Acorah Software Products - Accounts Production 19.4.300 false true 30 November 2024 1 December 2023 false 28 August 2026 true 1 December 2024 30 November 2025 30 November 2025 04970451 K Aparnevs I Cimaka iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 04970451 frs-core:CurrentFinancialInstruments frs-core:WithinOneYear 2024-11-30 04970451 frs-core:CurrentFinancialInstruments frs-core:WithinOneYear 2025-11-30 04970451 2024-11-30 04970451 2025-11-30 04970451 2024-12-01 2025-11-30 04970451 frs-core:CurrentFinancialInstruments 2025-11-30 04970451 frs-core:MotorVehicles 2025-11-30 04970451 frs-core:MotorVehicles 2024-12-01 2025-11-30 04970451 frs-core:MotorVehicles 2024-11-30 04970451 frs-core:PlantMachinery 2025-11-30 04970451 frs-core:PlantMachinery 2024-12-01 2025-11-30 04970451 frs-core:PlantMachinery 2024-11-30 04970451 frs-core:ShareCapital 2025-11-30 04970451 frs-core:RetainedEarningsAccumulatedLosses 2024-12-01 2025-11-30 04970451 frs-core:RetainedEarningsAccumulatedLosses 2025-11-30 04970451 frs-bus:PrivateLimitedCompanyLtd 2024-12-01 2025-11-30 04970451 frs-bus:FullAccounts 2024-12-01 2025-11-30 04970451 frs-bus:MediumEntities 2024-12-01 2025-11-30 04970451 frs-bus:Audited 2024-12-01 2025-11-30 04970451 frs-bus:Medium-sizedCompaniesRegimeForAccounts 2024-12-01 2025-11-30 04970451 frs-bus:Medium-sizedCompaniesRegimeForDirectorsReport 2024-12-01 2025-11-30 04970451 frs-bus:OrdinaryShareClass1 2024-12-01 2025-11-30 04970451 frs-bus:OrdinaryShareClass1 2025-11-30 04970451 frs-bus:OrdinaryShareClass2 2024-12-01 2025-11-30 04970451 frs-bus:OrdinaryShareClass2 2025-11-30 04970451 frs-bus:Director1 2024-12-01 2025-11-30 04970451 frs-bus:CompanySecretary1 2024-12-01 2025-11-30 04970451 frs-countries:EnglandWales 2024-12-01 2025-11-30 04970451 frs-core:CurrentFinancialInstruments frs-core:WithinOneYear 2024-11-30 04970451 2023-11-30 04970451 2024-11-30 04970451 2023-12-01 2024-11-30 04970451 frs-core:CurrentFinancialInstruments 2024-11-30 04970451 frs-core:ShareCapital 2023-11-30 04970451 frs-core:ShareCapital 2024-11-30 04970451 frs-core:RetainedEarningsAccumulatedLosses 2023-12-01 2024-11-30 04970451 frs-core:RetainedEarningsAccumulatedLosses frs-core:PreviouslyStatedAmount 2023-11-30 04970451 frs-core:RetainedEarningsAccumulatedLosses 2024-11-30 04970451 frs-bus:OrdinaryShareClass1 2023-12-01 2024-11-30 04970451 frs-bus:OrdinaryShareClass2 2023-12-01 2024-11-30
Registered number: 04970451
Roman Builders Limited
Strategic Report, Director's Report and
Financial Statements
For The Year Ended 30 November 2025
Hamilton Coopers
Chartered Accountants
66 Earl Street
Maidstone
Kent
ME14 1PS
Contents
Page
Strategic Report 1
Director's Report 2—3
Independent Auditor's Report 4—7
Profit and Loss Account 8
Statement of Comprehensive Income 9
Balance Sheet 10
Statement of Changes in Equity 11
Cash Flow Statement 12
Notes to the Cash Flow Statement 13
Notes to the Financial Statements 14—18
Page 1
Strategic Report
The director presents his strategic report for the year ended 30 November 2025.
Principal Activity
The principal activity of the company is the provision of construction and building services within the UK construction sector. The company delivers a range of services including masonry works, groundworks, structural works and general building solutions to commercial clients.
Principal Risks and Uncertainties
RBL is acutely aware of the risks posed by economic fluctuations and global supply chain disruptions. However, our focus on sustainability helps mitigate long-term risks, ensuring that we remain resilient in the face of uncertainty. We actively monitor and address the impact of economic, financial, and environmental risks on our business operations, ensuring that sustainability remains a key component of our risk management strategy.
By continually adapting our business model to reflect the latest in sustainable practices, RBL is prepared for the future challenges that may arise while maintaining our commitment to reducing our carbon footprint.
On behalf of the board
K Aparnevs
Director
28 August 2026
Page 1
Page 2
Director's Report
The director presents his report and the financial statements for the year ended 30 November 2025.
Directors
The director who held office during the year were as follows:
K Aparnevs
Statement of Director's Responsibilities
The director is responsible for preparing the Strategic Report, the Director's Report and the financial statements in accordance with applicable law and regulations.
Company law requires the director to prepare financial statements for each financial year. Under that law the director has elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards, comprising FRS102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', and applicable law). Under company law the director must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing the financial statements the director is required to:
  • select suitable accounting policies and then apply them consistently;
  • make judgments and accounting estimates that are reasonable and prudent;
  • state whether applicable United Kingdom Accounting Standards, comprising FRS102, have been followed subject to any material departures disclosed and explained in the financial statements;
  • prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The director is responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. He is also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
The director is responsible for the maintenance and integrity of the corporate and financial information included on the company's website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.
Statement of Disclosure of Information to Auditors
In the case of each director in office at the date the Director's Report is approved:
  • so far as the director is aware, there is no relevant audit information of which the company's auditors are unaware; and
  • they have taken all the steps that they ought to have taken as directors in order to make themselves aware of any relevant audit information and to establish that the company's auditors are aware of that information.
Page 2
Page 3
Independent Auditors
The auditors, Hamilton Coopers, have indicated their willingness to continue in office and a resolution concerning their re-appointment will be proposed at the Annual General Meeting.
On behalf of the board
K Aparnevs
Director
28 August 2026
Page 3
Page 4
Independent Auditor's Report
Opinion
We have audited the financial statements of Roman Builders Limited for the year ended 30 November 2025 which comprise the Profit and Loss Account, Statement of Comprehensive Income, Balance Sheet, Statement of Changes of Equity, Cash Flow Statement and the related notes, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland".
In our opinion the financial statements:
  • give a true and fair view of the state of the company's affairs as at 30 November 2025 and of its profit/(loss) for the year then ended;
  • have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
  • have been prepared in accordance with the requirements of the Companies Act 2006.
Basis for Opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions Relating to Going Concern
In auditing the financial statements, we have concluded that the director's use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the entity's ability to continue as a going concern for a period of at least 12 months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
Other Information
The other information comprises the information included in the annual report, other than the financial statements and our auditor's report thereon. The director is responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Page 4
Page 5
Opinions on Other Matters Prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
  • the information given in the Strategic Report and Director's Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
  • the Strategic Report and Director's Report have been prepared in accordance with applicable legal requirements.
Matters on Which We Are Required to Report by Exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report or the Director's Report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
  • adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
  • the financial statements are not in agreement with the accounting records or returns; or
  • certain disclosures of director's remuneration specified by law are not made; or
  • we have not received all the information and explanations we require for our audit.
Responsibilities of Directors
As explained more fully in the Director's Responsibilities Statement set out on page 2—3, the director is responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the director determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, the director is responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
Auditor's Responsibilities for the Audit of the Financial Statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below: 
The objectives of our audit are to identify and assess the risks of material misstatement of the financial statements due to fraud or error; to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud or error; and to respond appropriately to those risks.
...CONTINUED
Page 5
Page 6
Auditor's Responsibilities for the Audit of the Financial Statements - continued
Based on our understanding of the company and industry, and through discussion with the management (as required by auditing standards), we identified that the principal risks of non-compliance with laws and regulations related to Companies Act, FRS102, taxation legislations, employment and health and safety legislations We considered the extent to which non-compliance might have a material effect on the financial statements. We also considered those laws and regulations that have a direct impact on the preparation of the financial statements such as the Companies Act 2006 and taxation. We communicated identified laws and regulations throughout our team and remained alert to any indications of non-compliance throughout the audit. We evaluated management's incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls) and determined that the principal risks were related to posting inappropriate journal entries to increase revenue or reduce expenditure and management bias in accounting estimates and judgmental areas of the financial statements such as accrued income.
Audit procedures performed by the engagement team included:
  • Discussions with management and assessment of known or suspected instances of non-compliance with laws and regulations and fraud; and
  • Assessment of identified fraud risk factors; and
  • Challenging assumptions and judgements made by management in its significant accounting estimates; and
  • Performing analytical procedures to identify any unusual or unexpected relationships, including related party transactions, that may indicate risks of material misstatement due to fraud; and
  • Confirmation of related parties with management, and review of transactions throughout the period to identify any previously undisclosed transactions with related parties outside the normal course of business; and
  • Reading minutes of meetings of those charged with governance; and
  • Review of significant and unusual transactions and evaluation of the underlying financial rationale supporting the transactions; and
  • Identifying and testing journal entries, in particular any manual entries made at the year end for financial statement preparation.
There are inherent limitations in the audit procedures described above and the further removed non compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.
As part of an audit in accordance with ISAs (UK), we exercise professional judgment and maintain professional scepticism throughout the audit. we also:
  • Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
  • Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the internal control.
  • Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors.
  • Conclude on the appropriateness of the directors use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the company’s ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However, future events or conditions may cause the company to cease to continue as a going concern.
  • Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.
...CONTINUED
Page 6
Page 7
Auditor's Responsibilities for the Audit of the Financial Statements - continued
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
2024 Financial statements
Last year financial statements were not audited.
Use Of Our Report
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters that we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
Asim Malik, FCA DChA (Senior Statutory Auditor)
for and on behalf of Hamilton Coopers , Statutory Auditor
28 August 2026
Hamilton Coopers
66 Earl Street
Maidstone
ME14 1PS
Page 7
Page 8
Profit and Loss Account
2025 2024
Notes £ £
TURNOVER 3 15,823,255 13,227,124
Cost of sales (13,206,162 ) (10,518,948 )
GROSS PROFIT 2,617,093 2,708,176
Administrative expenses (160,804 ) (175,122 )
OPERATING PROFIT 2,456,289 2,533,054
Other interest receivable and similar income 8 118,151 105,647
Interest payable and similar charges 9 (7,387 ) (5,103 )
PROFIT BEFORE TAXATION 2,567,053 2,633,598
Tax on Profit 10 (641,784 ) (658,153 )
PROFIT AFTER TAXATION BEING PROFIT FOR THE FINANCIAL YEAR 1,925,269 1,975,445
The notes on pages 13 to 18 form part of these financial statements.
Page 8
Page 9
Statement of Comprehensive Income
2025 2024
£ £
PROFIT FOR THE FINANCIAL YEAR 1,925,269 1,975,445
OTHER COMPREHENSIVE INCOME FOR THE YEAR - -
TOTAL COMPREHENSIVE INCOME FOR THE YEAR 1,925,269 1,975,445
Page 9
Page 10
Balance Sheet
Registered number: 04970451
2025 2024
Notes £ £ £ £
FIXED ASSETS
Tangible Assets 11 2 2
2 2
CURRENT ASSETS
Debtors 12 4,172,309 5,560,784
Cash at bank and in hand 8,356,756 5,612,598
12,529,065 11,173,382
Creditors: Amounts Falling Due Within One Year 13 (2,448,395 ) (2,886,981 )
NET CURRENT ASSETS (LIABILITIES) 10,080,670 8,286,401
TOTAL ASSETS LESS CURRENT LIABILITIES 10,080,672 8,286,403
NET ASSETS 10,080,672 8,286,403
CAPITAL AND RESERVES
Called up share capital 15 100 100
Profit and Loss Account 10,080,572 8,286,303
SHAREHOLDERS' FUNDS 10,080,672 8,286,403
On behalf of the board
K Aparnevs
Director
28 August 2026
The notes on pages 13 to 18 form part of these financial statements.
Page 10
Page 11
Statement of Changes in Equity
Share Capital Profit and Loss Account Total
£ £ £
As at 1 December 2023 100 6,415,858 6,415,958
Profit for the year and total comprehensive income - 1,975,445 1,975,445
Dividends paid - (105,000) (105,000)
As at 30 November 2024 and 1 December 2024 100 8,286,303 8,286,403
Profit for the year and total comprehensive income - 1,925,269 1,925,269
Dividends paid - (131,000) (131,000)
As at 30 November 2025 100 10,080,572 10,080,672
Page 11
Page 12
Cash Flow Statement
2025 2024
Notes £ £
Cash flows from operating activities
Net cash generated from operations 1 3,745,991 217,500
Interest paid (7,387 ) (5,103 )
Tax paid (747,676 ) (203,247 )
Net cash generated from operating activities 2,990,928 9,150
Cash flows from investing activities
Interest received 118,151 105,647
Cash flows from financing activities
Equity dividends paid (131,000 ) (105,000 )
Proceeds from new bank borrowings 58,509 20,081
Amount introduced by directors - 408,631
Amount withdrawn by directors (292,430) -
Net cash (used in)/generated from financing activities (364,921 ) 323,712
Increase in cash and cash equivalents 2,744,158 438,509
Cash and cash equivalents at beginning of year 2 5,612,598 5,174,089
Cash and cash equivalents at end of year 2 8,356,756 5,612,598
Page 12
Page 13
Notes to the Cash Flow Statement
1. Reconciliation of profit for the financial year to cash generated from operations
2025 2024
£ £
Profit for the financial year 1,925,269 1,975,445
Adjustments for:
Tax on profit 641,784 658,153
Interest expense 7,387 5,103
Interest income (118,151 ) (105,647 )
Movements in working capital:
Decrease/(increase) in trade and other debtors 1,388,475 (2,741,916 )
(Decrease)/increase in trade and other creditors (98,773 ) 426,362
Net cash generated from operations 3,745,991 217,500
2. Cash and cash equivalents
Cash and cash equivalents, as stated in the Statement of Cash Flows, relates to the following items in the Balance Sheet:
2025 2024
£ £
Cash at bank and in hand 8,356,756 5,612,598
3. Analysis of changes in net funds
As at 1 December 2024 Cash flows As at 30 November 2025
£ £ £
Cash at bank and in hand 5,612,598 2,744,158 8,356,756
Debts falling due within one year (68,854 ) (58,509) (127,363 )
5,543,744 2,685,649 8,229,393
Page 13
Page 14
Notes to the Financial Statements
1. General Information
Roman Builders Limited is a private company, limited by shares, incorporated in England & Wales, registered number 04970451 . The registered office is 1 Chatham Close, Building 20, London, SE18 6TN.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements have been prepared under the historical cost convention and in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.
2.2. Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover is reduced for estimated customer returns, rebates and other similar allowances.
Sale of goods
Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods has transferred to the buyer. This is usually at the point that the customer has signed for the delivery of the goods.
Rendering of services
Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. Turnover is only recognised to the extent of recoverable expenses when the outcome of a contract cannot be estimated reliably.
2.3. Tangible Fixed Assets and Depreciation
Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:
Plant & Machinery over 5 years
Motor Vehicles over 5 years
2.4. Cash and Cash Equivalents
Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks, other short-term highly liquid investments that mature in no more than three months from the date of acquisition and are readily convertible to a known amount of cash with insignificant risk of change in value, and bank overdrafts.
Page 14
Page 15
2.5. Taxation
Income tax expense represents the sum of the tax currently payable and deferred tax.
The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of comprehensive income because of items of income or expense that are taxable or deductible in other years and items that are never taxable or deductible. The company's liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the end of the reporting period.
Deferred tax is recognised on timing differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognised for all taxable timing differences. Deferred tax assets are generally recognised for all deductible temporary differences to the extent that it is probable that taxable profits will be available against which those deductible timing differences can be utilised. The carrying amount of deferred tax assets is reviewed at the end of each reporting period and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered.
Deferred tax assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax liabilities are presented within provisions for liabilities and deferred tax assets within debtors. The measurement of deferred tax liabilities and assets reflect the tax consequences that would follow from the manner in which the Company expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities.
Current or deferred tax for the year is recognised in profit or loss, except when they related to items that are recognised in other comprehensive income or directly in equity, in which case, the current and deferred tax is also recognised in other comprehensive income or directly in equity respectively.
3. Turnover
4. Auditor's Remuneration
Remuneration received by the company's auditors and their associates during the year was as follows:
2025 2024
£ £
Audit Services
Audit of the company's financial statements 9,400 -
Other Services
Auditing accounts of associates 3,000 -
5. Staff Costs
Staff costs, including directors' remuneration, were as follows:
2025 2024
£ £
Wages and salaries 55,533 54,085
Page 15
Page 16
6. Average Number of Employees
Average number of employees, including directors, during the year was as follows:
2025 2024
Office and administration 3 3
3 3
7. Director's remuneration
2025 2024
£ £
Emoluments 14,400 12,352
8. Interest Receivable and Similar Income
2025 2024
£ £
Bank interest receivable 118,151 105,647
9. Interest Payable and Similar Charges
2025 2024
£ £
Bank loans and overdrafts 3,960 3,718
Late payment tax charges 3,427 1,385
7,387 5,103
10. Tax on Profit
The tax charge on the profit for the year was as follows:
Tax Rate 2025 2024
2025 2024 £ £
Current tax
UK Corporation Tax 25.0% 25.0% 641,784 658,153
Total tax charge for the period 641,784 658,153
The actual charge for the year can be reconciled to the expected charge for the year based on the profit and the standard rate of corporation tax as follows:
Page 16
Page 17
2025 2024
£ £
Profit before tax 2,567,053 2,633,598
Tax on profit at 25% (UK standard rate) 646,641 658,399
Expenses not deductible for tax purposes (4,857 ) (246 )
Total tax charge for the period 641,784 658,153
11. Tangible Assets
Plant & Machinery Motor Vehicles Total
£ £ £
Cost
As at 1 December 2024 7,684 69,267 76,951
As at 30 November 2025 7,684 69,267 76,951
Depreciation
As at 1 December 2024 7,684 69,265 76,949
As at 30 November 2025 7,684 69,265 76,949
Net Book Value
As at 30 November 2025 - 2 2
As at 1 December 2024 - 2 2
12. Debtors
2025 2024
£ £
Due within one year
Trade debtors 268,153 182,806
Amounts owed by participating interests 2,480,280 2,653,699
Other debtors 1,423,876 2,724,279
4,172,309 5,560,784
Page 17
Page 18
13. Creditors: Amounts Falling Due Within One Year
2025 2024
£ £
Trade creditors 1,290,861 1,314,926
Bank loans and overdrafts 127,363 68,854
Other creditors 215,764 697,603
Corporation tax 641,784 747,676
Taxation and social security 125,733 22,565
Accruals and deferred income 46,890 35,357
2,448,395 2,886,981
14. Loans
An analysis of the maturity of loans is given below:
2025 2024
£ £
Amounts falling due within one year or on demand:
Bank loans 127,363 68,854
15. Share Capital
2025 2024
Allotted, called up but not fully paid £ £
99 Ordinary Shares of £ 1.00 each 99 99
1 Ordinary A shares of £ 1.00 each 1 1
100 -
16. Dividends
2025 2024
£ £
On equity shares:
Final dividend paid 131,000 105,000
Page 18