|
|
|
|
|
|
|
|
|
Financial Statements |
|
Contents |
Page |
|
Members' report |
1 |
|
Independent auditor's report to the members |
3 |
|
Statement of comprehensive income |
7 |
|
Statement of financial position |
8 |
|
Reconciliation of members' interests |
10 |
|
Statement of cash flows |
12 |
|
Notes to the financial statements |
13 |
|
|
|
Members' Report |
|
|
|
|
|
|
|
|
|
Designated Member |
|
Registered office: |
|
|
|
|
|
|
|
United Kingdom |
|
|
|
|
|
Independent Auditor's Report to the Members of
|
|
|
|
(Senior Statutory Auditor) |
|
For and on behalf of |
|
|
|
Chartered accountants & statutory auditor |
|
Camburgh House |
|
27 New Dover Road |
|
Canterbury |
|
Kent |
|
CT1 3DN |
|
|
|
Statement of Comprehensive Income |
|
2026 |
2025 |
||
|
(restated) |
|||
|
Note |
£ |
£ |
|
|
Turnover |
4 |
|
|
|
------------- |
------------- |
|
|
Gross profit |
|
|
|
Administrative expenses |
|
|
|
|
------------- |
------------- |
||
|
Operating profit |
7 |
|
|
|
Other interest receivable and similar income |
8 |
|
|
|
------------- |
------------- |
||
|
Profit for the financial year before members' remuneration and profit shares available for discretionary division among members |
1,987,508 |
1,786,702 |
|
|
------------- |
------------- |
||
|
|
|
Statement of Financial Position |
|
2026 |
2025 |
|
|
(restated) |
||
|
Note |
£ |
£ |
|
Tangible assets |
10 |
|
|
|
Debtors |
11 |
|
|
|
Cash at bank and in hand |
|
|
|
|
------------ |
------------- |
||
|
|
|
||
|
Creditors: amounts falling due within one year |
12 |
|
|
|
------------- |
------------- |
||
|
Net current (liabilities)/assets |
(
|
|
|
|
------------- |
------------- |
||
|
Total assets less current liabilities |
|
|
|
|
Creditors: amounts falling due after more than one year |
13 |
|
|
|
------------- |
------------- |
||
|
Net assets |
|
|
|
|
------------- |
------------- |
||
|
Other amounts |
16 |
13,685,872 |
12,770,864 |
|
------------- |
------------- |
||
|
Other reserves, including the fair value reserve |
– |
– |
|
------------- |
------------- |
|
|
13,685,872 |
12,770,864 |
|
|
------------- |
------------- |
|
|
Loans and other debts due to members |
16 |
13,685,872 |
12,770,864 |
|
Members' other interests |
– |
– |
|
|
------------- |
------------- |
||
|
13,685,872 |
12,770,864 |
||
|
------------- |
------------- |
||
|
|
|
Statement of Financial Position (continued) |
|
|
|
Designated Member |
|
|
|
Reconciliation of Members' Interests |
|
Members' other interests |
Loans and other debts due to members less any amounts due from members in debtors |
Total members' interests |
|||
|
Other reserves, including the fair value reserve |
Total |
Other amounts |
Total |
Total 2026 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Balance at 1 April 2025 |
– |
– |
12,770,864 |
12,770,864 |
12,770,864 |
|
Profit for the financial year available for discretionary division among members |
1,987,508 |
1,987,508 |
1,987,508 |
||
|
------------ |
------------ |
------------- |
------------- |
------------- |
|
|
Members' interests after profit for the year |
1,987,508 |
1,987,508 |
12,770,864 |
12,770,864 |
14,758,372 |
|
Other division of profits |
(1,987,508) |
(1,987,508) |
1,987,508 |
1,987,508 |
– |
|
Drawings |
(1,072,500) |
(1,072,500) |
(1,072,500) |
||
|
------------ |
------------ |
------------- |
------------- |
------------- |
|
|
Balance at 31 March 2026 |
– |
– |
13,685,872 |
13,685,872 |
13,685,872 |
|
------------ |
------------ |
------------- |
------------- |
------------- |
|
|
|
|
Reconciliation of Members' Interests (continued) |
|
Members' other interests |
Loans and other debts due to members less any amounts due from members in debtors |
Total members' interests |
|||
|
Other reserves, including the fair value reserve |
Total |
Other amounts |
Total |
Total 2025 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Balance at 1 April 2024 |
– |
– |
11,525,250 |
11,525,250 |
11,525,250 |
|
Profit for the financial year available for discretionary division among members |
1,786,702 |
1,786,702 |
1,786,702 |
||
|
------------ |
------------ |
------------- |
------------- |
------------- |
|
|
Members' interests after profit for the year |
1,786,702 |
1,786,702 |
11,525,250 |
11,525,250 |
13,311,952 |
|
Other division of profits |
(1,786,702) |
(1,786,702) |
1,786,702 |
1,786,702 |
– |
|
Drawings |
(541,088) |
(541,088) |
(541,088) |
||
|
------------ |
------------ |
------------- |
------------- |
------------- |
|
|
Balance at 31 March 2025 |
– |
– |
12,770,864 |
12,770,864 |
12,770,864 |
|
------------ |
------------ |
------------- |
------------- |
------------- |
|
|
|
|
Statement of Cash Flows |
|
2026 |
2025 |
|
|
(restated) |
||
|
£ |
£ |
|
|
Profit for the financial year |
|
1,786,702 |
|
Adjustments for: |
||
|
Depreciation of tangible assets |
|
|
|
Other interest receivable and similar income |
(
|
(
|
|
Accrued expenses |
|
|
|
Changes in: |
||
|
Trade and other debtors |
|
|
|
Trade and other creditors |
|
(
|
|
------------ |
------------ |
|
|
Cash generated from operations |
|
|
|
Interest received |
|
|
|
------------ |
------------ |
|
|
Net cash from operating activities |
|
|
|
------------ |
------------ |
|
|
Purchase of tangible assets |
(
|
(
|
|
------------ |
------------ |
|
|
Net cash used in investing activities |
(
|
(
|
|
------------ |
------------ |
|
|
Payments to members representing a return on amounts subscribed or otherwise contributed |
(1,072,500) |
(541,088) |
|
Repayments of borrowings |
(
|
(
|
|
------------ |
------------ |
|
|
Net cash used in financing activities |
(
|
(
|
|
------------ |
------------ |
|
|
Net (decrease)/increase in cash and cash equivalents |
(
|
|
|
Cash and cash equivalents at beginning of year |
6,315,662 |
4,727,496 |
|
------------ |
------------ |
|
|
Cash and cash equivalents at end of year |
|
|
|
------------ |
------------ |
|
|
|
|
Notes to the Financial Statements |
|
1. |
General information |
|
2. |
Statement of compliance |
|
3. |
Accounting policies |
|
Long leasehold property |
- |
|
|
|
Plant and machinery |
- |
|
|
|
Fixtures and fittings |
- |
|
|
|
Equipment |
- |
|
|
|
Property and WIP |
- |
|
|
|
4. |
Turnover |
|
2026 |
2025 |
|
|
(restated) |
||
|
£ |
£ |
|
|
Rendering of services |
|
|
|
------------- |
------------- |
|
|
5. |
Employee numbers |
|
6. |
Auditor's remuneration |
|
2026 |
2025 |
|
|
(restated) |
||
|
£ |
£ |
|
|
Fees payable for the audit of the financial statements |
|
|
|
-------- |
------- |
|
|
7. |
Operating profit |
|
2026 |
2025 |
|
|
(restated) |
||
|
£ |
£ |
|
|
Depreciation of tangible assets |
|
|
|
Impairment of trade debtors |
95,487 |
98,069 |
|
------------ |
------------ |
|
|
8. |
Other interest receivable and similar income |
|
2026 |
2025 |
|
|
(restated) |
||
|
£ |
£ |
|
|
Interest on loans and receivables |
181,132 |
223,063 |
|
--------- |
--------- |
|
|
9. |
Information in relation to members |
|
2026 |
2025 |
|
|
(restated) |
||
|
No. |
No. |
|
|
Average number of members |
2 |
2 |
|
---- |
---- |
|
|
10. |
Tangible assets |
|
Long leasehold property |
Plant and machinery |
Fixtures and fittings |
Equipment |
Property and WIP |
Total |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
Cost |
||||||
|
At 1 Apr 2025 (as restated) |
|
|
|
|
|
|
|
Additions |
– |
– |
|
|
– |
|
|
--------- |
-------- |
------------ |
------------ |
------------- |
------------- |
|
|
At 31 Mar 2026 |
|
|
|
|
|
|
|
--------- |
-------- |
------------ |
------------ |
------------- |
------------- |
|
|
Depreciation |
||||||
|
At 1 Apr 2025 |
|
|
|
|
|
|
|
Charge for the year |
|
– |
|
|
|
|
|
--------- |
-------- |
------------ |
------------ |
------------- |
------------- |
|
|
At 31 Mar 2026 |
|
|
|
|
|
|
|
--------- |
-------- |
------------ |
------------ |
------------- |
------------- |
|
|
Carrying amount |
||||||
|
At 31 Mar 2026 |
|
– |
|
|
|
|
|
--------- |
-------- |
------------ |
------------ |
------------- |
------------- |
|
|
At 31 Mar 2025 |
|
– |
|
|
|
|
|
--------- |
-------- |
------------ |
------------ |
------------- |
------------- |
|
|
11. |
Debtors |
|
2026 |
2025 |
|
|
(restated) |
||
|
£ |
£ |
|
|
Trade debtors |
|
|
|
Amounts owed by group undertakings |
|
|
|
Prepayments and accrued income |
|
|
|
Other debtors |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2026 |
2025 |
|
|
(restated) |
||
|
£ |
£ |
|
|
Other debtors |
|
|
|
------------ |
------------ |
|
|
2026 |
2025 |
|
|
(restated) |
||
|
£ |
£ |
|
|
Loans |
|
|
|
Trade creditors |
|
|
|
Accruals and deferred income |
|
|
|
Social security and other taxes |
|
|
|
Other creditors |
|
|
|
------------- |
------------- |
|
|
|
|
|
|
------------- |
------------- |
|
|
2026 |
2025 |
|
|
(restated) |
||
|
£ |
£ |
|
|
Loans |
|
|
|
------------- |
------------- |
|
|
14. |
Finance leases and hire purchase contracts |
|
15. |
Prior period errors |
|
16. |
Loans and other debts due to members |
|
2026 |
2025 |
|
|
(restated) |
||
|
£ |
£ |
|
|
Amounts owed to members in respect of profits |
13,685,872 |
12,770,864 |
|
------------- |
------------- |
|
|
17. |
Analysis of changes in net debt |
|
At 1 Apr 2025 |
Cash flows |
At 31 Mar 2026 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
(1,380,840) |
|
|
Debt due within one year |
(6,109,493) |
699,006 |
(5,410,487) |
|
Debt due after one year |
(24,111,036) |
7,061,383 |
(17,049,653) |
|
------------- |
------------ |
------------- |
|
|
Net debt (before members' debt) |
(23,904,867) |
6,379,549 |
(17,525,318) |
|
------------- |
------------ |
------------- |
|
|
Loans and other debts due to members |
|||
|
Other amounts |
(12,770,864) |
(915,008) |
(13,685,872) |
|
------------- |
------------ |
------------- |
|
|
Net debt |
(
|
|
(
|
|
------------- |
------------ |
------------- |
|
|
18. |
Operating leases |
|
2026 |
2025 |
|
|
(restated) |
||
|
£ |
£ |
|
|
Not later than 1 year |
|
|
|
Later than 1 year and not later than 5 years |
|
|
|
Later than 5 years |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
19. |
Related party transactions |
|
20. |
Controlling party |