| Directors | |
| Company secretary | Burns, Benjamin |
| Registered office | |
| Registered number | 11490098 |
| Accountant | Fortis Accounting Ltd |
| 66 Paul Street | |
| London | |
| EC2A 4NA |
| Notes |
|
| |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
| ||||||||
| |||||||||||
|
|||||||||||
| |||||||||||
|
|||||||||||
|
|||||||||||
| |||||||||||
|
|
|
|||||||||
|
|
||||||||||
|
|
| |||||||||
|
| ||||||||||
| |||||||||||
|
|
| |||||||||
|
| ||||||||||
|
| ||||||||||
| |||||||||||
|
7 | ||||||||||
|
|||||||||||
|
|
| |||||||||
|
|
The financial statements were approved and authorised for issue by the Board of Directors on
Burns, Benjamin
Director |
Company registration number 11490098
The company is a private company limited by shares and registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.
The financial statements are presented in sterling and this is the functional currency of the company.
The financial statements have been prepared in accordance with FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland including Section 1A Small Entities.
The financial statements have been prepared under the historical cost convention in accordance with the Companies Act 2006.
The company made a loss of £440,201 in the year and had net liabilities of £440,190 and net current liabilities of £204,050 at 31 December 2025. Bank loans and overdrafts of £2,035,691 fall due within one year, and debtors include £1,031,688 owed by the director and by entities under his common control, which is interest free and repayable on demand.
The directors have prepared cash flow forecasts to December 2027 which assume the continued availability of the bank facilities on their existing terms.
Having considered these matters, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for at least twelve months from the date of approval of these financial statements, and continue to adopt the going concern basis of accounting.
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 rendering of services.
Revenue 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.
The company operates a defined contribution pension plan for the benefit of its employees. Contributions are recognised as expenses as they become payable. Differences between contributions payable in the year and those actually paid are recognised as either prepayments or accruals in the balance sheet. The assets of the defined contribution pension scheme are held separately from those of the company in an independently administered fund.
Finance costs charged to the profit or loss include interest expense calculated using the effective interest method from FRS 102:11, finance charges on finance leases, and exchange differences on foreign currency borrowings where these are treated as an adjustment to interest costs.
Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions. At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.
Current tax is recognised in profit or loss, except for taxes related to revaluations of land and buildings which are recognised in other comprehensive income.
Current tax represents the amount of tax payable (receivable) in respect of taxable profit (loss) for the current, or past, reporting periods. Current tax is measured at the amount expected to be paid (recovered) using the tax rates and laws which have been enacted, or substantively enacted, by the balance sheet date. Where payments to HM Revenue and Customs exceed liabilities owed, an asset is recognised to the extent of the amount of tax recoverable.
All fixed assets are initially recorded at cost. Property, plant and equipment is used in the company's principal activity for the production and supply of goods or for administrative purposes and is stated in the balance sheet under the historic cost model. This model requires the assets to be stated at cost less amounts in respect of depreciation and less any accumulated impairment losses. Depreciation is calculated so as to write off the cost of an asset, less its estimated residual value (which is the expected amount that would currently be obtained from disposal of an asset, after deducting the estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life), over the useful economic life of the respective asset as follows:
|
| ||||
|---|---|---|---|---|---|
| |||||
|
|||||
|
|||||
|
|||||
|
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts.
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method.
A related party is a person or entity that is related to the company. This includes individuals with control or significant influence, members of key management personnel, and entities within the same group. All transactions with related parties are disclosed in the notes to the financial statements. Disclosure includes the nature of the related party relationship, the amount of the transactions, and any outstanding balances and commitments at the reporting date. As permitted by FRS 102, disclosure is not required of transactions entered into between two or more members of a group, provided that any subsidiary which is a party to the transaction is wholly owned by such a member.
| |||
|---|---|---|---|
| |||
|
|||
|
|||
|
| ||
|
|||
|
|||
|
|||
|
|||
|
| ||
|
|||
|
|||
|
|||
|
The company has granted an all assets debenture, comprising fixed charges over the company's property, plant and equipment, goodwill, intellectual property, investments and book debts, together with a first floating charge over the company's whole undertaking and all other assets, present and future. At 31 December 2025 secured liabilities amounted to £2,452,357 (2024: £1,933,259).
|
|
|
|
| |||||
|---|---|---|---|---|---|---|---|---|---|
|
|
|
| ||||||
|
|
|
|
| |||||
|
|
The above loan is unsecured, interest free and repayable on demand.
Other than the advances disclosed above, related party transactions are set out in note 8.
|
| ||||
|---|---|---|---|---|---|
|
| ||||
|
|||||
|
|
| |||
|
|
| |||
|
|
|
During the year, 853 A Ordinary shares of £0.01 each were allotted at par.
Controlling party
The company is controlled by Mr Benjamin Burns by virtue of his shareholding.
Related party transactions
During the year the company advanced £750,000 (2024: £nil) to a company holding a participating interest in the company. At the balance sheet date £750,000 (2024: £nil) was outstanding.
The balance is unsecured, interest-free and repayable on demand. No guarantees have been given or received in respect of it and there were no commitments outstanding at the balance sheet date. No provision for irrecoverable amounts has been recognised (2024: £nil) and no expense in respect of bad or doubtful debts due from related parties has been recognised in the year (2024: £nil).