| Page | |
|---|---|
| Balance Sheet | 1—2 |
| Notes to the Financial Statements | 3—5 |
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 4 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Debtors |
|
|
|||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year |
( |
( |
|||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| Creditors: Amounts Falling Due After More Than One Year | 6 |
( |
( |
||
| PROVISIONS FOR LIABILITIES | |||||
| Deferred Taxation | 8 |
( |
( |
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 9 |
|
|
||
| Revaluation reserve | 10 |
|
|
||
| Profit and Loss Account |
|
|
|||
| SHAREHOLDERS' FUNDS | 806,517 | 606,854 | |||
|
Director
|
|
|
| Freehold |
|
| Leasehold |
|
| Fixtures & Fittings |
|
| Land & Property | ||||
|---|---|---|---|---|
| Freehold | Leasehold | Fixtures & Fittings | Total | |
| £ | £ | £ | £ | |
| Cost or Valuation | ||||
| As at 1 September 2024 |
|
|
|
|
| Additions |
|
|
|
|
| Revaluation |
|
( |
|
( |
| As at 31 August 2025 |
|
|
|
|
| Depreciation | ||||
| As at 1 September 2024 |
|
|
|
|
| As at 31 August 2025 |
|
|
|
|
| Net Book Value | ||||
| As at 31 August 2025 |
|
|
|
|
| As at 1 September 2024 |
|
|
|
|
| Land & Property | ||||
|---|---|---|---|---|
| Freehold | Leasehold | Fixtures & Fittings | Total | |
| £ | £ | £ | £ | |
| At cost | (200) | - | 5,616 | 5,416 |
| At valuation | 1,308,866 | 300,000 | - | 1,608,866 |
| 1,308,666 | 300,000 | 5,616 | 1,614,282 | |
| Land & Property | |||
|---|---|---|---|
| Freehold | Leasehold | Total | |
| £ | £ | £ | |
| Cost | 399,666 | 332,024 | 731,690 |
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Cost | - | 731,882 | |
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bank loans |
|
|
|
| Other creditors |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bank loans and overdrafts | 575,683 | 575,852 |
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Other timing differences | 182,100 | 91,078 | |
| Revaluation reserve | Profit and Loss Account | |
|---|---|---|
| £ | £ | |
| As at 1 September 2024 |
|
|
| Profit for year | - | 22,709 |
| Surplus on revaluation |
|
- |
| Other comprehensive income for the year |
|
|
| Total comprehensive income for the year | 176,954 |
|
| As at 31 August 2025 |
|
|