|
Director
|
|
25/08/2026
|
|
|
Resigned |
|
|
|
Resigned |
|
|
|
||
|
|
Appointed |
|
|
Director
|
|
|
|
for and on behalf of
|
|
|
|
1 Croft Court, Plumpton Close
Whtehills Business Park
Blackpool
Lancashire
FY4 5PR
|
| 31 March 2026 | 31 March 2025 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| TURNOVER | 3 |
|
|
|
| Cost of sales |
( |
( |
||
| GROSS PROFIT |
|
|
||
| Administrative expenses |
( |
( |
||
| Other operating income |
|
|
||
| OPERATING PROFIT | 5 |
|
|
|
| Loss on disposal of fixed assets |
|
( |
||
| Other interest receivable and similar income | 10 |
|
|
|
| Interest payable and similar charges | 11 |
( |
( |
|
| PROFIT BEFORE TAXATION |
|
|
||
| Tax on Profit | 12 |
( |
( |
|
| PROFIT AFTER TAXATION BEING PROFIT FOR THE FINANCIAL YEAR |
|
|
||
| 31 March 2026 | 31 March 2025 | |||
|---|---|---|---|---|
| £ | £ | |||
| PROFIT FOR THE FINANCIAL YEAR |
|
|
||
| OTHER COMPREHENSIVE INCOME: | ||||
| Gain on revaluation of property, plant and equipment |
|
|
||
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
|
|
||
| 31 March 2026 | 31 March 2025 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Intangible Assets | 13 |
|
|
||
| Tangible Assets | 14 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Stocks | 15 |
|
|
||
| Debtors | 16 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 17 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| Creditors: Amounts Falling Due After More Than One Year | 18 |
( |
( |
||
| PROVISIONS FOR LIABILITIES | |||||
| Deferred Taxation | 21 |
( |
( |
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 23 |
|
|
||
| Revaluation reserve |
|
|
|||
| Profit and Loss Account |
|
|
|||
| SHAREHOLDERS' FUNDS | 5,060,284 | 4,612,772 | |||
|
Director
|
|
|
| Share Capital | Revaluation reserve | Profit and Loss Account | Total | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| As at 1 January 2024 |
|
|
|
3,178,610 |
| Profit for year | - | - | 1,598,904 |
|
| Surplus on revaluation | - |
|
- |
|
| Other comprehensive income for the period | - |
|
|
|
| Total comprehensive income for the period | - | 110,000 |
|
1,708,904 |
| Dividends paid | - | - | (274,742) | (274,742) |
| As at 31 March 2025 and 1 April 2025 |
|
|
|
4,612,772 |
| Profit for the year and total comprehensive income | - | - |
|
1,077,747 |
| Dividends paid | - | - | (630,235) | (630,235) |
| As at 31 March 2026 |
|
|
|
5,060,284 |
| Freehold |
|
| Plant & Machinery |
|
| Motor Vehicles |
|
| Fixtures & Fittings |
|
| Computer Equipment |
|
| 31 March 2026 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
|
|
|
|
|
| 31 March 2026 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Grant income |
|
|
|
| Other operating income |
|
|
|
| 27,519 | 13,991 | ||
| 31 March 2026 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Bad debts | 8,889 | 14,167 | |
| Operating lease rentals |
|
|
|
| Depreciation of tangible fixed assets |
|
|
|
| Amortisation of intangible fixed assets |
|
|
|
| 31 March 2026 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Audit Services | |||
| Audit of the company's financial statements |
|
|
|
| 31 March 2026 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| Social security costs |
|
|
|
| Other pension costs |
|
|
|
|
|
|
||
| 31 March 2026 | 31 March 2025 | ||
|---|---|---|---|
| Office and administration |
|
|
|
| Sales, marketing and distribution |
|
|
|
|
|
|
||
| 31 March 2026 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Emoluments |
|
|
|
| Company contributions to money purchase pension schemes |
|
|
|
|
|
|
||
| 31 March 2026 | 31 March 2025 | ||
|---|---|---|---|
| Money purchase pension schemes |
|
|
|
| 31 March 2026 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Bank interest receivable |
|
|
|
| Other interest receivable | - | 1,165 | |
| 6,865 | 7,712 | ||
| 31 March 2026 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Bank loans and overdrafts | - |
|
|
| Finance charges payable under finance leases and hire purchase contracts | 27,926 | 16,648 | |
| Late payment tax charges |
|
|
|
| 28,683 | 25,168 | ||
| Tax Rate | 31 March 2026 | 31 March 2025 | |||
|---|---|---|---|---|---|
| 31 March 2026 | 31 March 2025 | £ | £ | ||
| Current tax | |||||
| UK Corporation Tax | 25.0% | 25.0% |
|
|
|
| Deferred Tax | |||||
| Deferred taxation |
( |
|
|||
| Total tax charge for the period |
|
|
|||
| 31 March 2026 | 31 March 2025 | ||||
|---|---|---|---|---|---|
| £ | £ | ||||
| Profit before tax | 1,447,088 | 2,158,485 | |||
| Tax on profit at 25% (UK standard rate) |
|
|
|||
| Goodwill/depreciation not allowed for tax |
|
|
|||
| Expenses not deductible for tax purposes |
|
|
|||
| Short term timing differences |
|
|
|||
| Group relief |
( |
|
|||
| Total tax charge for the period | 369,341 | 559,581 | |||
| Goodwill | |||
|---|---|---|---|
| £ | |||
| Cost | |||
| As at 1 April 2025 |
|
||
| As at 31 March 2026 |
|
||
| Amortisation | |||
| As at 1 April 2025 |
|
||
| Provided during the period |
|
||
| As at 31 March 2026 |
|
||
| Net Book Value | |||
| As at 31 March 2026 |
|
||
| As at 1 April 2025 |
|
||
| Land & Property | ||||
|---|---|---|---|---|
| Freehold | Plant & Machinery | Motor Vehicles | Fixtures & Fittings | |
| £ | £ | £ | £ | |
| Cost | ||||
| As at 1 April 2025 |
|
|
|
|
| Additions |
|
|
|
|
| As at 31 March 2026 |
|
|
|
|
| Depreciation | ||||
| As at 1 April 2025 |
|
|
|
|
| Provided during the period |
|
|
|
|
| As at 31 March 2026 |
|
|
|
|
| Net Book Value | ||||
| As at 31 March 2026 |
|
|
|
|
| As at 1 April 2025 |
|
|
|
|
| Computer Equipment | Total | |
|---|---|---|
| £ | £ | |
| Cost | ||
| As at 1 April 2025 |
|
|
| Additions |
|
|
| As at 31 March 2026 |
|
|
| Depreciation | ||
| As at 1 April 2025 |
|
|
| Provided during the period |
|
|
| As at 31 March 2026 |
|
|
| Net Book Value | ||
| As at 31 March 2026 |
|
|
| As at 1 April 2025 |
|
|
| 31 March 2026 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Fixtures & Fittings | - |
|
|
| Motor Vehicles |
|
|
|
|
|
|
||
| Land & Property | ||||
|---|---|---|---|---|
| Freehold | Plant & Machinery | Motor Vehicles | Fixtures & Fittings | |
| £ | £ | £ | £ | |
| At cost | 676,916 | 267,354 | 1,302,665 | 941,651 |
| At valuation | 183,084 | - | - | - |
| 860,000 | 267,354 | 1,302,665 | 941,651 | |
| Computer Equipment | Total | |
|---|---|---|
| £ | £ | |
| At cost | 42,349 | 3,230,935 |
| At valuation | - | 183,084 |
| 42,349 | 3,414,019 | |
| Land & Property | |
|---|---|
| Freehold | |
| £ | |
| Cost | 676,916 |
| Accumulated depreciation and impairment | 188,830 |
| Carrying amount |
|
| 31 March 2026 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Finished goods |
|
|
|
| 31 March 2026 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| Prepayments and accrued income |
|
|
|
| Other debtors |
|
|
|
| VAT |
|
|
|
| Amounts owed by group undertakings |
|
|
|
|
|
|
||
| 31 March 2026 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Net obligations under finance lease and hire purchase contracts |
|
|
|
| Trade creditors |
|
|
|
| Bank loans and overdrafts | - |
|
|
| Other creditors | 86,989 | 3,095 | |
| Corporation tax |
|
|
|
| Taxation and social security | 84,152 | 43,750 | |
| Accruals and deferred income | 355,683 | 382,612 | |
|
|
|
||
| 31 March 2026 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Net obligations under finance lease and hire purchase contracts |
|
|
|
| 31 March 2026 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Net obligations under finance lease and hire purchase contracts | 277,328 | 454,501 | |
| Bank loans and overdrafts | - | 58,334 |
| 31 March 2026 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Amounts falling due within one year or on demand: | |||
| Bank loans | - |
|
|
| 31 March 2026 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| The future minimum finance lease payments are as follows: | |||
| Not later than one year |
|
|
|
| Later than one year and not later than five years |
|
|
|
|
|
|
||
|
|
|
||
| 31 March 2026 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Accelerated capital allowances |
|
|
|
| Deferred Tax | Total | |
|---|---|---|
| £ | £ | |
| As at 1 April 2025 |
|
106,655 |
| Utilised |
( |
(16,278) |
| Balance at 31 March 2026 |
|
90,377 |
| 31 March 2026 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Not later than one year |
|
|
|
| Later than one year and not later than five years |
|
|
|
|
|
|
||
| 31 March 2026 | 31 March 2025 | ||
|---|---|---|---|
| £ | £ | ||
| On equity shares: | |||
| Interim dividend paid |
|
|
|