Acorah Software Products - Accounts Production 19.2.450 false true 30 October 2024 31 October 2023 false 23 December 2025 true 31 October 2024 30 October 2025 30 October 2025 02108482 Mr Carlo Bragagnini Mrs Louise Bragagnini Mr Giulio Bragagnini Mr Ivan Bragagnini Mr Paolo Bragagnini Mr Stefano Bragagnini Mrs Louise Bragagnini iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 02108482 frs-core:CurrentFinancialInstruments frs-core:WithinOneYear 2024-10-30 02108482 frs-core:CurrentFinancialInstruments frs-core:WithinOneYear 2025-10-30 02108482 frs-core:Non-currentFinancialInstruments frs-core:BetweenOneFiveYears 2025-10-30 02108482 2024-10-30 02108482 2025-10-30 02108482 2024-10-31 2025-10-30 02108482 frs-core:CurrentFinancialInstruments 2025-10-30 02108482 frs-core:Non-currentFinancialInstruments 2025-10-30 02108482 frs-core:FurnitureFittings 2025-10-30 02108482 frs-core:FurnitureFittings 2024-10-31 2025-10-30 02108482 frs-core:FurnitureFittings 2024-10-30 02108482 frs-core:NetGoodwill 2025-10-30 02108482 frs-core:NetGoodwill 2024-10-31 2025-10-30 02108482 frs-core:NetGoodwill 2024-10-30 02108482 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2025-10-30 02108482 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2024-10-31 2025-10-30 02108482 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2024-10-30 02108482 frs-core:MotorVehicles 2025-10-30 02108482 frs-core:MotorVehicles 2024-10-31 2025-10-30 02108482 frs-core:MotorVehicles 2024-10-30 02108482 frs-core:ShareCapital 2025-10-30 02108482 frs-core:RetainedEarningsAccumulatedLosses 2024-10-31 2025-10-30 02108482 frs-core:RetainedEarningsAccumulatedLosses 2025-10-30 02108482 frs-bus:PrivateLimitedCompanyLtd 2024-10-31 2025-10-30 02108482 frs-bus:FullAccounts 2024-10-31 2025-10-30 02108482 frs-bus:MediumEntities 2024-10-31 2025-10-30 02108482 frs-bus:Audited 2024-10-31 2025-10-30 02108482 frs-bus:Medium-sizedCompaniesRegimeForAccounts 2024-10-31 2025-10-30 02108482 frs-bus:Medium-sizedCompaniesRegimeForDirectorsReport 2024-10-31 2025-10-30 02108482 frs-bus:OrdinaryShareClass2 2024-10-31 2025-10-30 02108482 frs-bus:OrdinaryShareClass2 2025-10-30 02108482 frs-bus:OrdinaryShareClass3 2024-10-31 2025-10-30 02108482 frs-bus:OrdinaryShareClass3 2025-10-30 02108482 frs-bus:OrdinaryShareClass4 2024-10-31 2025-10-30 02108482 frs-bus:OrdinaryShareClass4 2025-10-30 02108482 frs-bus:OrdinaryShareClass5 2024-10-31 2025-10-30 02108482 frs-bus:OrdinaryShareClass5 2025-10-30 02108482 frs-core:DeferredTaxation 2024-10-31 2025-10-30 02108482 frs-core:DeferredTaxation 2024-10-30 02108482 frs-core:DeferredTaxation 2025-10-30 02108482 frs-bus:Director1 2024-10-31 2025-10-30 02108482 frs-bus:Director2 2024-10-31 2025-10-30 02108482 frs-bus:Director3 2024-10-31 2025-10-30 02108482 frs-bus:Director4 2024-10-31 2025-10-30 02108482 frs-bus:Director5 2024-10-31 2025-10-30 02108482 frs-bus:Director6 2024-10-31 2025-10-30 02108482 frs-bus:CompanySecretary1 2024-10-31 2025-10-30 02108482 1 2024-10-31 2025-10-30 02108482 1 2024-10-31 2025-10-30 02108482 frs-countries:EnglandWales 2024-10-31 2025-10-30 02108482 frs-core:CurrentFinancialInstruments frs-core:WithinOneYear 2024-10-30 02108482 frs-core:Non-currentFinancialInstruments frs-core:BetweenOneFiveYears 2024-10-30 02108482 2023-10-30 02108482 2024-10-30 02108482 2023-10-31 2024-10-30 02108482 frs-core:CurrentFinancialInstruments 2024-10-30 02108482 frs-core:Non-currentFinancialInstruments 2024-10-30 02108482 frs-core:ShareCapital 2023-10-30 02108482 frs-core:ShareCapital 2024-10-30 02108482 frs-core:RetainedEarningsAccumulatedLosses 2023-10-31 2024-10-30 02108482 frs-core:RetainedEarningsAccumulatedLosses frs-core:PreviouslyStatedAmount 2023-10-30 02108482 frs-core:RetainedEarningsAccumulatedLosses 2024-10-30 02108482 frs-bus:OrdinaryShareClass2 2023-10-31 2024-10-30 02108482 frs-bus:OrdinaryShareClass3 2023-10-31 2024-10-30 02108482 frs-bus:OrdinaryShareClass4 2023-10-31 2024-10-30 02108482 frs-bus:OrdinaryShareClass5 2023-10-31 2024-10-30 02108482 1 2023-10-31 2024-10-30
Registered number: 02108482
San Marco Limited
Strategic Report, Directors' Report and
Financial Statements
For The Year Ended 30 October 2025
Contents
Page
Strategic Report 1—2
Directors' Report 3—4
Independent Auditor's Report 5—8
Profit and Loss Account 9
Statement of Comprehensive Income 10
Balance Sheet 11—12
Statement of Changes in Equity 13
Statement of Cash Flows 14
Notes to the Statement of Cash Flows 15
Notes to the Financial Statements 16—23
Page 1
Strategic Report
The directors present their strategic report for the year ended 30 October 2025.
Review of the Business
The financial year has shown a trading Profit before taxation of £863,599 (2024; 671,953) which is higher than the previous year. This is a a result of a significant increase in gross profit, from increased sales and reduced cost of goods sold.
San Marco Limited operates 5 restaurants and 1 wine shop (2024; 5 restaurants and 1 wine shop).
Principal Risks and Uncertainties
Critical to the company’s achievement of its objectives is effective risk management. The company faces risk from a number of areas, all of which are prevalent throughout the industry and are shown below.
Sales and purchases are made from the UK and from Italy.  Therefore, the business has exposure to foreign exchange risk with overseas purchases.  Foreign exchange risk also affects the business for UK purchases since suppliers may source imports of goods from overseas which affects the cost price.
The restaurants are dependent on the customers and the increased competition within the restaurant business in the area has significantly affected turnover.
The current economic climate has also affected the turnover.
The business manages the liquidity risk by ensuring there are sufficient funds to meet payments with strict cashflow and credit control management and by having a good long term relationship with its bank. The cash and bank balance available to the business has significantly increased £610,031 (2024; £272,458).
Future Developments
San Marco Limited continually reviews performance of the business and future development.  Regular reviews are undertaken by management to increase turnover and reduce costs.
Dividends
The dividends paid to the shareholders amounted to £394,980 (2024; £346,200).
Post Balance Sheet Events
There are no financial events that have occurred after the date on the balance sheet which could affect the company’s finances for the foreseeable future.
Page 1
Page 2
Financial key performance indicators
The main key performance indicators were as follows:
Gross profit margin: 2025 – 69.46% (2024 – 68.19%).
Gross profit: 2025 - £5,705,535 (2024 - £5,523,649).
Net profit Pre-Tax margin: 2025 – 10.51% (2024 – 8.30%).
Net profit Pre-Tax: 2025 - £863,599 (2024 - £671,953).
The key performance indicators are monitored by the board to ensure that they are progressing as planned in a timely manner. At this stage the directors are confident that these targets are being met in the current economic climate.
On behalf of the board
Mr Carlo Bragagnini
Director
23/12/2025
Page 2
Page 3
Directors' Report
The directors present their report and the financial statements for the year ended 30 October 2025.
Principal Activity
The company's principal activity continues to be that of restauranteurs.
Directors
The directors who held office during the year were as follows:
Mr Carlo Bragagnini
Mrs Louise Bragagnini
Mr Giulio Bragagnini
Mr Ivan Bragagnini
Mr Paolo Bragagnini
Mr Stefano Bragagnini
Matters covered in the Strategic Report
Disclosures required under s416(4) of the Companies Act 2006 are commented upon in the Strategic Report as the directors consider them to be of strategic importance to the business.
Statement of Directors' Responsibilities
The directors are responsible for preparing the Strategic Report, the Directors' 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, comprising FRS102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', 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 company and of the profit or loss of the company for that period. In preparing the financial statements the directors are required to:
  • select suitable accounting policies and then apply them consistently;
  • make judgments and accounting estimates that are reasonable and prudent;
  • state whether applicable United Kingdom Accounting Standards, comprising FRS102, 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 company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the 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 company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
The directors are responsible for the maintenance and integrity of the corporate and financial information included on the company's website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.
Page 3
Page 4
Statement of Disclosure of Information to Auditors
 In the case of each director in office at the date the Directors' Report is approved: 
  • so far as the director is aware, there is no relevant audit information of which the company's auditors are unaware; and
  • they have taken all the steps that they ought to have taken as directors in order to make themselves aware of any relevant audit information and to establish that the company's auditors are aware of that information.
Independent Auditors
The auditors, Ilyas Patel (Accountants) Limited, have indicated their willingness to continue in office and a resolution concerning their re-appointment will be proposed at the Annual General Meeting.
On behalf of the board
Mr Carlo Bragagnini
Director
23/12/2025
Page 4
Page 5
Independent Auditor's Report
Opinion
We have audited the financial statements of San Marco Limited for the year ended 30 October 2025 which comprise the Profit and Loss Account, Statement of Comprehensive Income, Balance Sheet, Statement of Changes of Equity, Cash Flow Statement and the related notes, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland".
In our opinion the financial statements:
  • give a true and fair view of the state of the company's affairs as at 30 October 2025 and of its profit/(loss) 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.
Basis for Opinion
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 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.
The closing stock included in the financial statements was valued by an independent stocktaker two weeks after the year end, and the figures were subsequently adjusted to reflect the year end position. We were unable to attend the stocktake, as we were not notified of the date on which it was conducted. In line with ISA 501, alternative audit procedures were undertaken where possible. While we place reliance on the competence and reputation of the external stocktaker, we note that this limitation restricts our ability to obtain direct audit evidence regarding the physical existence of inventory at the reporting date.
We were unable to obtain sufficient appropriate audit evidence to verify the cash balances held by all restaurants within the Company, due to limitations in the supporting documentation available. In accordance with ISA 330 (The Auditor’s Responses to Assessed Risks), we performed alternative procedures where possible; however, some uncertainty remains.
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 entity's ability to continue as a going concern for a period of at least 12 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.
Page 5
Page 6
Other Information
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. In connection with our audit of the financial statements, 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 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.
Opinions on Other Matters Prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
  • the information given in the Strategic Report and Directors' Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
  • the Strategic Report and 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 company and its 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, or returns adequate for our audit have not been received from branches not visited by us; or
  • the financial statements are not in agreement with the accounting records or 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 set out on page 3—4, 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 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 company or to cease operations, or have no realistic alternative but to do so.
Page 6
Page 7
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.
The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:
• 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;
• we assessed the extent of compliance with laws and regulations identified above through making enquiries of management and inspecting legal correspondence;
• the identified laws and regulations were communicated within the audit team regularly and the team remained alert to any instances on non-compliance throughout the audit.
We assessed the susceptibility of the company's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by;
• making enquiries 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 none-compliance with laws and regulations.
To address the risk of fraud through management bias and overide of controls, we;
• performed analytical procedures to identify an unusual or unexpected relationships;
• tested journal entries to identify unusual transactions;
• assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias; and
• investigated and evaluated the business rationale of significant transactions outside the normal course of business.
In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but not limited to:
• reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations.
• evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation (ie. gives a true and fair view).
• enquiry of management around actual and potential litigation and claims; and
• reviewing legal and professional expenses for potential ongoing litigation work
Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This increases the more the compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities accruing due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.
Page 7
Page 8
Use Of Our Report
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 that 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.
Ilyas Patel (Senior Statutory Auditor)
for and on behalf of Ilyas Patel (Accountants) Limited , Statutory Auditor
23/12/2025
Page 8
Page 9
Profit and Loss Account
2025 2024
Notes £ £
TURNOVER 8,213,659 8,100,634
Cost of sales (2,508,124 ) (2,576,985 )
GROSS PROFIT 5,705,535 5,523,649
Administrative expenses (6,306,878 ) (5,038,494 )
Other operating income 1,676,109 430,401
OPERATING PROFIT 4 1,074,766 915,556
Profit on disposal of fixed assets - 813
Other interest receivable and similar income 9 6,021 6,775
Interest payable and similar charges 10 (217,188 ) (251,191 )
PROFIT BEFORE TAXATION 863,599 671,953
Tax on Profit 11 (343,947 ) (172,667 )
PROFIT AFTER TAXATION BEING PROFIT FOR THE FINANCIAL YEAR 519,652 499,286
The notes on pages 15 to 23 form part of these financial statements.
Page 9
Page 10
Statement of Comprehensive Income
2025 2024
£ £
PROFIT FOR THE FINANCIAL YEAR 519,652 499,286
OTHER COMPREHENSIVE INCOME FOR THE YEAR - -
TOTAL COMPREHENSIVE INCOME FOR THE YEAR 519,652 499,286
Page 10
Page 11
Balance Sheet
Registered number: 02108482
2025 2024
Notes £ £ £ £
FIXED ASSETS
Intangible Assets 12 10,133 23,643
Tangible Assets 13 9,335,219 9,629,975
9,345,352 9,653,618
CURRENT ASSETS
Stocks 14 1,318,183 1,173,079
Debtors 15 212,459 242,126
Investments 16 220,100 220,100
Cash at bank and in hand 610,031 272,458
2,360,773 1,907,763
Creditors: Amounts Falling Due Within One Year 17 (1,714,441 ) (1,394,230 )
NET CURRENT ASSETS (LIABILITIES) 646,332 513,533
TOTAL ASSETS LESS CURRENT LIABILITIES 9,991,684 10,167,151
Creditors: Amounts Falling Due After More Than One Year 18 (2,709,194 ) (3,051,735 )
PROVISIONS FOR LIABILITIES
Deferred Taxation 20 (104,462 ) (62,060 )
NET ASSETS 7,178,028 7,053,356
CAPITAL AND RESERVES
Called up share capital 22 1,000 1,000
Profit and Loss Account 7,177,028 7,052,356
SHAREHOLDERS' FUNDS 7,178,028 7,053,356
Page 11
Page 12
On behalf of the board
Mr Carlo Bragagnini
Director
23/12/2025
The notes on pages 15 to 23 form part of these financial statements.
Page 12
Page 13
Statement of Changes in Equity
Share Capital Profit and Loss Account Total
£ £ £
As at 31 October 2023 1,000 6,899,270 6,900,270
Profit for the year and total comprehensive income - 499,286 499,286
Dividends paid - (346,200) (346,200)
As at 30 October 2024 and 31 October 2024 1,000 7,052,356 7,053,356
Profit for the year and total comprehensive income - 519,652 519,652
Dividends paid - (394,980) (394,980)
As at 30 October 2025 1,000 7,177,028 7,178,028
Page 13
Page 14
Statement of Cash Flows
2025 2024
Notes £ £
Cash flows from operating activities
Net cash generated from operations 1 1,867,548 683,012
Interest paid (217,188 ) (251,191 )
Tax paid (106,370 ) (105,302 )
Net cash generated from operating activities 1,543,990 326,519
Cash flows from investing activities
Purchase of tangible assets (460,694 ) (179,084 )
Proceeds from disposal of tangible assets - 4,000
Interest received 6,021 6,775
Net cash used in investing activities (454,673 ) (168,309 )
Cash flows from financing activities
Equity dividends paid (394,980 ) (346,200 )
Repayment of bank borrowings (356,854 ) (333,834 )
Amount introduced by directors 90 -
Amount withdrawn by directors - (171)
Net cash used in financing activities (751,744 ) (680,205 )
Increase/(decrease) in cash and cash equivalents 337,573 (521,995 )
Cash and cash equivalents at beginning of year 2 272,458 794,453
Cash and cash equivalents at end of year 2 610,031 272,458
Page 14
Page 15
Notes to the Statement of Cash Flows
1. Reconciliation of profit for the financial year to cash generated from operations
2025 2024
£ £
Profit for the financial year 519,652 499,286
Adjustments for:
Tax on profit 343,947 172,667
Interest expense 217,188 251,191
Interest income (6,021 ) (6,775 )
Amortisation of intangible assets 13,510 13,510
Depreciation of tangible assets 755,450 244,466
Profit on disposal of tangible assets - (813)
Movements in working capital:
Increase in stocks (145,104 ) (332,569 )
Decrease/(increase) in trade and other debtors 29,667 (152,101 )
Increase/(decrease) in trade and other creditors 139,259 (5,850 )
Net cash generated from operations 1,867,548 683,012
2. Cash and cash equivalents
Cash and cash equivalents, as stated in the Statement of Cash Flows, relates to the following items in the Balance Sheet:
2025 2024
£ £
Cash at bank and in hand 610,031 272,458
3. Analysis of changes in net debt
As at 31 October 2024 Cash flows As at 30 October 2025
£ £ £
Cash at bank and in hand 272,458 337,573 610,031
Debts falling due within one year (333,834 ) 14,313 (319,521 )
Debts falling due after more than one year (3,051,735) 342,541 (2,709,194)
(3,113,111) 694,427 (2,418,684)
Page 15
Page 16
Notes to the Financial Statements
1. General Information
San Marco Limited is a private company, limited by shares, incorporated in England & Wales, registered number 02108482 . The registered office is Soloman House Caxton Road, Fulwood, Preston, PR2 9PL.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements have been prepared under the historical cost convention and in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.
2.2. Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover is reduced for estimated customer returns, rebates and other similar allowances.
Sale of goods
Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods has transferred to the buyer. This is usually at the point that the customer has signed for the delivery of the goods.
Rendering of services
Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. Turnover is only recognised to the extent of recoverable expenses when the outcome of a contract cannot be estimated reliably.
2.3. Intangible Fixed Assets and Amortisation - Goodwill
Goodwill is the difference between amounts paid on the acquisition of a business and the fair value of the separable net assets. It is amortised to profit and loss account over its estimated economic life of 10 years.
2.4. Tangible Fixed Assets and Depreciation
Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:
Freehold 5% Reducing balance method
Motor Vehicles 25% Reducing balance method
Fixtures & Fittings 20% Reducing balance method
Page 16
Page 17
2.5. Stocks and Work in Progress
Stocks and work in progress are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks.
Cost is determined using the first-in, first-out method. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads.
Work in progress is reflected in the accounts on a contract by contract basis by recording turnover and related costs as contract activity progresses.
At the end of each reporting period stocks are assessed for impairment. If an item of stock is impaired, the identified stock is reduced to its selling price less costs to complete and sell and an impairment charge is recognised in the profit and loss account. Where a reversal of the impairment is required the impairment charge is reversed, up to the original impairment loss, and is recognised as a credit in the profit and loss account.
2.6. Cash and Cash Equivalents
Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks, other short-term highly liquid investments that mature in no more than three months from the date of acquisition and are readily convertible to a known amount of cash with insignificant risk of change in value, and bank overdrafts.
2.7. Taxation
Income tax expense represents the sum of the tax currently payable and deferred tax.
The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of comprehensive income because of items of income or expense that are taxable or deductible in other years and items that are never taxable or deductible. The company's liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the end of the reporting period.
Deferred tax is recognised on timing differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognised for all taxable timing differences. Deferred tax assets are generally recognised for all deductible temporary differences to the extent that it is probable that taxable profits will be available against which those deductible timing differences can be utilised. The carrying amount of deferred tax assets is reviewed at the end of each reporting period 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 assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax liabilities are presented within provisions for liabilities and deferred tax assets within debtors. The measurement of deferred tax liabilities and assets reflect the tax consequences that would follow from the manner in which the Company expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities.
Current and deferred tax are recognised in profit or loss for the year, except when they relate to items that are recognised in other comprehensive income or directly in equity, in which case current and deferred tax are recognised in other comprehensive income or directly in equity respectively.
Page 17
Page 18
3. Other Operating Income
2025 2024
£ £
Commission income - 164
Other operating income 1,676,109 430,237
1,676,109 430,401
4. Operating Profit
The operating profit is stated after charging:
2025 2024
£ £
Depreciation of tangible fixed assets 755,450 244,466
Amortisation of intangible fixed assets 13,510 13,510
5. Auditor's Remuneration
Remuneration received by the company's auditors and their associates during the year was as follows:
2025 2024
£ £
Audit Services
Audit of the company's financial statements 7,500 7,500
6. Staff Costs
Staff costs, including directors' remuneration, were as follows:
2025 2024
£ £
Wages and salaries 3,118,603 2,793,502
Social security costs 281,881 212,832
Other pension costs 37,503 30,214
3,437,987 3,036,548
7. Average Number of Employees
Average number of employees, including directors, during the year was as follows:
2025 2024
Office and administration 9 9
Sales, marketing and distribution 231 223
240 232
Page 18
Page 19
8. Directors' remuneration
2025 2024
£ £
Emoluments 65,700 36,400
9. Interest Receivable and Similar Income
2025 2024
£ £
Bank interest receivable 6,021 6,775
10. Interest Payable and Similar Charges
2025 2024
£ £
Bank loans and overdrafts 209,571 250,274
Other finance charges 7,617 917
217,188 251,191
11. Tax on Profit
The tax charge on the profit for the year was as follows:
Tax Rate 2025 2024
2025 2024 £ £
Current tax
UK Corporation Tax 25.0% 25.0% 301,545 172,736
Deferred Tax
Deferred taxation 42,402 (69 )
Total tax charge for the period 343,947 172,667
The actual charge for the year can be reconciled to the expected charge for the year based on the profit and the standard rate of corporation tax as follows:
2025 2024
£ £
Profit before tax 863,599 671,953
Tax on profit at 25% (UK standard rate) 215,900 167,988
Goodwill/depreciation not allowed for tax 192,240 64,494
Expenses not deductible for tax purposes - (202 )
...CONTINUED
Page 19
Page 20
Capital allowances (106,595 ) (59,544 )
Short term timing differences 42,402 (69 )
Total tax charge for the period 343,947 172,667
12. Intangible Assets
Goodwill
£
Cost
As at 31 October 2024 135,100
As at 30 October 2025 135,100
Amortisation
As at 31 October 2024 111,457
Provided during the period 13,510
As at 30 October 2025 124,967
Net Book Value
As at 30 October 2025 10,133
As at 31 October 2024 23,643
13. Tangible Assets
Land & Property
Freehold Motor Vehicles Fixtures & Fittings Total
£ £ £ £
Cost
As at 31 October 2024 8,281,612 97,648 3,426,677 11,805,937
Additions 150,391 - 310,303 460,694
As at 30 October 2025 8,432,003 97,648 3,736,980 12,266,631
Depreciation
As at 31 October 2024 - 56,381 2,119,581 2,175,962
Provided during the period 421,600 10,315 323,535 755,450
As at 30 October 2025 421,600 66,696 2,443,116 2,931,412
Net Book Value
As at 30 October 2025 8,010,403 30,952 1,293,864 9,335,219
As at 31 October 2024 8,281,612 41,267 1,307,096 9,629,975
Page 20
Page 21
14. Stocks
2025 2024
£ £
Stock 1,318,183 1,173,079
15. Debtors
2025 2024
£ £
Due within one year
Trade debtors 14,311 7,535
Other debtors 198,148 234,591
212,459 242,126
16. Current Asset Investments
2025 2024
£ £
Unlisted investments 220,100 220,100
17. Creditors: Amounts Falling Due Within One Year
2025 2024
£ £
Trade creditors 518,307 528,581
Bank loans and overdrafts 319,521 333,834
Other creditors 62,110 15,794
Corporation tax 368,827 173,652
Taxation and social security 402,242 272,917
Accruals and deferred income 43,434 69,452
1,714,441 1,394,230
18. Creditors: Amounts Falling Due After More Than One Year
2025 2024
£ £
Bank loans 2,709,194 3,051,735
Page 21
Page 22
19. Loans
An analysis of the maturity of loans is given below:
2025 2024
£ £
Amounts falling due within one year or on demand:
Bank loans 319,521 333,834
2025 2024
£ £
Amounts falling due between one and five years:
Bank loans 2,709,194 3,051,735
20. Deferred Taxation
The provision for deferred tax is made up as follows:
2025 2024
£ £
Other timing differences 104,462 62,060
21. Provisions for Liabilities
Deferred Tax Total
£ £
As at 31 October 2024 62,060 62,060
Additions 42,402 42,402
Balance at 30 October 2025 104,462 104,462
22. Share Capital
2025 2024
Allotted, called up and fully paid £ £
501 Ordinary A shares of £ 1.00 each 501 501
167 Ordinary B shares of £ 1.00 each 167 167
83 Ordinary C shares of £ 1.00 each 83 83
83 Ordinary D shares of £ 1.00 each 83 83
83 Ordinary E shares of £ 1.00 each 83 83
83 Ordinary F shares of £ 1.00 each 83 83
1,000 1,000
Page 22
Page 23
23. Pension Commitments
The company operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund.
During the year the charge to the profit and loss account in respect of defined contribution schemes was £37,503 (2024: £30,214).
At the balance sheet date contributions of £0 (2024: £1,689) were due to the fund and are included in creditors.
24. Dividends
2025 2024
£ £
On equity shares:
Interim dividend paid 394,980 346,200
Page 23