|
Director
|
|
08/09/2026
|
|
|
|
|
|
|
|
Director
|
|
|
|
for and on behalf of
|
|
|
|
Chartered Certified Accountants
& Registered Auditors
74A High Street
London
E11 2RJ
|
| 2025 | 2024 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| TURNOVER |
|
|
||
| Cost of sales |
( |
( |
||
| GROSS PROFIT |
|
|
||
| Administrative expenses |
( |
( |
||
| OPERATING PROFIT | 3 |
|
|
|
| Other interest receivable and similar income | 8 |
|
|
|
| Interest payable and similar charges | 9 |
( |
( |
|
| PROFIT BEFORE TAXATION |
|
|
||
| Tax on Profit | 10 |
( |
( |
|
| PROFIT AFTER TAXATION BEING PROFIT FOR THE FINANCIAL YEAR |
|
|
||
| 2025 | 2024 | |||
|---|---|---|---|---|
| £ | £ | |||
| PROFIT FOR THE FINANCIAL YEAR |
|
|
||
| OTHER COMPREHENSIVE INCOME FOR THE YEAR | - | - | ||
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR | 273,791 | 714,103 | ||
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 11 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Debtors | 12 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 13 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| Creditors: Amounts Falling Due After More Than One Year | 14 |
( |
( |
||
| PROVISIONS FOR LIABILITIES | |||||
| Deferred Taxation | 17 |
( |
( |
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 19 |
|
|
||
| Income Statement |
|
|
|||
| SHAREHOLDERS' FUNDS | 6,936,955 | 6,663,164 | |||
|
Director
|
|
|
| Share Capital | Income Statement | Total | |
|---|---|---|---|
| £ | £ | £ | |
| As at 1 October 2023 |
|
|
5,949,061 |
| Profit for the year and total comprehensive income | - |
|
714,103 |
| As at 30 September 2024 and 1 October 2024 |
|
|
6,663,164 |
| Profit for the year and total comprehensive income | - |
|
273,791 |
| As at 30 September 2025 |
|
|
6,936,955 |
| 2025 | 2024 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash generated from operations | 1 |
|
|
|
| Interest paid |
( |
( |
||
| Tax (paid)/refunded |
( |
|
||
| Net cash generated from operating activities |
|
|
||
| Cash flows from investing activities | ||||
| Purchase of tangible assets |
( |
( |
||
| Interest received |
|
|
||
| Net cash generated from investing activities |
|
|
||
| Cash flows from financing activities | ||||
| Repayment of finance leases |
( |
( |
||
| Amount introduced by directors | 584,478 | - | ||
| Amount withdrawn by directors | - | (157,482) | ||
| Net cash generated from/(used in) financing activities |
|
( |
||
| 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 |
|
|
|
| Movements in working capital: | |||
| Decrease in trade and other debtors |
|
|
|
| Decrease in trade and other creditors |
( |
( |
|
| Net cash generated from operations |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| As at 1 October 2024 | Cash flows | As at 30 September 2025 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
2,395,313 |
|
| Finance leases | (6,765) | 6,765 | - |
| Debts falling due after more than one year | (232,178) | - | (232,178) |
| 2,547,793 | 2,402,078 | 4,949,871 | |
| Leasehold |
|
| Plant & Machinery |
|
| Motor Vehicles |
|
| Fixtures & Fittings |
|
| Computer Equipment |
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Depreciation of tangible fixed assets |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Audit Services | |||
| Audit of the company's financial statements |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| Social security costs |
|
|
|
| Other pension costs |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| Management, production and design |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Emoluments |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Emoluments |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bank interest receivable |
|
|
|
| Other interest receivable type A | 25,944 | 29,376 | |
| Other interest receivable type C | - | 457 | |
| 65,271 | 49,227 | ||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bank loans and overdrafts |
|
|
|
| Other Interests and Charges |
( |
|
|
| Late payment tax charges |
|
|
|
| 724 | 4,253 | ||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Current tax | |||
| UK Corporation Tax |
|
|
|
| Deferred Tax | |||
| Deferred taxation |
|
( |
|
| Total tax charge for the period |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Profit before tax | 384,388 | 961,760 | |
| 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 | 110,597 | 247,657 | |
| Land & Property | ||||
|---|---|---|---|---|
| Leasehold | Plant & Machinery | Motor Vehicles | Fixtures & Fittings | |
| £ | £ | £ | £ | |
| Cost | ||||
| As at 1 October 2024 |
|
|
|
|
| Additions |
|
|
|
|
| As at 30 September 2025 |
|
|
|
|
| Depreciation | ||||
| As at 1 October 2024 |
|
|
|
|
| Provided during the period |
|
|
|
|
| As at 30 September 2025 |
|
|
|
|
| Net Book Value | ||||
| As at 30 September 2025 |
|
|
|
|
| As at 1 October 2024 |
|
|
|
|
| Computer Equipment | Total | |
|---|---|---|
| £ | £ | |
| Cost | ||
| As at 1 October 2024 |
|
|
| Additions |
|
|
| As at 30 September 2025 |
|
|
| Depreciation | ||
| As at 1 October 2024 |
|
|
| Provided during the period |
|
|
| As at 30 September 2025 |
|
|
| Net Book Value | ||
| As at 30 September 2025 |
|
|
| As at 1 October 2024 |
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| Prepayments and accrued income |
|
|
|
| Other debtors |
|
|
|
| ACT Recoverable |
|
|
|
| Directors' loan accounts |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Net obligations under finance lease and hire purchase contracts | - |
|
|
| Trade creditors |
|
|
|
| Payments on account |
|
|
|
| Other creditors | 108,085 | 134,617 | |
| Corporation tax |
|
|
|
| Taxation and social security | 500,498 | 174,381 | |
| Accruals and deferred income | 592,034 | 990,948 | |
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Other loans |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Amounts falling due between one and five years: | |||
| Other loans |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| The future minimum finance lease payments are as follows: | |||
| Not later than one year | - |
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Other timing differences | 15,383 | 13,344 | |
| Deferred Tax | Total | |
|---|---|---|
| £ | £ | |
| As at 1 October 2024 |
|
13,344 |
| Deferred taxation |
|
|
| Balance at 30 September 2025 |
|
15,383 |
| Income Statement | |
|---|---|
| £ | |
| As at 1 October 2024 |
|
| Profit for the year and total comprehensive income |
|
| As at 30 September 2025 |
|