and retain nursing and other qualified staff, it may then have to employ agency staff which would have an impact on the EBITDA margin.
Financial risk management
The group uses various financial instruments that include cash, trade debtors and creditors that arise from its operations. The group is exposed to a numbers of financial risks, which are described in more detail below.
Interest rate risk
The directors monitor the banking facilities and interest rates on a regular basis to make sure that the group is not exposed to material levels of interest rate risk.
Liquidity risk
The directors closely manage financial risk by ensuring sufficient liquidity is available to meet foreseeable needs by monitoring the working capital requirements.
Credit risk
The group has no significant concentrations of credit risk. The group has implemented policies that require appropriate credit checks on potential residents before services commence.
Future developments
The directors aim to continue with the management policies which have resulted in the group's steady growth in recent years.
BAYSWIFT LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
- 2 -
Key performance indicators
The key performance indicators of the group is EBITDA margin - earnings before interest, taxation, depreciation and amortisation and occupancy rates. During the year, the group achieved EBITDA margin of 8% (2024 - 8%).
The key non financial performance indicators are home occupancy and quality of care provided to residents. The group average occupancy rate in 2025 was 93% (2024: 92%). The group is subject to a number of statutory inspections by the local authority and the Care Quality Commission. The group was compliant and met all of its statutory obligations.
Mr A Jivraj
Director
20 July 2026
BAYSWIFT LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 OCTOBER 2025
- 3 -
The directors present their annual report and financial statements for the year ended 31 October 2025.
Principal activities
The principal activity of the group and the company were that of operating nursing homes.
Results and dividends
The results for the year are set out on page 9.
No ordinary dividends were paid. The directors do not recommend payment of a further dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr S Jivraj
Mr A Jivraj
Mr S A Jivraj
(Appointed 17 March 2026)
Auditor
The auditor, KLSA LLP, are deemed to be reappointed under section 487(2) of the Companies Act 2006.
Energy and carbon report
As the group has not consumed more than 40,000 kWh of energy in this reporting period, it qualifies as a low energy user under these regulations and is not required to report on its emissions, energy consumption or energy efficiency activities.
Statement of directors' responsibilities
The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
BAYSWIFT LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
- 4 -
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
On behalf of the board
Mr A Jivraj
Director
20 July 2026
BAYSWIFT LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BAYSWIFT LIMITED
- 5 -
Opinion
We have audited the financial statements of Bayswift Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 October 2025 which comprise the group profit and loss account, the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows, the company statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the group's and the parent company's affairs as at 31 October 2025 and of the group's profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report. However, because not all future events or conditions can be predicted, this statement is not a guarantee as to the company's ability to continue as going concern.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
BAYSWIFT LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BAYSWIFT LIMITED
- 6 -
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the parent company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud.
Extent to which the audit was considered capable of detecting irregularities , including fraud and non-compliance with laws and regulations
We assessed events or conditions that could indicate an incentive or pressure to commit fraud or provide an opportunity to commit fraud. Our risk assessment procedures included:
the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;
we identified the laws and regulations applicable to the company through discussions with directors and other management, and from our commercial knowledge and experience of the sector; and
we focused on specific laws and regulations which we considered may have a direct material effect on the operations of the company, financial statements including the Companies Act 2006, taxation legislation and data protection, employment, health and safety legislation and Care Quality Commission (Registration) Regulations 2009.
BAYSWIFT LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BAYSWIFT LIMITED
- 7 -
We assessed the susceptibility of the group’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:
making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; and
considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.
To address the risk of fraud through management bias and override of controls, we:
performed analytical procedures to identify any unusual or unexpected relationships;
tested journal entries to identify unusual transactions;
assessed whether judgements and assumptions made in determining the accounting estimates set out in note 2 were indicative of potential bias; and
investigated the rationale behind significant or unusual transactions.
To address the risk of non-compliance with laws and regulations, we communicated identified laws and regulations throughout our team and remained alert to any indications of non-compliance throughout the audit. The potential effect of these laws and regulations on the financial statements varies considerably.
Firstly, the group is subject to laws and regulations that directly affect the financial statements including financial reporting legislation (including related companies legislation) and taxation legislation (including payroll taxes) and we assessed the extent of compliance with these laws and regulations as part of our procedures on the related financial statements items.
Secondly, the group is subject to many other laws and regulations where the consequences of non-compliance could have a material effect on amounts or disclosures in the financial statements, for instance through the imposition of fines or litigation or the loss of the Group’s license to operate. We identified the following areas as those most likely to have such an effect: Care Quality Commission’s Inspections and healthcare and safety legislation regulations. Auditing standards limit the required audit procedures to identify non-compliance with these laws and regulations to enquiry of the Directors and other management and inspection of regulatory and legal correspondence, if any. Therefore, if a breach of operational regulations is not disclosed to us or evident from relevant correspondence, an audit will not detect that breach.
Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards; for instance, any non-compliance with laws and regulations and fraud which is far removed from transactions reflected in the financial statements would diminish the likelihood of detection. Furthermore, the risk of not detecting a material misstatement due to fraud is greater than the risk of not detecting one resulting from error.
Fraud may involve deliberate concealment by, for example, forgery or intentional omissions, misrepresentation, or through an act of collusion that would mitigate internal controls. Our audit procedures are designed to detect material misstatement. We are not responsible for preventing non-compliance or fraud and cannot be expected to detect non-compliance with all laws and regulations
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: http://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.
BAYSWIFT LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BAYSWIFT LIMITED
- 8 -
This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Shilpa Chheda (Senior Statutory Auditor)
For and on behalf of KLSA LLP
20 July 2026
Chartered Accountants
Statutory Auditor
Kalamu House
11 Coldbath Square
London
EC1R 5HL
BAYSWIFT LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 OCTOBER 2025
- 9 -
2025
2024
Notes
£
£
Turnover
3
5,861,650
5,398,579
Cost of sales
(315,195)
(323,090)
Gross profit
5,546,455
5,075,489
Administrative expenses
(5,286,093)
(4,835,701)
Other operating income
32,844
25,872
Operating profit
4
293,206
265,660
Other interest receivable and similar income
8
11,707
35,783
Other interest payable and similar expenses
9
(19,131)
Profit before taxation
304,913
282,312
Tax on profit
10
(101,808)
(2,331)
Profit for the financial year
203,105
279,981
Profit for the financial year is attributable to:
- Owners of the parent company
242,467
283,727
- Non-controlling interests
(39,362)
(3,746)
203,105
279,981
The profit and loss account has been prepared on the basis that all operations are continuing operations.
BAYSWIFT LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 OCTOBER 2025
- 10 -
2025
2024
£
£
Profit for the year
203,105
279,981
Other comprehensive income
Tax relating to other comprehensive income
(17,498)
(1,119)
Total comprehensive income for the year
185,607
278,862
Total comprehensive income for the year is attributable to:
- Owners of the parent company
224,969
282,608
- Non-controlling interests
(39,362)
(3,746)
185,607
278,862
BAYSWIFT LIMITED
GROUP BALANCE SHEET
AS AT
31 OCTOBER 2025
31 October 2025
- 11 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
11
9,269,047
9,273,961
Investment property
12
696,186
696,186
Investments
13
1,000
1,000
9,966,233
9,971,147
Current assets
Stocks
15
4,000
3,950
Debtors
16
1,221,585
839,260
Cash at bank and in hand
551,999
647,808
1,777,584
1,491,018
Creditors: amounts falling due within one year
17
(608,554)
(550,082)
Net current assets
1,169,030
940,936
Total assets less current liabilities
11,135,263
10,912,083
Provisions for liabilities
Deferred tax liability
18
329,518
290,731
(329,518)
(290,731)
Net assets
10,805,745
10,621,352
Capital and reserves
Called up share capital
19
100
100
Revaluation reserve
2,963,863
3,012,142
Profit and loss reserves
6,155,453
5,882,205
Equity attributable to owners of the parent company
9,119,416
8,894,447
Non-controlling interests
1,686,329
1,726,905
10,805,745
10,621,352
The financial statements were approved by the board of directors and authorised for issue on 20 July 2026 and are signed on its behalf by:
20 July 2026
Mr S Jivraj
Mr A Jivraj
Director
Director
Company registration number 02930440 (England and Wales)
BAYSWIFT LIMITED
COMPANY BALANCE SHEET
AS AT 31 OCTOBER 2025
31 October 2025
- 12 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
11
3,755,812
3,784,171
Investment property
12
696,186
696,186
Investments
13
1,075
1,075
4,453,073
4,481,432
Current assets
Stocks
15
2,000
2,250
Debtors
16
498,482
200,279
Cash at bank and in hand
422,032
263,712
922,514
466,241
Creditors: amounts falling due within one year
17
(276,646)
(210,208)
Net current assets
645,868
256,033
Total assets less current liabilities
5,098,941
4,737,465
Provisions for liabilities
Deferred tax liability
18
45,864
31,086
(45,864)
(31,086)
Net assets
5,053,077
4,706,379
Capital and reserves
Called up share capital
19
100
100
Revaluation reserve
1,152,618
1,178,422
Profit and loss reserves
3,900,359
3,527,857
Total equity
5,053,077
4,706,379
As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £360,553 (2024 - £294,963 profit).
The financial statements were approved by the board of directors and authorised for issue on 20 July 2026 and are signed on its behalf by:
20 July 2026
Mr S Jivraj
Mr A Jivraj
Director
Director
Company registration number 02930440 (England and Wales)
BAYSWIFT LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 OCTOBER 2025
- 13 -
Share capital
Revaluation reserve
Profit and loss reserves
Total controlling interest
Non-controlling interest
Total
£
£
£
£
£
£
Balance at 1 November 2023
100
3,044,042
5,567,697
8,611,839
1,729,532
10,341,371
Year ended 31 October 2024:
Profit for the year
-
-
283,727
283,727
(3,746)
279,981
Other comprehensive income:
Tax relating to other comprehensive income
-
(1,119)
(1,119)
-
(1,119)
Total comprehensive income
-
(1,119)
283,727
282,608
(3,746)
278,862
Transfers
-
(30,781)
30,781
-
-
-
Other movements
-
-
-
-
1,119
1,119
Balance at 31 October 2024
100
3,012,142
5,882,205
8,894,447
1,726,905
10,621,352
Year ended 31 October 2025:
Profit for the year
-
-
242,467
242,467
(39,362)
203,105
Other comprehensive income:
Tax relating to other comprehensive income
-
(17,498)
(17,498)
-
(17,498)
Total comprehensive income
-
(17,498)
242,467
224,969
(39,362)
185,607
Transfers
-
(30,781)
30,781
-
-
-
Other movements
-
-
-
-
(1,214)
(1,214)
Balance at 31 October 2025
100
2,963,863
6,155,453
9,119,416
1,686,329
10,805,745
BAYSWIFT LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 OCTOBER 2025
- 14 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 November 2023
100
1,190,371
3,220,945
4,411,416
Year ended 31 October 2024:
Profit and total comprehensive income for the year
-
-
294,963
294,963
Transfers
-
(11,949)
11,949
-
Balance at 31 October 2024
100
1,178,422
3,527,857
4,706,379
Year ended 31 October 2025:
Profit for the year
-
-
360,553
360,553
Other comprehensive income:
Tax relating to other comprehensive income
-
(13,855)
(13,855)
Total comprehensive income
-
(13,855)
360,553
346,698
Transfers
-
(11,949)
11,949
-
Balance at 31 October 2025
100
1,152,618
3,900,359
5,053,077
BAYSWIFT LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 OCTOBER 2025
- 15 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
22
75,756
363,568
Interest paid
(19,131)
Income taxes (paid)/refunded
(6,999)
22,261
Net cash inflow from operating activities
68,757
366,698
Investing activities
Purchase of tangible fixed assets
(176,273)
(760,120)
Interest received
11,707
35,783
Net cash used in investing activities
(164,566)
(724,337)
Financing activities
Repayment of bank loans
-
(302,445)
Net cash used in financing activities
-
(302,445)
Net decrease in cash and cash equivalents
(95,809)
(660,084)
Cash and cash equivalents at beginning of year
647,808
1,307,892
Cash and cash equivalents at end of year
551,999
647,808
BAYSWIFT LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 OCTOBER 2025
- 16 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
23
226,250
520,175
Interest paid
(19,131)
Income taxes paid
(6,999)
(38,835)
Net cash inflow from operating activities
219,251
462,209
Investing activities
Purchase of tangible fixed assets
(64,522)
(107,073)
Interest received
3,591
2,763
Net cash used in investing activities
(60,931)
(104,310)
Financing activities
Repayment of bank loans
-
(302,445)
Net cash used in financing activities
-
(302,445)
Net increase in cash and cash equivalents
158,320
55,454
Cash and cash equivalents at beginning of year
263,712
208,258
Cash and cash equivalents at end of year
422,032
263,712
BAYSWIFT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025
- 17 -
1
Accounting policies
Company information
Bayswift Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is c/o BMS (Sussex) Limited, Second Floor West, Ivy House, Ivy Terrace, Eastbourne, East Sussex, BN21 4QT.
The group consists of Bayswift Limited and all of its subsidiaries.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
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, modified to include certain financial instruments at fair value. The principal accounting policies adopted are set out below.
1.2
Business combinations
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Bayswift Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 October 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
BAYSWIFT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
1
Accounting policies
(Continued)
- 18 -
1.4
Going concern
The financial performance of the company is set out in the report of the directors and in the statement of profit or loss and the other comprehensive income. The financial position of the company is set out in the statement of financial position.
At the time of approving the financial statements, the directors have a reasonable expectation that the group 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.
1.5
Turnover
Turnover represents amounts receivable during the period in respect of care services provided.
Turnover is recognised when the group's contractual obligation is fulfilled, that is typically when the resident has received care service from the group. Where charges are billed in advance these are recorded as deferred income.
Grants income are recognised in profit and loss on a systematic basis.
1.6
Tangible fixed assets
Tangible fixed assets 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:
Freehold land and buildings
2% straight line on building
Plant and machinery
25% reducing balance
Fixtures, fittings & equipment
25% reducing balance
Motor vehicles
25% reducing balance
Freehold land is not depreciated.
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 profit and loss account.
1.7
Investment property
Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.
1.8
Fixed asset investments
Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.
In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
BAYSWIFT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
1
Accounting policies
(Continued)
- 19 -
1.9
Impairment of fixed assets
At each reporting period end date, the group 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.
The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
1.10
Stocks
Stocks comprise food and consumables used for own consumption and are valued on a First In First Out (FIFO) basis and are carried at the lower of cost and net realisable value.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its net realisable value is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.11
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and 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.
1.12
Financial instruments
The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
BAYSWIFT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
1
Accounting policies
(Continued)
- 20 -
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Other financial liabilities
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value though profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
BAYSWIFT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
1
Accounting policies
(Continued)
- 21 -
1.13
Equity instruments
Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.
1.14
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 profit and loss account 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 group’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 liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing 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 profit and loss account, 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 if, and only if, there is 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.
1.15
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 stock or fixed 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.
1.16
As lessee
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
1.17
Payments to defined contribution retirement benefit schemes and charged as an expense as they fall due.
1.18
There were no changes in comparative figures during the year.
BAYSWIFT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
- 22 -
2
Judgements and key sources of estimation uncertainty
In the application of the group’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 where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Critical judgements
The following judgments (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Impairment of debtors
The company reviews their portfolio of trade debtors on an annual basis. In determining whether trade debtors are impaired, the management makes judgement as to whether there is any evidence indicating that there is a measurable decrease in the estimated future cash flows expected.
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
Useful lives, depreciation methods and residual values of tangible fixed assets and investment property
Management reviews the useful lives, depreciation methods and residual values of the items of tangible fixed assets and investment property on a regular basis. During the financial year, the directors determined no significant changes in the useful lives and residual values. The carrying amounts of tangible fixed assets and investment property are disclosed in note 11 and 12 respectively.
3
Turnover and other revenue
An analysis of the group's turnover is as follows:
2025
2024
£
£
Turnover analysed by class of business
Room fees and miscellaneous recharges
5,861,650
5,398,579
2025
2024
£
£
Other revenue
Interest income
11,707
35,783
4
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging:
Depreciation of owned tangible fixed assets
181,187
149,999
BAYSWIFT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
- 23 -
5
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
17,526
17,010
Audit of the financial statements of the company's subsidiaries
12,612
11,354
30,138
28,364
For other services
Taxation compliance services
3,420
3,120
6
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
Administration
9
9
4
4
Operational
91
90
41
39
Total
100
99
45
43
Their aggregate remuneration comprised:
Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
3,351,952
2,698,536
1,577,866
1,472,561
7
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
80,912
75,252
BAYSWIFT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
- 24 -
8
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
29,357
Other interest income
11,707
6,426
Total income
11,707
35,783
Disclosed on the profit and loss account as follows:
Other interest receivable and similar income
11,707
35,783
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
-
29,357
9
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
-
19,131
Disclosed on the profit and loss account as follows:
Other interest payable and similar expenses
-
19,131
10
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
81,733
Adjustments in respect of prior periods
(195)
Total current tax
81,733
(195)
Deferred tax
Origination and reversal of timing differences
20,075
2,526
Total tax charge
101,808
2,331
BAYSWIFT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
10
Taxation
(Continued)
- 25 -
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
Profit before taxation
304,913
282,312
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
76,228
70,578
Tax effect of expenses that are not deductible in determining taxable profit
678
4,053
Tax effect of utilisation of tax losses not previously recognised
(8,527)
Unutilised tax losses carried forward
8,527
Permanent capital allowances in excess of depreciation
13,354
(83,158)
Under/(over) provided in prior years
(195)
Deferred tax movement
20,075
2,526
Taxation charge
101,808
2,331
In addition to the amount charged to the profit and loss account, the following amounts relating to tax have been recognised directly in other comprehensive income:
2025
2024
£
£
Deferred tax arising on:
Revaluation of property
17,498
1,119
BAYSWIFT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
- 26 -
11
Tangible fixed assets
Group
Freehold land and buildings
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
£
Cost or valuation
At 1 November 2024
10,716,044
183,685
1,696,516
22,788
12,619,033
Additions
76,537
1,727
98,009
176,273
At 31 October 2025
10,792,581
185,412
1,794,525
22,788
12,795,306
Depreciation and impairment
At 1 November 2024
1,577,917
167,801
1,583,476
15,878
3,345,072
Depreciation charged in the year
132,067
4,115
43,277
1,728
181,187
At 31 October 2025
1,709,984
171,916
1,626,753
17,606
3,526,259
Carrying amount
At 31 October 2025
9,082,597
13,496
167,772
5,182
9,269,047
At 31 October 2024
9,138,127
15,884
113,040
6,910
9,273,961
Company
Freehold land and buildings
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
Cost or valuation
At 1 November 2024
4,456,470
1,370,989
22,788
5,850,247
Additions
41,218
23,304
64,522
At 31 October 2025
4,497,688
1,394,293
22,788
5,914,769
Depreciation and impairment
At 1 November 2024
778,547
1,271,651
15,878
2,066,076
Depreciation charged in the year
63,456
27,697
1,728
92,881
At 31 October 2025
842,003
1,299,348
17,606
2,158,957
Carrying amount
At 31 October 2025
3,655,685
94,945
5,182
3,755,812
At 31 October 2024
3,677,923
99,338
6,910
3,784,171
Freehold land and buildings are carried at deemed cost. If they were measured using the actual cost, the carrying amounts would have been:
BAYSWIFT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
11
Tangible fixed assets
(Continued)
- 27 -
2025
2024
£
£
Group
Cost
12,320,482
12,167,412
Accumulated depreciation
(1,907,068)
(1,717,052)
Carrying value
10,413,414
10,450,360
Company
Cost
3,004,090
2,962,873
Accumulated depreciation
(535,815)
(484,308)
Carrying value
2,468,275
2,478,565
12
Investment property
Group
Company
2025
2025
£
£
Fair value
At 1 November 2024 and 31 October 2025
696,186
696,186
Investment property comprises apartments acquired during the previous year. The cost of the property acquired has been considered as the fair value as at the year-end.
13
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
14
75
75
Unlisted investments
1,000
1,000
1,000
1,000
1,000
1,000
1,075
1,075
Unlisted Investments represents investment in Spectrum Care Limited, a central buying group offering better bargaining power for nursing homes.
BAYSWIFT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
13
Fixed asset investments
(Continued)
- 28 -
Movements in fixed asset investments
Group
Investments
£
Cost or valuation
At 1 November 2024 and 31 October 2025
1,000
Carrying amount
At 31 October 2025
1,000
At 31 October 2024
1,000
Movements in fixed asset investments
Company
Shares in subsidiaries
Other investments
Total
£
£
£
Cost or valuation
At 1 November 2024 and 31 October 2025
75
1,000
1,075
Carrying amount
At 31 October 2025
75
1,000
1,075
At 31 October 2024
75
1,000
1,075
14
Subsidiaries
Details of the company's subsidiaries at 31 October 2025 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Newslease Limited
United Kingdom
Ordinary
75.00
15
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Foods and consumables
4,000
3,950
2,000
2,250
BAYSWIFT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
- 29 -
16
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
1,163,855
735,958
468,634
133,302
Corporation tax recoverable
975
36,975
36,000
Other debtors
8,778
300
Prepayments and accrued income
56,755
57,549
29,848
30,677
1,221,585
839,260
498,482
200,279
17
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
£
£
£
£
Trade creditors
302,415
247,061
108,697
56,096
Amounts owed to group undertakings
11,225
Corporation tax payable
38,734
38,734
Other taxation and social security
184,969
158,459
87,114
76,387
Other creditors
22,660
27,836
7,770
750
Accruals and deferred income
59,776
116,726
34,331
65,750
608,554
550,082
276,646
210,208
18
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Liabilities
Liabilities
2025
2024
Group
£
£
Accelerated capital allowances
30,226
10,150
Revaluations
299,292
280,581
329,518
290,731
Liabilities
Liabilities
2025
2024
Company
£
£
Accelerated capital allowances
11,074
10,150
Revaluations
34,790
20,936
45,864
31,086
BAYSWIFT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
18
Deferred taxation
(Continued)
- 30 -
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 November 2024
290,731
31,086
Charge to profit or loss
20,074
922
Charge to other comprehensive income
18,713
13,856
Liability at 31 October 2025
329,518
45,864
19
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
20
Related party transactions
Remuneration of key management personnel
The remuneration of key management personnel is as follows.
2025
2024
£
£
Aggregate compensation
357,547
326,026
Transactions with related parties
The following amounts were outstanding at the reporting end date:
Amount is due to a connected company amounting to £10,276 (2024: amount due from a connected company amounting to £8,778). The company is connected by virtue of common control.
There is no set repayment date and no interest is payable in respect of the above balances.
BAYSWIFT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
- 31 -
21
Controlling party
The immediate parent of Bayswift Limited is Akash Trust and Halladale Investments Limited, a company incorporated in the British Virgin Islands.
The ultimate controlling parties are Akash Trust and Shizfaz Trust.
22
Cash generated from group operations
2025
2024
£
£
Profit for the year after tax
203,105
279,981
Adjustments for:
Taxation charged
101,808
2,331
Finance costs
19,131
Investment income
(11,707)
(35,783)
Depreciation and impairment of tangible fixed assets
181,187
149,999
Movements in working capital:
Increase in stocks
(50)
(250)
Increase in debtors
(418,325)
(118,457)
Increase in creditors
19,738
66,616
Cash generated from operations
75,756
363,568
23
Cash generated from operations - company
2025
2024
£
£
Profit for the year after tax
360,553
294,963
Adjustments for:
Taxation charged/(credited)
82,656
(2,144)
Finance costs
19,131
Investment income
(3,591)
(2,763)
Depreciation and impairment of tangible fixed assets
92,881
95,668
Movements in working capital:
Decrease/(increase) in stocks
250
(250)
(Increase)/decrease in debtors
(334,203)
110,789
Increase in creditors
27,704
4,781
Cash generated from operations
226,250
520,175
BAYSWIFT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
- 32 -
24
Analysis of changes in net funds - group
1 November 2024
Cash flows
31 October 2025
£
£
£
Cash at bank and in hand
647,808
(95,809)
551,999
25
Analysis of changes in net funds - company
1 November 2024
Cash flows
31 October 2025
£
£
£
Cash at bank and in hand
263,712
158,320
422,032
2025-10-312024-11-01falsefalseCCH SoftwareCCH Accounts Production 2026.100Mr S JivrajMr A JivrajMr S A Jivrajfalse02930440bus:Consolidated2024-11-012025-10-31029304402024-11-012025-10-3102930440bus:Director12024-11-012025-10-3102930440bus:Director22024-11-012025-10-3102930440bus:Director32024-11-012025-10-3102930440bus:CompanySecretary12024-11-012025-10-3102930440bus:RegisteredOffice2024-11-012025-10-3102930440bus:Agent12024-11-012025-10-31029304402025-10-3102930440bus:Consolidated2023-11-012024-10-31029304402023-11-012024-10-3102930440core:RevaluationReservebus:Consolidated2023-11-012024-10-3102930440core:RevenueReservesInvestmentFundsOnlybus:Consolidated2023-11-012024-10-3102930440core:RevaluationReservebus:Consolidated2024-11-012025-10-3102930440core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-11-012025-10-3102930440core:RevaluationReserve2024-11-012025-10-3102930440core:RetainedEarningsAccumulatedLosses2024-11-012025-10-3102930440bus:Consolidated2025-10-3102930440bus:Consolidated2024-10-31029304402024-10-3102930440core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-10-3102930440core:PlantMachinerybus:Consolidated2025-10-3102930440core:FurnitureFittingsbus:Consolidated2025-10-3102930440core:MotorVehiclesbus:Consolidated2025-10-3102930440core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-10-3102930440core:PlantMachinerybus:Consolidated2024-10-3102930440core:FurnitureFittingsbus:Consolidated2024-10-3102930440core:MotorVehiclesbus:Consolidated2024-10-3102930440core:LandBuildingscore:OwnedOrFreeholdAssets2025-10-3102930440core:FurnitureFittings2025-10-3102930440core:MotorVehicles2025-10-3102930440core:LandBuildingscore:OwnedOrFreeholdAssets2024-10-3102930440core:FurnitureFittings2024-10-3102930440core:MotorVehicles2024-10-3102930440core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-10-3102930440core:CurrentFinancialInstrumentsbus:Consolidated2024-10-3102930440core:ShareCapitalbus:Consolidated2025-10-3102930440core:ShareCapitalbus:Consolidated2024-10-3102930440core:RevaluationReservebus:Consolidated2025-10-3102930440core:RevaluationReservebus:Consolidated2024-10-3102930440core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-10-3102930440core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-10-3102930440core:Non-controllingInterestsbus:Consolidated2025-10-3102930440core:Non-controllingInterestsbus:Consolidated2024-10-3102930440core:ShareCapital2025-10-3102930440core:ShareCapital2024-10-3102930440core:RevaluationReserve2025-10-3102930440core:RevaluationReserve2024-10-3102930440core:RetainedEarningsAccumulatedLosses2025-10-3102930440core:RetainedEarningsAccumulatedLosses2024-10-3102930440core:ShareCapitalbus:Consolidated2023-10-3102930440core:SharePremiumbus:Consolidated2023-10-3102930440core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-10-3102930440core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterestsbus:Consolidated2024-10-3102930440core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterestsbus:Consolidated2025-10-3102930440core:ShareCapital2023-10-3102930440core:RevaluationReserve2023-10-3102930440core:RetainedEarningsAccumulatedLosses2023-10-3102930440bus:Consolidated2023-10-31029304402023-10-3102930440core:LandBuildingscore:OwnedOrFreeholdAssets2024-11-012025-10-3102930440core:PlantMachinery2024-11-012025-10-3102930440core:FurnitureFittings2024-11-012025-10-3102930440core:MotorVehicles2024-11-012025-10-3102930440core:UKTaxbus:Consolidated2024-11-012025-10-3102930440core:UKTaxbus:Consolidated2023-11-012024-10-3102930440bus:Consolidated12024-11-012025-10-3102930440bus:Consolidated12023-11-012024-10-3102930440bus:Consolidated22024-11-012025-10-3102930440bus:Consolidated22023-11-012024-10-3102930440core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-10-3102930440core:PlantMachinerybus:Consolidated2024-10-3102930440core:FurnitureFittingsbus:Consolidated2024-10-3102930440core:MotorVehiclesbus:Consolidated2024-10-3102930440bus:Consolidated2024-10-3102930440core:LandBuildingscore:OwnedOrFreeholdAssets2024-10-3102930440core:FurnitureFittings2024-10-3102930440core:MotorVehicles2024-10-31029304402024-10-3102930440core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-11-012025-10-3102930440core:PlantMachinerybus:Consolidated2024-11-012025-10-3102930440core:FurnitureFittingsbus:Consolidated2024-11-012025-10-3102930440core:MotorVehiclesbus:Consolidated2024-11-012025-10-3102930440core:UnlistedNon-exchangeTradedbus:Consolidated2025-10-3102930440core:UnlistedNon-exchangeTradedbus:Consolidated2024-10-3102930440core:UnlistedNon-exchangeTraded2025-10-3102930440core:UnlistedNon-exchangeTraded2024-10-3102930440core:Subsidiary12024-11-012025-10-3102930440core:Subsidiary112024-11-012025-10-3102930440core:CurrentFinancialInstrumentsbus:Consolidated2025-10-3102930440core:CurrentFinancialInstruments2025-10-3102930440core:CurrentFinancialInstruments2024-10-3102930440core:CurrentFinancialInstrumentsbus:Consolidated12025-10-3102930440core:CurrentFinancialInstrumentsbus:Consolidated12024-10-3102930440core:CurrentFinancialInstruments22025-10-3102930440core:CurrentFinancialInstruments22024-10-3102930440core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-10-3102930440core:CurrentFinancialInstrumentscore:WithinOneYear2025-10-3102930440core:CurrentFinancialInstrumentscore:WithinOneYear2024-10-3102930440bus:PrivateLimitedCompanyLtd2024-11-012025-10-3102930440bus:FRS1022024-11-012025-10-3102930440bus:Audited2024-11-012025-10-3102930440bus:ConsolidatedGroupCompanyAccounts2024-11-012025-10-3102930440bus:FullAccounts2024-11-012025-10-31xbrli:purexbrli:sharesiso4217:GBP