|
|
|
|
|
|
|
|
|
Financial Statements |
|
Contents |
Page |
|
Officers and professional advisers |
1 |
|
Strategic report |
2 |
|
Directors' report |
3 |
|
Chartered accountants report to the board of directors on the preparation of the unaudited statutory financial statements |
4 |
|
Statement of comprehensive income |
5 |
|
Statement of financial position |
6 |
|
Statement of changes in equity |
7 |
|
Statement of cash flows |
8 |
|
Notes to the financial statements |
9 |
|
|
|
Officers and Professional Advisers |
|
The board of directors |
|
|
|
|
|
Company secretary |
|
|
Registered office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accountants |
|
|
Chartered Accountants |
|
|
St Denys House |
|
|
22 East Hill |
|
|
St Austell |
|
|
Cornwall |
|
|
PL25 4TR |
|
|
|
|
Strategic Report |
|
|
|
Director |
|
Registered office: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Directors' Report |
|
|
|
|
|
|
|
|
|
Director |
|
Registered office: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Chartered Accountants Report to the Board of Directors on the Preparation of the Unaudited Statutory Financial Statements of
|
|
|
|
Statement of Comprehensive Income |
|
2026 |
2025 |
||
|
Note |
£ |
£ |
|
|
Turnover |
4 |
|
|
|
Cost of sales |
(
|
(
|
|
------------ |
------------ |
|
|
Gross profit |
|
|
|
Administrative expenses |
(
|
(
|
|
|
------------ |
------------ |
||
|
Operating profit |
5 |
|
|
|
Income from other fixed asset investments |
8 |
– |
(
|
|
Other interest receivable and similar income |
9 |
|
|
|
Amounts written back to investments |
10 |
– |
|
|
------------ |
------------ |
||
|
Profit before taxation |
|
|
|
|
Tax on profit |
11 |
(
|
(
|
|
--------- |
--------- |
||
|
Profit for the financial year and total comprehensive income |
|
|
|
|
--------- |
--------- |
||
|
|
|
Statement of Financial Position |
|
2026 |
2025 |
||
|
Note |
£ |
£ |
£ |
|
Tangible assets |
14 |
|
|
|
|
Debtors |
15 |
|
|
|
|
Cash at bank and in hand |
|
|
||
|
------------ |
------------ |
|||
|
|
|
|||
|
Creditors: amounts falling due within one year |
16 |
|
|
|
|
------------ |
------------ |
|||
|
Net current assets |
|
|
||
|
------------ |
------------ |
|||
|
Total assets less current liabilities |
|
|
||
|
Provisions |
17 |
|
|
|
|
------------ |
------------ |
|||
|
Net assets |
|
|
||
|
------------ |
------------ |
|||
|
Called up share capital |
19 |
|
|
|
|
Capital redemption reserve |
20 |
|
|
|
|
Retained earnings |
20 |
|
|
|
|
------------ |
------------ |
|||
|
Shareholders funds |
|
|
||
|
------------ |
------------ |
|||
|
|
|
|
Director |
Director |
|
|
|
Statement of Changes in Equity |
|
Called up share capital |
Capital redemption reserve |
Retained earnings |
Total |
||
|
£ |
£ |
£ |
£ |
||
|
At 1 April 2024 |
|
|
|
|
|
|
Profit for the year |
|
|
|||
|
-------- |
---- |
------------ |
------------ |
||
|
Total comprehensive income for the year |
– |
– |
|
|
|
|
Dividends paid and payable |
12 |
– |
– |
(
|
(
|
|
-------- |
---- |
------------ |
------------ |
||
|
Total investments by and distributions to owners |
– |
– |
(
|
(
|
|
|
At 31 March 2025 |
|
|
|
2,262,445
|
|
|
Profit for the year |
|
|
|||
|
-------- |
---- |
------------ |
------------ |
||
|
Total comprehensive income for the year |
– |
– |
|
|
|
|
Issue of shares |
|
– |
– |
|
|
|
Dividends paid and payable |
12 |
– |
– |
(
|
(
|
|
---- |
---- |
--------- |
--------- |
||
|
Total investments by and distributions to owners |
|
– |
(
|
(
|
|
|
-------- |
---- |
------------ |
------------ |
||
|
At 31 March 2026 |
|
|
|
2,246,720
|
|
|
-------- |
---- |
------------ |
------------ |
||
|
|
|
Statement of Cash Flows |
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Profit for the financial year |
|
|
|
Adjustments for: |
||
|
Depreciation of tangible assets |
13,772 |
15,456 |
|
Amounts written back to investments |
– |
(
|
|
Income from other fixed asset investments |
– |
|
|
Finance income |
(
|
(
|
|
Tax on profit |
|
|
|
Accrued expenses/(income) |
|
(
|
|
Changes in: |
||
|
Trade and other debtors |
(
|
(
|
|
Trade and other creditors |
(
|
|
|
--------- |
--------- |
|
|
Cash generated from operations |
(
|
|
|
Tax paid |
(
|
(
|
|
--------- |
--------- |
|
|
Net cash (used in)/from operating activities |
(
|
|
|
--------- |
--------- |
|
|
Purchase of tangible assets |
(
|
(
|
|
Proceeds from sale of other investments |
– |
|
|
Dividends received |
– |
|
|
Interest received |
|
|
|
--------- |
--------- |
|
|
Net cash from investing activities |
|
|
|
--------- |
--------- |
|
|
Proceeds from issue of ordinary shares |
|
– |
|
Dividends paid |
(
|
(
|
|
--------- |
--------- |
|
|
Net cash used in financing activities |
(
|
(
|
|
--------- |
--------- |
|
|
Net (decrease)/increase in cash and cash equivalents |
(
|
|
|
Cash and cash equivalents at beginning of year |
3,547,896 |
3,308,403 |
|
------------ |
------------ |
|
|
Cash and cash equivalents at end of year |
|
|
|
------------ |
------------ |
|
|
|
|
Notes to the Financial Statements |
|
Leasehold improvements |
- |
|
|
|
Computer equipment |
- |
|
|
|
Fixtures and fittings |
- |
|
|
|
Office equipment |
- |
|
|
|
Website |
- |
|
|
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Sale of goods |
|
|
|
------------ |
------------ |
|
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Depreciation of tangible assets |
|
|
|
Foreign exchange differences |
|
(
|
|
-------- |
-------- |
|
|
2026 |
2025 |
|
|
No. |
No. |
|
|
Administrative staff |
|
|
|
Management staff |
2 |
2 |
|
Number of call centre staff |
|
|
|
---- |
---- |
|
|
|
|
|
|
---- |
---- |
|
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Other pension costs |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Remuneration |
|
|
|
-------- |
-------- |
|
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Gain/(loss) on disposal of other fixed asset investments |
– |
(8,128) |
|
Other income from other fixed asset investments |
– |
7,695 |
|
---- |
------- |
|
|
– |
(
|
|
|
---- |
------- |
|
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Interest on bank deposits |
|
|
|
Other interest |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Fair value (gains)/losses |
– |
(31,921)
|
|
---- |
-------- |
|
|
2026 |
2025 |
|
|
£ |
£ |
|
|
UK current tax expense |
|
|
|
-------- |
-------- |
|
|
Tax on profit |
|
|
|
-------- |
-------- |
|
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Profit on ordinary activities before taxation |
|
|
|
--------- |
--------- |
|
|
Profit on ordinary activities by rate of tax |
|
|
|
--------- |
--------- |
|
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Dividends paid during the year (excluding those for which a liability existed at the end of the prior year ) |
|
|
|
--------- |
--------- |
|
|
Patents, trademarks and licences |
|
|
£ |
|
|
Cost |
|
|
At 1 April 2025 and 31 March 2026 |
|
|
------- |
|
|
Amortisation |
|
|
At 1 April 2025 and 31 March 2026 |
|
|
------- |
|
|
Carrying amount |
|
|
At 31 March 2026 |
– |
|
------- |
|
|
At 31 March 2025 |
– |
|
------- |
|
|
Long leasehold property |
Computer equipment |
Fixtures and fittings |
Office equipment |
Website |
Total |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
Cost |
||||||
|
At 1 Apr 2025 |
|
|
|
|
|
|
|
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 |
– |
|
|
|
|
|
|
------- |
-------- |
-------- |
-------- |
--------- |
--------- |
|
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Trade debtors |
|
|
|
Prepayments and accrued income |
|
|
|
Other debtors |
|
– |
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Trade creditors |
|
|
|
Accruals and deferred income |
|
|
|
Corporation tax |
|
|
|
Social security and other taxes |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
Pensions and similar obligations |
|
|
£ |
|
|
At 1 April 2025 |
|
|
Charge against provision |
(
|
|
-------- |
|
|
At 31 March 2026 |
|
|
-------- |
|
|
2026 |
2025 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
28,500 |
|
28,500 |
|
|
|
1,500 |
|
1,500 |
|
|
|
100 |
– |
– |
|
-------- |
-------- |
-------- |
-------- |
|
|
|
|
|
|
|
|
-------- |
-------- |
-------- |
-------- |
|
|
2026 |
2025 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
28,500 |
|
28,500 |
|
|
|
1,500 |
|
1,500 |
|
-------- |
-------- |
-------- |
-------- |
|
|
|
30,000
|
|
30,000
|
|
|
-------- |
-------- |
-------- |
-------- |
|
|
2026 |
2025 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
– |
– |
– |
|
---- |
---- |
---- |
---- |
|
|
At 1 Apr 2025 |
Cash flows |
At 31 Mar 2026 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
(213,639) |
|
|
------------ |
--------- |
------------ |
|