| Page | |
|---|---|
| Accountants' Report | 1 |
| Balance Sheet | 2—3 |
| Notes to the Financial Statements | 4—8 |
|
|
|
|
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Intangible Assets | 4 |
|
|
||
| Investment Properties | 5 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Debtors | 6 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 7 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
( |
( |
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| Creditors: Amounts Falling Due After More Than One Year | 8 |
( |
( |
||
| PROVISIONS FOR LIABILITIES | |||||
| Deferred Taxation |
( |
( |
|||
| NET LIABILITIES |
( |
( |
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital |
|
|
|||
| Revaluation reserve | 12 |
|
|
||
| Profit and Loss Account |
( |
( |
|||
| SHAREHOLDERS' FUNDS | (272,153) | (106,675) | |||
|
Director
|
| Goodwill | |||
|---|---|---|---|
| £ | |||
| Cost | |||
| As at 1 August 2024 |
|
||
| As at 31 July 2025 |
|
||
| Amortisation | |||
| As at 1 August 2024 |
|
||
| Provided during the period |
|
||
| As at 31 July 2025 |
|
||
| Net Book Value | |||
| As at 31 July 2025 |
|
||
| As at 1 August 2024 |
|
||
| 2025 | |
|---|---|
| £ | |
| Fair Value | |
| As at 1 August 2024 |
|
| Additions |
|
| As at 31 July 2025 |
|
|
Fair value at 31 July 2025 is represented by:
|
£
|
|
Valuation in 2023
|
315,832
|
|
Valuation in 2024
|
(278,377)
|
|
Cost
|
1,650,544
|
|
1,687,999
|
|
2025
|
2024
|
|
|
£
|
£
|
|
|
Cost
|
1,650,544
|
830,045
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Prepayments and accrued income |
|
|
|
| Other debtors |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Bank loans and overdrafts |
|
|
|
| Accruals and deferred income |
|
|
|
| Director's loan account | - |
|
|
| Amounts owed to group undertakings |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bank loans |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bank loans and overdrafts | 1,219,434 | 510,292 |
| Deferred Tax | Total | |
|---|---|---|
| £ | £ | |
| As at 1 August 2024 |
|
9,364 |
| Deferred taxation |
( |
( |
| Balance at 31 July 2025 |
|
4,172 |
| As at 1 August 2024 | Amounts advanced | Amounts repaid | Amounts written off | As at 31 July 2025 | |
|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | |
| Mr Chris Barrowman |
( |
|
( |
- |
|
| Revaluation reserve | Profit and Loss Account | |
|---|---|---|
| £ | £ | |
| As at 1 August 2024 |
|
( |
| Loss for the year and total comprehensive income | - |
( |
| Transfer from revaluation reserve | - | 15,574 |
| Transfer to/from Profit & Loss Account |
( |
- |
| As at 31 July 2025 |
|
( |