|
|
|
|
|
|
|
|
|
Financial Statements |
|
Contents |
Page |
|
Members' report |
1 |
|
Statement of comprehensive income |
3 |
|
Statement of financial position |
4 |
|
Reconciliation of members' interests |
6 |
|
Notes to the financial statements |
8 |
|
|
|
Members' Report |
|
|
|
|
|
|
|
|
|
|
|
(Retired
|
|
|
|
Designated Member |
|
Registered office: |
|
|
|
|
|
|
|
United Kingdom |
|
|
|
|
|
Statement of Comprehensive Income |
|
Period from |
||
|
Year to |
19 Feb 24 to |
|
|
31 Mar 26 |
31 Mar 25 |
|
|
Note |
£ |
£ |
|
Turnover |
|
|
|
------------ |
------------ |
|
|
Gross profit |
|
|
|
Administrative expenses |
|
|
|
|
------------ |
------------ |
||
|
Operating profit |
5 |
|
|
|
------------ |
------------ |
|
|
Profit for the financial year before members' remuneration and profit shares available for discretionary division among members |
1,404,078 |
1,816,130 |
|
------------ |
------------ |
|
|
|
|
Statement of Financial Position |
|
2026 |
2025 |
||
|
Note |
£ |
£ |
£ |
|
Tangible assets |
6 |
|
|
|
|
Debtors |
7 |
|
|
|
|
Cash at bank and in hand |
|
|
||
|
--------- |
--------- |
|||
|
|
|
|||
|
Creditors: amounts falling due within one year |
8 |
|
|
|
|
--------- |
--------- |
|||
|
Net current assets |
|
|
||
|
-------- |
--------- |
|||
|
Total assets less current liabilities |
|
|
||
|
-------- |
--------- |
|||
|
Net assets |
|
|
||
|
-------- |
--------- |
|||
|
Other amounts |
9 |
28,658 |
491,945 |
|
|
Members' capital classified as equity |
38,762 |
50,039 |
|
|
Other reserves |
– |
– |
|
|
-------- |
--------- |
||
|
67,420 |
541,984 |
||
|
-------- |
--------- |
||
|
Amounts due from members |
(7,872) |
– |
||
|
Loans and other debts due to members |
9 |
28,658 |
491,945 |
|
|
Members' other interests |
38,762 |
50,039 |
||
|
-------- |
--------- |
|||
|
59,548 |
541,984 |
|||
|
-------- |
--------- |
|||
|
|
|
Statement of Financial Position (continued) |
|
|
|
Designated Member |
|
|
|
Reconciliation of Members' Interests |
|
Members' other interests |
Loans and other debts due to members less any amounts due from members in debtors |
Total members' interests |
||||
|
Members' capital (classified as equity) |
Other reserves |
Total |
Other amounts |
Total |
Total 2026 |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
Amounts due to members |
491,945 |
491,945 |
||||
|
Amounts due from members |
– |
– |
||||
|
--------- |
--------- |
|||||
|
Balance at 1 April 2025 |
50,039 |
– |
50,039 |
491,945 |
491,945 |
541,984 |
|
Profit for the financial year available for discretionary division among members |
1,404,078 |
1,404,078 |
1,404,078 |
|||
|
-------- |
------------ |
------------ |
--------- |
--------- |
------------ |
|
|
Members' interests after profit for the year |
50,039 |
1,404,078 |
1,454,117 |
491,945 |
491,945 |
1,946,062 |
|
Other division of profits |
(1,404,078) |
(1,404,078) |
1,404,078 |
1,404,078 |
– |
|
|
Introduced by members |
– |
– |
– |
– |
– |
|
|
Repayments of capital |
(11,277) |
(11,277) |
– |
(11,277) |
||
|
Drawings |
(1,875,237) |
(1,875,237) |
(1,875,237) |
|||
|
------------ |
------------ |
|||||
|
Amounts due to members |
28,658 |
28,658 |
||||
|
Amounts due from members |
(7,872) |
(7,872) |
||||
|
-------- |
------------ |
------------ |
------------ |
------------ |
------------ |
|
|
Balance at 31 March 2026 |
38,762 |
– |
38,762 |
20,786 |
20,786 |
59,548 |
|
-------- |
------------ |
------------ |
------------ |
------------ |
------------ |
|
|
|
|
Reconciliation of Members' Interests (continued) |
|
Members' other interests |
Loans and other debts due to members less any amounts due from members in debtors |
Total members' interests |
||||
|
Members' capital (classified as equity) |
Other reserves |
Total |
Other amounts |
Total |
Total 2025 |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
Balance at 19 February 2024 |
– |
– |
– |
– |
– |
– |
|
Profit for the financial period available for discretionary division among members |
1,816,130 |
1,816,130 |
1,816,130 |
|||
|
---- |
------------ |
------------ |
---- |
---- |
------------ |
|
|
Members' interests after profit for the period |
– |
1,816,130 |
1,816,130 |
– |
– |
1,816,130 |
|
Other division of profits |
(1,816,130) |
(1,816,130) |
1,816,130 |
1,816,130 |
– |
|
|
Introduced by members |
50,039 |
50,039 |
– |
– |
50,039 |
|
|
Repayments of capital |
– |
– |
– |
– |
||
|
Drawings |
(1,324,185) |
(1,324,185) |
(1,324,185) |
|||
|
-------- |
------------ |
------------ |
------------ |
------------ |
------------ |
|
|
Balance at 31 March 2025 |
50,039 |
– |
50,039 |
491,945 |
491,945 |
541,984 |
|
-------- |
------------ |
------------ |
------------ |
------------ |
------------ |
|
|
|
|
Notes to the Financial Statements |
|
1. |
General information |
|
2. |
Statement of compliance |
|
3. |
Accounting policies |
|
|
|
Notes to the Financial Statements (continued) |
|
Equipment |
- |
|
|
|
4. |
Employee numbers |
|
5. |
Operating profit |
|
Period from |
||
|
Year to |
19 Feb 24 to |
|
|
31 Mar 26 |
31 Mar 25 |
|
|
£ |
£ |
|
|
Depreciation of tangible assets |
|
|
|
---- |
------- |
|
|
6. |
Tangible assets |
|
Equipment |
Total |
|
|
£ |
£ |
|
|
Cost |
||
|
At 1 April 2025 and 31 March 2026 |
|
|
|
------- |
------- |
|
|
Depreciation |
||
|
At 1 April 2025 |
|
|
|
Charge for the year |
|
|
|
------- |
------- |
|
|
At 31 March 2026 |
|
|
|
------- |
------- |
|
|
Carrying amount |
||
|
At 31 March 2026 |
|
|
|
------- |
------- |
|
|
At 31 March 2025 |
|
|
|
------- |
------- |
|
|
7. |
Debtors |
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Trade debtors |
|
|
|
Other debtors |
|
|
|
-------- |
--------- |
|
|
|
|
|
|
-------- |
--------- |
|
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Trade creditors |
|
|
|
Social security and other taxes |
|
|
|
Other creditors |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
9. |
Loans and other debts due to members |
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Amounts owed to members in respect of profits |
28,658 |
491,945 |
|
-------- |
--------- |
|