2025-01-01 2025-12-31 2025-12-31 false 05267679 RPB Vehicle Solutions LTD 2026-07-22 45200 false iso4217:GBP xbrli:pure 05267679 2024-12-31 05267679 2025-12-31 05267679 2025-01-01 2025-12-31 05267679 2023-12-31 05267679 2024-12-31 05267679 2024-01-01 2024-12-31 05267679 bus:SmallEntities 2025-01-01 2025-12-31 05267679 bus:AuditExempt-NoAccountantsReport 2025-01-01 2025-12-31 05267679 bus:FullAccounts 2025-01-01 2025-12-31 05267679 bus:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 05267679 core:WithinOneYear 2025-12-31 05267679 core:AfterOneYear 2025-12-31 05267679 core:WithinOneYear 2024-12-31 05267679 core:AfterOneYear 2024-12-31 05267679 core:ShareCapital 2025-12-31 05267679 core:SharePremium 2025-12-31 05267679 core:RevaluationReserve 2025-12-31 05267679 core:OtherReservesSubtotal 2025-12-31 05267679 core:RetainedEarningsAccumulatedLosses 2025-12-31 05267679 core:ShareCapital 2024-12-31 05267679 core:SharePremium 2024-12-31 05267679 core:RevaluationReserve 2024-12-31 05267679 core:OtherReservesSubtotal 2024-12-31 05267679 core:RetainedEarningsAccumulatedLosses 2024-12-31 05267679 core:LandBuildings 2025-12-31 05267679 core:PlantMachinery 2025-12-31 05267679 core:Vehicles 2025-12-31 05267679 core:FurnitureFittings 2025-12-31 05267679 core:OfficeEquipment 2025-12-31 05267679 core:NetGoodwill 2025-12-31 05267679 core:IntangibleAssetsOtherThanGoodwill 2025-12-31 05267679 core:ListedExchangeTraded 2025-12-31 05267679 core:UnlistedNon-exchangeTraded 2025-12-31 05267679 core:LandBuildings 2024-12-31 05267679 core:PlantMachinery 2024-12-31 05267679 core:Vehicles 2024-12-31 05267679 core:FurnitureFittings 2024-12-31 05267679 core:OfficeEquipment 2024-12-31 05267679 core:NetGoodwill 2024-12-31 05267679 core:IntangibleAssetsOtherThanGoodwill 2024-12-31 05267679 core:ListedExchangeTraded 2024-12-31 05267679 core:UnlistedNon-exchangeTraded 2024-12-31 05267679 core:LandBuildings 2025-01-01 2025-12-31 05267679 core:PlantMachinery 2025-01-01 2025-12-31 05267679 core:Vehicles 2025-01-01 2025-12-31 05267679 core:FurnitureFittings 2025-01-01 2025-12-31 05267679 core:OfficeEquipment 2025-01-01 2025-12-31 05267679 core:NetGoodwill 2025-01-01 2025-12-31 05267679 core:IntangibleAssetsOtherThanGoodwill 2025-01-01 2025-12-31 05267679 core:ListedExchangeTraded 2025-01-01 2025-12-31 05267679 core:UnlistedNon-exchangeTraded 2025-01-01 2025-12-31 05267679 core:MoreThanFiveYears 2025-01-01 2025-12-31 05267679 core:Non-currentFinancialInstruments 2025-12-31 05267679 core:Non-currentFinancialInstruments 2024-12-31 05267679 dpl:CostSales 2025-01-01 2025-12-31 05267679 dpl:DistributionCosts 2025-01-01 2025-12-31 05267679 core:LandBuildings 2025-01-01 2025-12-31 05267679 core:PlantMachinery 2025-01-01 2025-12-31 05267679 core:Vehicles 2025-01-01 2025-12-31 05267679 core:FurnitureFittings 2025-01-01 2025-12-31 05267679 core:OfficeEquipment 2025-01-01 2025-12-31 05267679 dpl:AdministrativeExpenses 2025-01-01 2025-12-31 05267679 core:NetGoodwill 2025-01-01 2025-12-31 05267679 core:IntangibleAssetsOtherThanGoodwill 2025-01-01 2025-12-31 05267679 dpl:GroupUndertakings 2025-01-01 2025-12-31 05267679 dpl:ParticipatingInterests 2025-01-01 2025-12-31 05267679 dpl:GroupUndertakings core:ListedExchangeTraded 2025-01-01 2025-12-31 05267679 core:ListedExchangeTraded 2025-01-01 2025-12-31 05267679 dpl:GroupUndertakings core:UnlistedNon-exchangeTraded 2025-01-01 2025-12-31 05267679 core:UnlistedNon-exchangeTraded 2025-01-01 2025-12-31 05267679 dpl:CostSales 2024-01-01 2024-12-31 05267679 dpl:DistributionCosts 2024-01-01 2024-12-31 05267679 core:LandBuildings 2024-01-01 2024-12-31 05267679 core:PlantMachinery 2024-01-01 2024-12-31 05267679 core:Vehicles 2024-01-01 2024-12-31 05267679 core:FurnitureFittings 2024-01-01 2024-12-31 05267679 core:OfficeEquipment 2024-01-01 2024-12-31 05267679 dpl:AdministrativeExpenses 2024-01-01 2024-12-31 05267679 core:NetGoodwill 2024-01-01 2024-12-31 05267679 core:IntangibleAssetsOtherThanGoodwill 2024-01-01 2024-12-31 05267679 dpl:GroupUndertakings 2024-01-01 2024-12-31 05267679 dpl:ParticipatingInterests 2024-01-01 2024-12-31 05267679 dpl:GroupUndertakings core:ListedExchangeTraded 2024-01-01 2024-12-31 05267679 core:ListedExchangeTraded 2024-01-01 2024-12-31 05267679 dpl:GroupUndertakings core:UnlistedNon-exchangeTraded 2024-01-01 2024-12-31 05267679 core:UnlistedNon-exchangeTraded 2024-01-01 2024-12-31 05267679 core:NetGoodwill 2025-12-31 05267679 core:IntangibleAssetsOtherThanGoodwill 2025-12-31 05267679 core:LandBuildings 2025-12-31 05267679 core:PlantMachinery 2025-12-31 05267679 core:Vehicles 2025-12-31 05267679 core:FurnitureFittings 2025-12-31 05267679 core:OfficeEquipment 2025-12-31 05267679 core:AfterOneYear 2025-12-31 05267679 core:WithinOneYear 2025-12-31 05267679 core:ListedExchangeTraded 2025-12-31 05267679 core:UnlistedNon-exchangeTraded 2025-12-31 05267679 core:ShareCapital 2025-12-31 05267679 core:SharePremium 2025-12-31 05267679 core:RevaluationReserve 2025-12-31 05267679 core:OtherReservesSubtotal 2025-12-31 05267679 core:RetainedEarningsAccumulatedLosses 2025-12-31 05267679 core:NetGoodwill 2024-12-31 05267679 core:IntangibleAssetsOtherThanGoodwill 2024-12-31 05267679 core:LandBuildings 2024-12-31 05267679 core:PlantMachinery 2024-12-31 05267679 core:Vehicles 2024-12-31 05267679 core:FurnitureFittings 2024-12-31 05267679 core:OfficeEquipment 2024-12-31 05267679 core:AfterOneYear 2024-12-31 05267679 core:WithinOneYear 2024-12-31 05267679 core:ListedExchangeTraded 2024-12-31 05267679 core:UnlistedNon-exchangeTraded 2024-12-31 05267679 core:ShareCapital 2024-12-31 05267679 core:SharePremium 2024-12-31 05267679 core:RevaluationReserve 2024-12-31 05267679 core:OtherReservesSubtotal 2024-12-31 05267679 core:RetainedEarningsAccumulatedLosses 2024-12-31 05267679 core:NetGoodwill 2023-12-31 05267679 core:IntangibleAssetsOtherThanGoodwill 2023-12-31 05267679 core:LandBuildings 2023-12-31 05267679 core:PlantMachinery 2023-12-31 05267679 core:Vehicles 2023-12-31 05267679 core:FurnitureFittings 2023-12-31 05267679 core:OfficeEquipment 2023-12-31 05267679 core:AfterOneYear 2023-12-31 05267679 core:WithinOneYear 2023-12-31 05267679 core:ListedExchangeTraded 2023-12-31 05267679 core:UnlistedNon-exchangeTraded 2023-12-31 05267679 core:ShareCapital 2023-12-31 05267679 core:SharePremium 2023-12-31 05267679 core:RevaluationReserve 2023-12-31 05267679 core:OtherReservesSubtotal 2023-12-31 05267679 core:RetainedEarningsAccumulatedLosses 2023-12-31 05267679 core:AfterOneYear 2025-01-01 2025-12-31 05267679 core:WithinOneYear 2025-01-01 2025-12-31 05267679 core:Non-currentFinancialInstruments core:CostValuation 2025-01-01 2025-12-31 05267679 core:Non-currentFinancialInstruments core:AdditionsToInvestments 2025-01-01 2025-12-31 05267679 core:Non-currentFinancialInstruments core:RevaluationsIncreaseDecreaseInInvestments 2025-01-01 2025-12-31 05267679 core:Non-currentFinancialInstruments core:DisposalsDecreaseInInvestments 2025-01-01 2025-12-31 05267679 core:Non-currentFinancialInstruments core:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments 2025-01-01 2025-12-31 05267679 core:Non-currentFinancialInstruments core:ImpairmentLossReversalProvisionsForImpairmentInvestments 2025-01-01 2025-12-31 05267679 core:Non-currentFinancialInstruments core:AcquisitionsIncreaseInProvisionsForImpairmentInvestments 2025-01-01 2025-12-31 05267679 core:Non-currentFinancialInstruments core:DisposalsDecreaseInProvisionsForImpairmentInvestments 2025-01-01 2025-12-31 05267679 core:Non-currentFinancialInstruments core:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments 2025-01-01 2025-12-31 05267679 core:Non-currentFinancialInstruments core:CostValuation 2025-12-31 05267679 core:Non-currentFinancialInstruments core:AdditionsToInvestments 2025-12-31 05267679 core:Non-currentFinancialInstruments core:RevaluationsIncreaseDecreaseInInvestments 2025-12-31 05267679 core:Non-currentFinancialInstruments core:DisposalsDecreaseInInvestments 2025-12-31 05267679 core:Non-currentFinancialInstruments core:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments 2025-12-31 05267679 core:Non-currentFinancialInstruments core:ImpairmentLossReversalProvisionsForImpairmentInvestments 2025-12-31 05267679 core:Non-currentFinancialInstruments core:AcquisitionsIncreaseInProvisionsForImpairmentInvestments 2025-12-31 05267679 core:Non-currentFinancialInstruments core:DisposalsDecreaseInProvisionsForImpairmentInvestments 2025-12-31 05267679 core:Non-currentFinancialInstruments core:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments 2025-12-31 05267679 core:Non-currentFinancialInstruments core:CostValuation 2024-12-31 05267679 core:Non-currentFinancialInstruments core:AdditionsToInvestments 2024-12-31 05267679 core:Non-currentFinancialInstruments core:RevaluationsIncreaseDecreaseInInvestments 2024-12-31 05267679 core:Non-currentFinancialInstruments core:DisposalsDecreaseInInvestments 2024-12-31 05267679 core:Non-currentFinancialInstruments core:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments 2024-12-31 05267679 core:Non-currentFinancialInstruments core:ImpairmentLossReversalProvisionsForImpairmentInvestments 2024-12-31 05267679 core:Non-currentFinancialInstruments core:AcquisitionsIncreaseInProvisionsForImpairmentInvestments 2024-12-31 05267679 core:Non-currentFinancialInstruments core:DisposalsDecreaseInProvisionsForImpairmentInvestments 2024-12-31 05267679 core:Non-currentFinancialInstruments core:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments 2024-12-31 05267679 bus:Director1 2025-01-01 2025-12-31 05267679 bus:Director2 2025-01-01 2025-12-31 05267679 bus:Director3 2025-01-01 2025-12-31 05267679 bus:Director4 2025-01-01 2025-12-31 05267679 bus:Director5 2025-01-01 2025-12-31 05267679 bus:Director6 2025-01-01 2025-12-31 05267679 core:FurnitureFittingsToolsEquipment 2024-12-31 05267679 core:FurnitureFittingsToolsEquipment 2025-01-01 2025-12-31 05267679 core:FurnitureFittingsToolsEquipment 2025-12-31 05267679 1 bus:Director2 2024-12-31 05267679 1 bus:Director2 2025-01-01 2025-12-31 05267679 1 bus:Director2 2025-12-31 05267679 2 bus:Director1 2024-12-31 05267679 2 bus:Director1 2025-01-01 2025-12-31 05267679 2 bus:Director1 2025-12-31 05267679 3 bus:Director4 2024-12-31 05267679 3 bus:Director4 2025-01-01 2025-12-31 05267679 3 bus:Director4 2025-12-31 05267679 2024-12-31 05267679 2025-01-01 2025-12-31 05267679 2025-12-31

RPB Vehicle Solutions LTD

Registered Number
05267679
(England and Wales)

Unaudited Financial Statements for the Year ended
31 December 2025

RPB Vehicle Solutions LTD
Company Information
for the year from 1 January 2025 to 31 December 2025

Directors | Mr B P W Bowden
| Mr P C Bowden
| Mrs R Bowden
| Miss S Bowden
| Mrs E Holman
| Mr D Sansom

Company Secretary | Mrs R Bowden

Registered Address | 220 Cattedown Road
| Cattedown Wharves
| Plymouth
| PL4 0RW

Registered Number | 05267679 (England and Wales)

RPB Vehicle Solutions LTD
Statement of Financial Position
31 December 2025

| Notes | 2025 |  | 2024
--- | --- | --- | --- | ---
|  | £ |  | £ |  | £ |  | £
Fixed assets |  |  |  |  |  |  |  |
Intangible assets | 3 |  |  | - |  |  |  | 1
Tangible assets | 4 |  |  | 168,367 |  |  |  | 186,352
|  |  |  | 168,367 |  |  |  | 186,353
Current assets |  |  |  |  |  |  |  |
Stocks | 5 | 33,357 |  |  |  | 88,501 |  |
Debtors | 6 | 49,193 |  |  |  | 46,324 |  |
Cash at bank and on hand |  | 497,004 |  |  |  | 388,333 |  |
|  | 579,554 |  |  |  | 523,158 |  |
Creditors amounts falling due within one year | 7 | (83,933) |  |  |  | (90,785) |  |
Net current assets (liabilities) |  |  |  | 495,621 |  |  |  | 432,373
Total assets less current liabilities |  |  |  | 663,988 |  |  |  | 618,726
Provisions for liabilities | 8 |  |  | (37,426) |  |  |  | (38,690)
Net assets |  |  |  | 626,562 |  |  |  | 580,036
Capital and reserves |  |  |  |  |  |  |  |
Called up share capital |  |  |  | 100 |  |  |  | 100
Profit and loss account |  |  |  | 626,462 |  |  |  | 579,936
Shareholders' funds |  |  |  | 626,562 |  |  |  | 580,036

- The company was entitled to exemption from audit for this reporting period under section 477 of the Companies Act 2006 relating to small companies.
- The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
- The Directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
- These accounts have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.
- The directors have chosen to not file a copy of the company’s profit and loss account under section 444 (5A) Companies Act 2006.

The financial statements were approved and authorised for issue by the Board of Directors on 22 July 2026, and are signed on its behalf by:
Mr P C Bowden Director Registered Company No. 05267679

RPB Vehicle Solutions LTD
Notes to the Financial Statements
for the year ended 31 December 2025

1. | Accounting policies
--- | ---

| Statutory information
--- | ---
| The company is a private company limited by shares and registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

| Statement of compliance
--- | ---
| These financial statements have been prepared in compliance with the provisions of FRS 102, Section 1A, 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and with the Companies Act 2006.

| Basis of preparation
--- | ---
| The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.

| Functional and presentation currency
--- | ---
| The financial statements are prepared in sterling, which is the functional currency of the entity.

| Turnover policy
--- | ---
| Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax. Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer (usually on despatch of the goods); the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably.

| Interest income
--- | ---
| Interest income is recognised using the effective interest rate method.

| Employee benefits
--- | ---
| Short-term employee benefits are measured at the undiscounted amount expected to be paid in exchange for the employee's services to the company. Where employees have accrued short-term benefits which the entity has not paid by the balance sheet date, an accrual is recognised within creditors: amounts falling due within one year together with an associated expense in profit or loss. The liabilities are classified as current obligations in the statement of financial position because they are expected to be settled wholly within twelve months after the end of the period.

| Current taxation
--- | ---
| Current tax is recognised in profit or loss, except for taxes related to revaluations of land and buildings which are recognised in other comprehensive income. The taxation expense represents the current tax recognised in the reporting period. Tax is recognised in the statement of comprehensive income, except to the extent that it relates to items recognised in other comprehensive income or directly in capital and reserves. In this case, tax is recognised in other comprehensive income or directly in capital and reserves, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.

| Deferred tax
--- | ---
| Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.

| Intangible assets
--- | ---
| Intangible assets are stated at cost less accumulated amortisation and accumulated impairment losses. The assets are reviewed for impairment if the above factors indicate that the carrying amount may be impaired. Amortisation is included in 'administrative expenses' in the profit and loss account.

| Amortisation
--- | ---
| Amortisation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful life of that asset as follows: If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised prospectively to reflect the new estimates.

| Goodwill
--- | ---
| Goodwill arising on an acquisition of a business is carried at cost less accumulated impairment losses, if any. Goodwill is amortised over its expected useful life which is estimated to be ten years. Goodwill is assessed for impairment when there are indicators of impairment and any impairment is charged to the income statement. No reversals of impairment are recognised.

| Tangible fixed assets and depreciation
--- | ---
| Tangible assets are initially recorded at cost, and are subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in capital and reserves, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in capital and reserves in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in capital and reserves in respect of that asset, the excess shall be recognised in profit or loss. Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life. If there is an indication that there has been a significant change in depreciation rate, useful life or residual value of tangible assets, the depreciation is revised prospectively to reflect the new estimates.

|  | Reducing balance (%)
| Plant and machinery | 15
| Fixtures and fittings | 15
| Vehicles | 15

| Impairment of non-financial assets policy
--- | ---
| A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. When it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that are largely independent of the cash inflows from other assets or groups of assets.

| Stocks and work in progress
--- | ---
| Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stocks to their present location and condition. Work in progress is valued using the percentage of completion method and values are calculated using the lower of cost and estimated selling price less costs to complete and sell. When stocks are sold, the carrying amount of those stocks is recognised as an expense within cost of sales. This takes place in the same period that the associated revenue is recognised.

| Trade and other debtors
--- | ---
| Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts.

| Cash and cash equivalents
--- | ---
| Cash and cash equivalents comprise cash at bank and on hand, demand deposits with banks and other short-term highly liquid investments with original maturities of three months or less. Bank overdrafts are disclosed separately. For the purpose of the cash flow statement, bank overdrafts form an integral part of the company's cash management and are included as a component of cash and cash equivalents.

| Trade and other creditors
--- | ---
| Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method.

| Financial instruments
--- | ---
| A financial asset or a financial liability is recognised only when the company becomes a party to the contractual provisions of the instrument. Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Debt instruments are subsequently measured at amortised cost. Where investments in non-convertible preference shares and non-puttable ordinary shares or preference shares are publicly traded or their fair value can otherwise be measured reliably, the investment is subsequently measured at fair value with changes in fair value recognised in profit or loss. All other such investments are subsequently measured at cost less impairment. Other financial instruments, including derivatives, are initially recognised at fair value, unless payment for an asset is deferred beyond normal business terms or financed at a rate of interest that is not a market rate, in which case the asset is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Other financial instruments are subsequently measured at fair value, with any changes recognised in profit or loss, with the exception of hedging instruments in a designated hedging relationship. Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss immediately. For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets or either assessed individually or grouped on the basis of similar credit risk characteristics. Any reversals of impairment are recognised in profit or loss immediately, to the extent that the reversal does not result in a carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously been recognised.

| Share capital
--- | ---
| Ordinary shares are classified as equity. Incremental costs directly attributable to the issue of new ordinary shares or options are shown in equity as a deduction, net of tax, from the proceeds.

| Related parties
--- | ---
| For the purposes of these financial statements, a related party could be a person or an entity. Careful consideration is given to the definition of a related party to ensure that all related party relationships, transactions and balances are identified.

2. | Average number of employees
--- | ---

|  | 2025 |  | 2024
| Average number of employees during the year | 12 |  | 14

3. | Intangible assets
--- | ---

|  | Goodwill |  | Total
--- | --- | --- | --- | ---
|  | £ |  | £
| Cost or valuation
| At 01 January 25 | 90,000 |  | 90,000
| Disposals | (90,000) |  | (90,000)
| Amortisation and impairment
| At 01 January 25 | 89,999 |  | 89,999
| Charge for year | 1 |  | 1
| On disposals | (90,000) |  | (90,000)
| Net book value
| At 31 December 25 | - |  | -
| At 31 December 24 | 1 |  | 1

4. | Tangible fixed assets
--- | ---

|  | Plant & machinery |  | Vehicles |  | Fixtures & fittings |  | Total
--- | --- | --- | --- | --- | --- | --- | --- | ---
|  | £ |  | £ |  | £ |  | £
| Cost or valuation
| At 01 January 25 | 44,662 |  | 199,896 |  | 64,935 |  | 309,493
| Additions | 6,376 |  | - |  | 7,150 |  | 13,526
| Disposals | - |  | - |  | (9,899) |  | (9,899)
| At 31 December 25 | 51,038 |  | 199,896 |  | 62,186 |  | 313,120
| Depreciation and impairment
| At 01 January 25 | 23,060 |  | 73,263 |  | 26,818 |  | 123,141
| Charge for year | 3,594 |  | 18,995 |  | 5,340 |  | 27,929
| On disposals | - |  | - |  | (6,317) |  | (6,317)
| At 31 December 25 | 26,654 |  | 92,258 |  | 25,841 |  | 144,753
| Net book value
| At 31 December 25 | 24,384 |  | 107,638 |  | 36,345 |  | 168,367
| At 31 December 24 | 21,602 |  | 126,633 |  | 38,117 |  | 186,352

5. | Stocks
--- | ---

|  | 2025 |  | 2024
--- | --- | --- | --- | ---
|  | £ |  | £
| Other stocks | 33,357 |  | 88,501
| Total | 33,357 |  | 88,501

6. | Debtors: amounts due within one year
--- | ---

|  | 2025 |  | 2024
--- | --- | --- | --- | ---
|  | £ |  | £
| Trade debtors / trade receivables | 31,008 |  | 31,989
| Prepayments and accrued income | 18,185 |  | 14,335
| Total | 49,193 |  | 46,324

7. | Creditors: amounts due within one year
--- | ---

|  | 2025 |  | 2024
--- | --- | --- | --- | ---
|  | £ |  | £
| Trade creditors / trade payables | 26,379 |  | 32,893
| Bank borrowings and overdrafts | 3,744 |  | 2,923
| Taxation and social security | 49,385 |  | 49,712
| Other creditors | 1,324 |  | 3,528
| Accrued liabilities and deferred income | 3,101 |  | 1,729
| Total | 83,933 |  | 90,785

8. | Provisions for liabilities
--- | ---

|  | 2025 |  | 2024
--- | --- | --- | --- | ---
|  | £ |  | £
| Other provisions | 37,426 |  | 38,690
| Total | 37,426 |  | 38,690

9. | Directors advances, credits and guarantees
--- | ---

|  | Brought forward |  | Amount advanced |  | Amount repaid |  | Carried forward
--- | --- | --- | --- | --- | --- | --- | --- | ---
|  | £ |  | £ |  | £ |  | £
| Mr P C Bowden | (1,750) |  | 3,654 |  | 1,904 |  | 0
| Mr B P W Bowden | 0 |  | 17,945 |  | 17,945 |  | 0
| Miss S Bowden | 0 |  | 52 |  | 52 |  | 0
|  | (1,750) |  | 21,651 |  | 19,901 |  | 0