| Directors |
|
|
|
|
| Company Number |
|
| Registered Office | 40-42 Standard Road |
| Park Royal | |
| London | |
| NW10 6EU | |
| Auditors |
|
| Chartered Accountants and Statutory Auditors | |
| 65 Delamere Road | |
| Hayes | |
| Middlesex | |
| UB4 0NN | |
|
Director
|
Director
|
|
27 August 2026
|
|
|
|
|
|
Director
|
Director
|
|
|
|
for and on behalf of
|
|
|
|
Chartered Accountants and Statutory Auditors
65 Delamere Road
Hayes
Middlesex
UB4 0NN
|
| 2025 | 2024 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| TURNOVER | 3 |
|
|
|
| Cost of sales |
( |
( |
||
| GROSS PROFIT |
|
|
||
| Distribution costs |
( |
( |
||
| Administrative expenses |
( |
( |
||
| Other operating income |
|
|
||
| OPERATING PROFIT | 5 |
|
|
|
| Loss on disposal of fixed asset investments | - | (54) | ||
| Profit on disposal of current asset investments | 1,611 | - | ||
| Other interest receivable and similar income | 9 |
|
|
|
| Interest payable and similar charges | 10 |
( |
( |
|
| PROFIT BEFORE TAXATION |
|
|
||
| Tax on Profit | 11 |
( |
( |
|
| PROFIT AFTER TAXATION BEING PROFIT FOR THE FINANCIAL YEAR |
|
|
||
| OTHER COMPREHENSIVE INCOME FOR THE YEAR | - | - | ||
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR | 617,813 | 892,308 | ||
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible assets | 12 |
|
|
||
| Investments-Other | 13 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Stocks | 14 |
|
|
||
| Debtors | 15 |
|
|
||
| Investments | 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 | 20 |
( |
|
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 22 |
|
|
||
| Profit and Loss Account |
|
|
|||
| SHAREHOLDERS' FUNDS | 4,162,394 | 3,544,581 | |||
|
Director
|
Director
|
|
|
| Share Capital | Profit and Loss Account | Total | |
|---|---|---|---|
| £ | £ | £ | |
| As at 1 September 2023 |
|
|
2,652,273 |
| Profit for the year and total comprehensive income | - |
|
892,308 |
| As at 31 August 2024 and 1 September 2024 |
|
|
3,544,581 |
| Profit for the year and total comprehensive income | - |
|
617,813 |
| As at 31 August 2025 |
|
|
4,162,394 |
| 2025 | 2024 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash generated from operations | 1 |
|
|
|
| Interest paid |
( |
( |
||
| Tax paid |
( |
( |
||
| Net cash generated from operating activities |
|
|
||
| Cash flows from investing activities | ||||
| Purchase of tangible assets |
( |
( |
||
| Proceeds from disposal of other fixed asset investments |
|
( |
||
| Purchase of current asset investments |
( |
( |
||
| Interest received |
|
|
||
| Net cash used in investing activities |
( |
( |
||
| Cash flows from financing activities | ||||
| Repayment of bank borrowings |
( |
( |
||
| Amount introduced by directors | 2,322 | 8,460 | ||
| Net cash used in financing activities |
( |
( |
||
| (Decrease)/increase in cash and cash equivalents |
( |
|
||
| Cash and cash equivalents at beginning of year | 2 |
|
|
|
| Cash and cash equivalents at end of year | 2 |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Profit for the financial year |
|
|
|
| Adjustments for: | |||
| Tax on profit |
|
|
|
| Interest expense |
|
|
|
| Interest income |
( |
|
|
| Depreciation of tangible assets |
|
|
|
| Loss on disposal of fixed asset investments | - | 54 | |
| Profit on disposal of current asset investments | (1,611) | - | |
| Movements in working capital: | |||
| Increase in stocks |
( |
( |
|
| Increase in trade and other debtors |
( |
( |
|
| Increase in trade and other creditors |
|
|
|
| Net cash generated from operations |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| As at 1 September 2024 | Cash flows | As at 31 August 2025 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
(13,835) |
|
| Debts falling due after more than one year | (496,526) | 82,451 | (414,075) |
| (204,445) | 68,616 | (135,829) | |
| Plant, Machinery and Equipments etc |
|
| Motor Vehicles |
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
|
|
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Rental income |
|
|
|
| Other operating income | - |
|
|
| 42,225 | 38,981 | ||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bad debts | 760 | 6,020 | |
| Depreciation of tangible fixed assets |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Audit Services | |||
| Audit of the company's financial statements |
|
|
|
| Other Services | |||
| Benefits in kind |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| Social security costs |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bank interest receivable |
|
|
|
| Other Interest | 50 | - | |
| 3,142 | - | ||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Interest on bank loans |
|
|
|
| Other finance charges | - |
|
|
| 40,511 | 55,635 | ||
| Tax Rate | 2025 | 2024 | |||
|---|---|---|---|---|---|
| 2025 | 2024 | £ | £ | ||
| Current tax | |||||
| UK Corporation Tax | 25.0% | 25.0% |
|
|
|
| Deferred Tax | |||||
| Origination and reversal of timing differences |
|
|
|||
| Total tax charge for the period |
|
|
|||
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| £ | £ | ||||
| Profit before tax | 857,451 | 1,192,691 | |||
| Tax on profit at 25% (UK standard rate) |
|
|
|||
| Goodwill/depreciation not allowed for tax |
|
|
|||
| Expenses not deductible for tax purposes |
|
|
|||
| Capital allowances |
( |
( |
|||
| Short term timing differences |
|
|
|||
| Total tax charge for the period | 239,638 | 300,383 | |||
| Investment Properties | Plant, Machinery and Equipments etc | Motor Vehicles | Total | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Cost | ||||
| As at 1 September 2024 |
|
|
|
|
| Additions |
|
|
|
|
| As at 31 August 2025 |
|
|
|
|
| Depreciation | ||||
| As at 1 September 2024 |
|
|
|
|
| Provided during the period |
|
|
|
|
| As at 31 August 2025 |
|
|
|
|
| Net Book Value | ||||
| As at 31 August 2025 |
|
|
|
|
| As at 1 September 2024 |
|
|
|
|
| Other | |
|---|---|
| £ | |
| Cost or Valuation | |
| As at 1 September 2024 |
|
| As at 31 August 2025 |
|
| Provision | |
| As at 1 September 2024 |
|
| As at 31 August 2025 |
|
| Net Book Value | |
| As at 31 August 2025 |
|
| As at 1 September 2024 |
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Stock |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| Other debtors |
|
|
|
| Amounts owed by related undertakings | 2,470,508 | 2,135,507 | |
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Other investments, held for sale |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Other creditors | 43,813 | 26,371 | |
| Taxation and social security | 539,725 | 535,366 | |
| Accruals and deferred income | 8,900 | - | |
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bank loans |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bank loans |
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Amounts falling due between one and five years: | |||
| Bank loans |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Amounts falling due after more than five years: | |||
| Bank loans |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Other timing differences | 23,452 | - | |
| Deferred Tax | Total | |
|---|---|---|
| £ | £ | |
| Origination and reversal of timing differences |
|
|
| Balance at 31 August 2025 |
|
23,452 |