|
|
|
|
|
|
|
|
|
Financial Statements |
|
Contents |
Page |
|
Officers and professional advisers |
1 |
|
Strategic report |
2 |
|
Director's report |
6 |
|
Independent auditor's report to the members |
8 |
|
Statement of comprehensive income |
12 |
|
Statement of financial position |
13 |
|
Statement of changes in equity |
14 |
|
Statement of cash flows |
15 |
|
Notes to the financial statements |
16 |
|
|
|
Officers and Professional Advisers |
|
Director |
|
|
Registered office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Auditor |
|
|
Accountants and Business Advisers & statutory auditor |
|
|
Azzurri House |
|
|
Walsall Business Park |
|
|
Aldridge |
|
|
Walsall |
|
|
West Midlands |
|
|
WS9 0RB |
|
|
|
|
Strategic Report |
|
|
|
|
Director |
|
|
Registered office: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Director's Report |
|
|
|
|
|
|
|
Director |
|
|
Registered office: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Independent Auditor's Report to the Members of
|
|
|
|
(Senior Statutory Auditor) |
|
For and on behalf of |
|
|
|
Accountants and Business Advisers & statutory auditor |
|
Azzurri House |
|
Walsall Business Park |
|
Aldridge |
|
Walsall |
|
West Midlands |
|
WS9 0RB |
|
|
|
Statement of Comprehensive Income |
|
2025 |
2024 |
||
|
Note |
£ |
£ |
|
|
Turnover |
4 |
|
|
|
Cost of sales |
|
|
|
------------- |
------------- |
|
|
Gross profit |
|
|
|
Administrative expenses |
|
|
|
|
------------ |
------------ |
||
|
Operating profit |
5 |
|
|
|
Other interest receivable and similar income |
9 |
– |
|
|
Interest payable and similar expenses |
10 |
|
|
|
------------ |
------------ |
||
|
Profit before taxation |
|
|
|
|
Tax on profit |
11 |
|
|
|
--------- |
------------ |
||
|
Profit for the financial year and total comprehensive income |
|
|
|
|
--------- |
------------ |
||
|
|
|
Statement of Financial Position |
|
2025 |
2024 |
|
|
Note |
£ |
£ |
|
Intangible assets |
13 |
|
|
|
Tangible assets |
14 |
|
|
|
--------- |
--------- |
||
|
|
|
||
|
Debtors |
15 |
|
|
|
Cash at bank and in hand |
|
|
|
|
------------ |
------------ |
||
|
|
|
||
|
Creditors: amounts falling due within one year |
17 |
|
|
|
------------ |
------------ |
||
|
Net current assets |
|
|
|
|
------------ |
------------ |
||
|
Total assets less current liabilities |
|
|
|
|
Creditors: amounts falling due after more than one year |
18 |
|
|
|
Provisions |
19 |
|
|
|
------------ |
------------ |
||
|
Net assets |
|
|
|
|
------------ |
------------ |
||
|
Called up share capital |
23 |
|
|
|
Capital redemption reserve |
24 |
|
|
|
Profit and loss account |
24 |
|
|
|
------------ |
------------ |
||
|
Shareholders funds |
|
|
|
|
------------ |
------------ |
||
|
|
|
|
Director |
|
|
|
|
Statement of Changes in Equity |
|
Called up share capital |
Capital redemption reserve |
Profit and loss account |
Total |
||
|
£ |
£ |
£ |
£ |
||
|
At 1 September 2023 |
|
|
|
|
|
|
Profit for the year |
|
|
|||
|
---- |
---- |
------------ |
------------ |
||
|
Total comprehensive income for the year |
– |
– |
|
|
|
|
Dividends paid and payable |
12 |
– |
– |
(
|
(
|
|
Cancellation of subscribed capital |
(
|
|
– |
– |
|
|
Redemption of shares |
– |
– |
(
|
(
|
|
|
---- |
---- |
------------ |
------------ |
||
|
Total investments by and distributions to owners |
(
|
|
(
|
(
|
|
|
At 31 August 2024 |
|
|
|
|
|
|
Profit for the year |
|
|
|||
|
---- |
---- |
------------ |
------------ |
||
|
Total comprehensive income for the year |
– |
– |
|
|
|
|
Dividends paid and payable |
12 |
– |
– |
(
|
(
|
|
Cancellation of subscribed capital |
(
|
|
– |
– |
|
|
Redemption of shares |
– |
– |
(
|
(
|
|
|
---- |
---- |
--------- |
--------- |
||
|
Total investments by and distributions to owners |
(
|
|
(
|
(
|
|
|
---- |
---- |
------------ |
------------ |
||
|
At 31 August 2025 |
|
|
|
|
|
|
---- |
---- |
------------ |
------------ |
||
|
|
|
Statement of Cash Flows |
|
2025 |
2024 |
||
|
Note |
£ |
£ |
|
|
Cash generated from operations |
25 |
|
|
|
Interest paid |
(
|
(
|
|
Interest received |
– |
|
|
Tax paid |
(
|
(
|
|
--------- |
--------- |
|
|
Net cash from/(used in) operating activities |
|
(
|
|
--------- |
--------- |
|
|
Purchase of tangible assets |
(
|
(
|
|
--------- |
--------- |
|
|
Net cash used in investing activities |
(
|
(
|
|
--------- |
--------- |
|
|
Repayment of financial commitment |
(
|
(
|
|
Proceeds from borrowings |
|
(
|
|
Dividends paid |
(
|
(
|
|
--------- |
------------ |
|
|
Net cash used in financing activities |
(
|
(
|
|
--------- |
------------ |
|
|
Net increase/(decrease) in cash and cash equivalents |
|
(
|
|
|
Cash and cash equivalents at beginning of year |
(8,102) |
1,175,341 |
|
|
-------- |
------------ |
||
|
Cash and cash equivalents at end of year |
16 |
|
(
|
|
-------- |
------------ |
||
|
|
|
Notes to the Financial Statements |
|
Software |
- |
|
|
|
Fixtures and fittings |
- |
|
|
|
Motor vehicles |
- |
|
|
|
Equipment |
- |
|
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Sale of goods |
|
|
|
------------- |
------------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Amortisation of intangible assets |
|
|
|
Depreciation of tangible assets |
|
|
|
Loss on disposal of tangible assets |
|
– |
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Fees payable for the audit of the financial statements |
|
|
|
-------- |
------- |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
Production staff |
|
|
|
Administrative staff |
|
|
|
Management staff |
1 |
1 |
|
------- |
---- |
|
|
|
|
|
|
------- |
---- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Other pension costs |
|
|
|
------------- |
------------- |
|
|
|
|
|
|
------------- |
------------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Remuneration |
|
|
|
Company contributions to defined contribution pension plans |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Interest on cash and cash equivalents |
– |
|
|
---- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Interest on banks loans and overdrafts |
|
|
|
Other interest payable and similar charges |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
UK current tax expense |
|
|
|
Origination and reversal of timing differences |
(
|
|
|
--------- |
--------- |
|
|
Tax on profit |
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Profit on ordinary activities before taxation |
|
|
|
--------- |
------------ |
|
|
Profit on ordinary activities by rate of tax |
|
|
|
Effect of expenses not deductible for tax purposes |
|
|
|
Effect of capital allowances and depreciation |
(
|
(
|
|
Other tax adjustment to increase/(decrease) tax liability - Deferred Tax |
(
|
|
|
--------- |
------------ |
|
|
Tax on profit |
|
|
|
--------- |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Dividends paid during the year (excluding those for which a liability existed at the end of the prior year ) |
|
|
|
--------- |
--------- |
|
|
Software |
|
|
£ |
|
|
Cost |
|
|
At 1 September 2024 and 31 August 2025 |
|
|
-------- |
|
|
Amortisation |
|
|
At 1 September 2024 |
|
|
Charge for the year |
|
|
-------- |
|
|
At 31 August 2025 |
|
|
-------- |
|
|
Carrying amount |
|
|
At 31 August 2025 |
|
|
-------- |
|
|
At 31 August 2024 |
|
|
-------- |
|
|
Long leasehold property |
Fixtures and fittings |
Motor vehicles |
Equipment |
Total |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Cost |
|||||
|
At 1 September 2024 |
|
|
|
|
|
|
Additions |
– |
– |
|
|
|
|
Disposals |
– |
– |
(
|
– |
(
|
|
--------- |
-------- |
-------- |
--------- |
--------- |
|
|
At 31 August 2025 |
|
|
|
|
|
|
--------- |
-------- |
-------- |
--------- |
--------- |
|
|
Depreciation |
|||||
|
At 1 September 2024 |
– |
|
|
|
|
|
Charge for the year |
– |
|
|
|
|
|
Disposals |
– |
– |
(
|
– |
(
|
|
--------- |
-------- |
-------- |
--------- |
--------- |
|
|
At 31 August 2025 |
– |
|
|
|
|
|
--------- |
-------- |
-------- |
--------- |
--------- |
|
|
Carrying amount |
|||||
|
At 31 August 2025 |
|
|
|
|
|
|
--------- |
-------- |
-------- |
--------- |
--------- |
|
|
At 31 August 2024 |
|
|
|
|
|
|
--------- |
-------- |
-------- |
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade debtors |
|
|
|
Amounts owed by group undertakings |
– |
|
|
Prepayments and accrued income |
|
|
|
Director's loan account |
|
– |
|
Other debtors |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Cash at bank and in hand |
|
|
|
Bank overdrafts |
– |
(
|
|
-------- |
-------- |
|
|
|
(
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Debenture loans |
|
|
|
Bank loans and overdrafts |
|
|
|
Payments received on account |
– |
|
|
Trade creditors |
(
|
|
|
Accruals and deferred income |
|
|
|
Corporation tax |
|
|
|
Social security and other taxes |
|
|
|
Other creditors |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
-------- |
--------- |
|
|
Deferred tax (note 20) |
|
|
£ |
|
|
At 1 September 2024 |
|
|
Additions |
(
|
|
-------- |
|
|
At 31 August 2025 |
|
|
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Included in provisions (note 19) |
|
|
|
------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Accelerated capital allowances |
|
|
|
------- |
-------- |
|
|
2025 |
2024 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
28 |
|
28 |
|
|
|
25 |
|
25 |
|
|
|
109 |
|
164 |
|
|
|
– |
|
– |
|
|
|
– |
|
– |
|
------- |
---- |
------- |
---- |
|
|
|
|
|
|
|
|
------- |
---- |
------- |
---- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Profit for the financial year |
|
|
|
Adjustments for: |
||
|
Depreciation of tangible assets |
|
|
|
Amortisation of intangible assets |
|
|
|
Other interest receivable and similar income |
– |
(
|
|
Interest payable and similar expenses |
|
|
|
Loss on disposal of tangible assets |
|
– |
|
Tax on profit |
|
|
|
Accrued expenses/(income) |
|
(
|
|
Changes in: |
||
|
Trade and other debtors |
(
|
(
|
|
Trade and other creditors |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
At 1 Sep 2024 |
Cash flows |
At 31 Aug 2025 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
11,151 |
|
|
Bank overdrafts |
(12,243) |
12,243 |
– |
|
Debt due within one year |
(1,598,661) |
(247,567) |
(1,846,228) |
|
Debt due after one year |
(250,000) |
200,000 |
(50,000) |
|
------------ |
--------- |
------------ |
|
|
(
|
(
|
(
|
|
|
------------ |
--------- |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Not later than 1 year |
|
|
|
Later than 1 year and not later than 5 years |
|
|
|
Later than 5 years |
– |
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
|
|
Notes to the Financial Statements (continued) |
|
2025 |
||||
|
Balance brought forward |
Advances/ (credits) to the director |
Balance outstanding |
||
|
£ |
£ |
£ |
||
|
|
– |
|
|
|
|
---- |
--------- |
--------- |
||
|
2024 |
||||
|
Balance brought forward |
Advances/ (credits) to the director |
Balance outstanding |
||
|
£ |
£ |
£ |
||
|
|
– |
– |
– |
|
|
---- |
---- |
---- |
||