|
|
|
|
|
Designated Member
|
|
|
|
for and on behalf of
|
|
|
|
Trinity Court
Church Street
Rickmansworth
Hertfordshire
WD3 1RT
|
| 2025 | 2024 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| TURNOVER |
|
|
||
| GROSS PROFIT |
|
|
||
| Administrative expenses |
( |
( |
||
| OPERATING LOSS | 3 |
( |
( |
|
| Other interest receivable and similar income |
|
|
||
| Interest payable and similar charges | 7 |
( |
( |
|
| LOSS FOR THE FINANCIAL YEAR BEFORE MEMBERS' REMUNERATION AND PROFIT SHARES |
( |
( |
||
| Members' remuneration charged as an expense | - | - | ||
| LOSS FOR THE FINANCIAL YEAR AVAILABLE FOR DISCRETIONARY DIVISION AMONG MEMBERS |
( |
( |
||
| OTHER COMPREHENSIVE INCOME FOR THE YEAR | - | - | ||
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR | (47,757) | (43,322) | ||
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 8 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Debtors | 9 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 10 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| NET ASSETS ATTRIBUTABLE TO MEMBERS |
|
|
|||
| REPRESENTED BY: | |||||
| Loans and other debts due to members | |||||
| - | - | ||||
| Equity | |||||
| Members' other interests | |||||
| Members' capital | 100 | 100 | |||
| Other reserves | 74,058 | 81,815 | |||
| 74,158 | 81,915 | ||||
| TOTAL MEMBERS' INTEREST | |||||
| Members' other interests | 74,158 | 81,915 | |||
| 74,158 | 81,915 | ||||
|
Designated Member
|
|
|
| EQUITY | DEBT | |||
|---|---|---|---|---|
| Members' other interests | Loans and other debts due to members less any amounts due from members in debtors | |||
| Members'Capital classified as Equity | Other Reserves | Total Equity | Members'Capital classified as Debt | |
| £ | £ | £ | £ | |
| Balance at 1 January 2024 | 100 |
|
75,237 | - |
| Members' remuneration charged as an expense, including employment and retirement benefit costs | - | - | - | - |
| Profit/(loss) for the financial year available for discretionary division among members | - |
( |
( |
- |
| Members' interests after profit/(loss) for the year | 100 | 31,815 | 31,915 | - |
| Drawings | - | - | - | - |
| Other Movements | - | 50,000 | 50,000 | - |
| As at 31 December 2024 and 1 January 2025 | 100 | 81,815 | 81,915 | - |
| Profit/(loss) for the financial year available for discretionary division among members | - |
( |
( |
- |
| Members' interests after profit/(loss) for the year | 100 | 34,058 | 34,158 | - |
| Other Movements | - | 40,000 | 40,000 | - |
| Amounts due to members | - | - | - | - |
| As at 31 December 2025 | 100 | 74,058 | 74,158 | - |
| DEBT | |||
|---|---|---|---|
| Loans and other debts due to members less any amounts due from members in debtors | |||
| Other amounts | Total Debts | Total members' interest | |
| £ | £ | £ | |
| Balance at 1 January 2024 | - | - | 75,237 |
| Members' remuneration charged as an expense, including employment and retirement benefit costs | - | - | - |
| Profit/(loss) for the financial year available for discretionary division among members | - | - |
( |
| Members' interests after profit/(loss) for the year | - | - | 31,915 |
| Drawings | - | - | - |
| Other Movements | - | - | 50,000 |
| As at 31 December 2024 and 1 January 2025 | - | - | 81,915 |
| Profit/(loss) for the financial year available for discretionary division among members | - | - |
( |
| Members' interests after profit/(loss) for the year | - | - | 34,158 |
| Other Movements | - | - | 40,000 |
| Amounts due to members | - | - | - |
| As at 31 December 2025 | - | - | 74,158 |
| 2025 | 2024 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash used in operations | 1 |
( |
( |
|
| Interest paid |
( |
( |
||
| Net cash used in operating activities |
( |
( |
||
| Cash flows from investing activities | ||||
| Purchase of tangible assets |
|
( |
||
| Cash flows from financing activities | ||||
| Capital introduced by members (classified as equity or liability) | 40,000 | 50,000 | ||
| Repayment of finance leases |
|
( |
||
| Net cash generated from financing activities |
|
|
||
| Decrease in cash and cash equivalents |
( |
( |
||
| Cash and cash equivalents at beginning of year | 2 |
|
|
|
| Foreign exchange losses on cash and cash equivalents |
( |
( |
||
| Cash and cash equivalents at end of year | 2 |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Loss for the financial year before members' remuneration and profit shares |
( |
( |
|
| Adjustments for: | |||
| Interest expense |
|
|
|
| Depreciation of tangible assets |
|
|
|
| Foreign exchange losses | 35 | 268 | |
| Movements in working capital: | |||
| Decrease/(increase) in trade and other debtors |
|
( |
|
| Increase/(decrease) in trade and other creditors |
|
( |
|
| Net cash used in operations |
( |
( |
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| As at 1 January 2025 | Cash flows | As at 31 December 2025 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
(5,607) |
|
| Computer Equipment |
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Depreciation of tangible fixed assets |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Audit Services | |||
| Audit of the company's financial statements |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| Average number of members during the year | 3 | 3 | |
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bank loans and overdrafts |
|
|
|
| Computer Equipment | |
|---|---|
| £ | |
| Cost | |
| As at 1 January 2025 |
|
| As at 31 December 2025 |
|
| Depreciation | |
| As at 1 January 2025 |
|
| Provided during the period |
|
| As at 31 December 2025 |
|
| Net Book Value | |
| As at 31 December 2025 |
|
| As at 1 January 2025 |
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Prepayments and accrued income |
|
|
|
| VAT |
|
|
|
| Amounts owed by other participating interests | 4,311 | 4,597 | |
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Accruals and deferred income |
|
|
|
|
|
|
||