|
31.12.2025
|
31.03.2025
|
||
|
£
|
£
|
||
|
Turnover
|
43,656,737
|
28,582,455
|
|
|
Gross Profit
|
4,505,677
|
4,099,832
|
|
Director
|
|
31/07/2026
|
|
|
|
Director
|
|
|
|
for and on behalf of
|
|
|
|
Suite 50
238 Merton High Street
Wimbledon
SW19 1AU
|
| 31 December 2025 | 31 March 2025 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| TURNOVER | 3 |
|
|
|
| Cost of sales |
( |
( |
||
| GROSS PROFIT |
|
|
||
| Administrative expenses |
( |
( |
||
| Other operating income |
|
|
||
| OPERATING PROFIT | 5 |
|
|
|
| Interest payable and similar charges | 10 |
|
( |
|
| PROFIT BEFORE TAXATION |
|
|
||
| Tax on Profit | 11 |
( |
( |
|
| PROFIT AFTER TAXATION BEING PROFIT FOR THE FINANCIAL PERIOD |
|
|
||
| OTHER COMPREHENSIVE INCOME FOR THE PERIOD | - | - | ||
| TOTAL COMPREHENSIVE INCOME FOR THE PERIOD | 1,516,280 | 1,074,676 | ||
| 31 December 2025 | 31 March 2025 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 12 |
|
|
||
| Investment Properties | 13 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Stocks | 14 |
|
|
||
| Debtors | 15 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 16 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| PROVISIONS FOR LIABILITIES | |||||
| Provisions For Charges | 17 |
( |
|
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 18 |
|
|
||
| Profit and Loss Account |
|
|
|||
| SHAREHOLDERS' FUNDS | 7,040,192 | 5,523,912 | |||
|
Director
|
|
|
| Share Capital | Profit and Loss Account | Total | |
|---|---|---|---|
| £ | £ | £ | |
| As at 1 April 2024 |
|
|
4,449,236 |
| Profit for the year and total comprehensive income | - |
|
1,074,676 |
| As at 31 March 2025 and 1 April 2025 |
|
|
5,523,912 |
| Profit for the period and total comprehensive income | - |
|
1,516,280 |
| As at 31 December 2025 |
|
|
7,040,192 |
| 31 December 2025 | 31 March 2025 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash generated from operations | 1 |
|
|
|
| Interest refunded |
|
|
||
| Tax paid |
( |
( |
||
| Net cash generated from operating activities |
|
|
||
| Cash flows from investing activities | ||||
| Purchase of tangible assets |
|
( |
||
| Interest received |
|
|
||
| Loan to related Party | (429,999) | - | ||
| Net cash used in investing activities |
( |
( |
||
| Cash flows from financing activities | ||||
| Repayment of bank borrowings |
|
( |
||
| Interest paid | - | (24,933) | ||
| Net cash generated from/(used in) financing activities |
|
( |
||
| Increase in cash and cash equivalents |
|
|
||
| Cash and cash equivalents at beginning of period | 2 |
|
|
|
| Cash and cash equivalents at end of period | 2 |
|
|
|
| 31 December 2025 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Profit for the financial period |
|
|
|
| Adjustments for: | |||
| Tax on profit |
|
|
|
| Interest income |
( |
|
|
| Depreciation of tangible assets |
|
|
|
| Movements in working capital: | |||
| Decrease/(increase) in stocks |
|
( |
|
| Increase in trade and other debtors |
( |
( |
|
| Increase in trade and other creditors |
|
|
|
| Net cash generated from operations |
|
|
|
| 31 December 2025 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| As at 1 April 2025 | Cash flows | As at 31 December 2025 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
6,013,339 |
|
| Plant & Machinery |
|
| Motor Vehicles |
|
| 31 December 2025 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
|
|
|
|
|
| 31 December 2025 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| United Kingdom |
|
|
|
| Rest of the world |
|
|
|
| 43,656,737 | 28,582,455 | ||
| 31 December 2025 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Other operating income |
|
|
|
| 107,713 | 200,700 | ||
| 31 December 2025 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Bad debts | 313,367 | 389,194 | |
| Operating lease rentals |
|
|
|
| Depreciation of tangible fixed assets |
|
|
|
| 31 December 2025 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Audit Services | |||
| Audit of the company's financial statements |
|
|
|
|
31 December 2025
|
31 March 2025
|
||
|
£
|
£
|
||
|
Wages and Salaries
|
519,515
|
499,494
|
|
|
Social security costs
|
51,496
|
35,457
|
|
|
Other Pension costs
|
2,996
|
1,644
|
|
|
|
|
||
|
574,007
|
536,595
|
| 31 December 2025 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| 31 December 2025 | 31 March 2025 | ||
|---|---|---|---|
| Office and administration |
|
|
|
| Sales, marketing and distribution |
|
|
|
|
|
|
||
| 31 December 2025 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Emoluments | - |
|
|
| 31 December 2025 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Interest payable to bank | - |
|
|
| Tax Rate | 31 December 2025 | 31 March 2025 | |||
|---|---|---|---|---|---|
| 31 December 2025 | 31 March 2025 | £ | £ | ||
| Current tax | |||||
| UK Corporation Tax | 25.0% | 25.0% |
|
|
|
| Total tax charge for the period |
|
|
|||
| 31 December 2025 | 31 March 2025 | ||||
|---|---|---|---|---|---|
| £ | £ | ||||
| Profit before tax | 2,024,586 | 1,420,478 | |||
| Tax on profit at 25% (UK standard rate) |
|
|
|||
| Expenses not deductible for tax purposes |
|
( |
|||
| Total tax charge for the period | 508,306 | 345,802 | |||
| Plant & Machinery | Motor Vehicles | Total | |
|---|---|---|---|
| £ | £ | £ | |
| Cost | |||
| As at 1 April 2025 |
|
|
|
| As at 31 December 2025 |
|
|
|
| Depreciation | |||
| As at 1 April 2025 |
|
|
|
| Provided during the period |
|
|
|
| As at 31 December 2025 |
|
|
|
| Net Book Value | |||
| As at 31 December 2025 |
|
|
|
| As at 1 April 2025 |
|
|
|
| 31 December 2025 | |
|---|---|
| £ | |
| Fair Value | |
| As at 1 April 2025 and 31 December 2025 |
|
| 31 December 2025 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Finished goods and Goods for resale |
|
|
|
| 31 December 2025 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| Prepayments and accrued income |
|
|
|
| Other debtors |
|
|
|
|
|
|
||
| 31 December 2025 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Other creditors | 9,234,203 | 2,382,995 | |
| Corporation tax |
|
|
|
| Taxation and social security | 1,318,540 | 374,156 | |
| Accruals and deferred income | 300,773 | 2,077,797 | |
|
|
|
||
| Warranty Provision | Total | |
|---|---|---|
| £ | £ | |
| Additions |
|
873,135 |
| Balance at 31 December 2025 |
|
873,135 |
| 31 December 2025 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Not later than one year |
|
|
|
| Later than one year and not later than five years |
|
|
|
|
|
|
||