|
|
|
|
|
|
|
|
|
Statement of Income and Retained Earnings |
|
2025 |
2024 |
|
|
Note |
£ |
£ |
|
Turnover |
|
|
|
Cost of sales |
|
|
|
--------- |
--------- |
|
|
Gross profit |
|
|
|
Administrative expenses |
|
|
|
Other operating income |
|
– |
|
--------- |
--------- |
|
|
Operating profit |
|
|
|
Other interest receivable and similar income |
|
|
|
|
Interest payable and similar expenses |
|
|
|
|
--------- |
--------- |
||
|
Loss before taxation |
5 |
(
|
(
|
|
Tax on loss |
(
|
|
|
--------- |
--------- |
|
|
Profit/(loss) for the financial year and total comprehensive income |
|
(
|
|
--------- |
--------- |
|
|
|
|
Statement of Financial Position |
|
2025 |
2024 |
|
|
Note |
£ |
£ |
|
Tangible assets |
6 |
|
|
|
Investments |
7 |
|
|
|
------------ |
------------ |
||
|
|
|
||
|
Stocks |
|
|
|
|
Debtors |
8 |
|
|
|
Cash at bank and in hand |
|
|
|
|
--------- |
------------ |
||
|
|
|
||
|
Creditors: amounts falling due within one year |
9 |
|
|
|
------------ |
------------ |
||
|
Net current liabilities |
|
|
|
|
------------ |
------------ |
||
|
Total assets less current liabilities |
|
|
|
|
Creditors: amounts falling due after more than one year |
10 |
|
|
|
------------ |
------------ |
||
|
Net assets |
|
|
|
|
------------ |
------------ |
||
|
Called up share capital |
|
|
|
Profit and loss account |
|
(
|
|
--------- |
--------- |
|
|
Shareholders funds |
|
|
|
--------- |
--------- |
|
|
|
|
Statement of Financial Position (continued) |
|
|
|
Director |
|
|
|
Notes to the Financial Statements |
|
Freehold property |
- |
|
|
|
Plant and machinery |
- |
|
|
|
Motor vehicles |
- |
|
|
|
Fixtures and fittings |
- |
|
|
|
Livestock |
- |
|
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Depreciation of tangible assets |
|
|
|
-------- |
-------- |
|
|
Freehold property |
Plant and machinery |
Motor vehicles |
Fixtures and fittings |
Livestock |
Total |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
Cost |
||||||
|
At 1 Nov 2024 |
|
|
|
|
|
|
|
Additions |
|
|
|
|
|
|
|
------------ |
--------- |
--------- |
--------- |
--------- |
------------ |
|
|
At 31 Oct 2025 |
|
|
|
|
|
|
|
------------ |
--------- |
--------- |
--------- |
--------- |
------------ |
|
|
Depreciation |
||||||
|
At 1 Nov 2024 |
|
|
|
|
|
|
|
Charge for the year |
|
|
|
|
|
|
|
------------ |
--------- |
--------- |
--------- |
--------- |
------------ |
|
|
At 31 Oct 2025 |
|
|
|
|
|
|
|
------------ |
--------- |
--------- |
--------- |
--------- |
------------ |
|
|
Carrying amount |
||||||
|
At 31 Oct 2025 |
|
|
|
|
|
|
|
------------ |
--------- |
--------- |
--------- |
--------- |
------------ |
|
|
At 31 Oct 2024 |
|
|
|
|
|
|
|
------------ |
--------- |
--------- |
--------- |
--------- |
------------ |
|
|
Shares in group undertakings |
|
|
£ |
|
|
Cost |
|
|
At 1 November 2024 and 31 October 2025 |
|
|
--------- |
|
|
Impairment |
|
|
At 1 November 2024 and 31 October 2025 |
– |
|
--------- |
|
|
Carrying amount |
|
|
At 31 October 2025 |
|
|
--------- |
|
|
At 31 October 2024 |
|
|
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade debtors |
(
|
– |
|
Other debtors |
|
|
|
--------- |
------------ |
|
|
|
|
|
|
--------- |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
Trade creditors |
|
|
|
Amounts owed to group undertakings and undertakings in which the company has a participating interest |
|
|
|
Corporation tax |
|
|
|
Social security and other taxes |
|
|
|
Other creditors |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
Other creditors |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2025 |
||||
|
Balance brought forward |
Advances/ (credits) to the directors |
Balance outstanding |
||
|
£ |
£ |
£ |
||
|
|
(
|
(
|
(
|
|
|
|
|
(
|
(
|
|
|
------------ |
------------ |
--------- |
||
|
|
(
|
(
|
||
|
------------ |
------------ |
--------- |
||
|
2024 |
||||
|
Balance brought forward |
Advances/ (credits) to the directors |
Balance outstanding |
||
|
£ |
£ |
£ |
||
|
|
(
|
(
|
(396,328) |
|
|
|
|
|
|
|
|
--------- |
------------ |
------------ |
||
|
|
|
1,069,472
|
||
|
--------- |
------------ |
------------ |
||