|
|
|
|
|
|
|
|
|
Statement of Financial Position |
|
2025 |
2024 |
||
|
Note |
£ |
£ |
£ |
|
Investments |
4 |
|
|
|
|
Cash at bank and in hand |
|
|
|
|
Creditors: amounts falling due within one year |
5 |
|
|
|
|
--------- |
--------- |
|||
|
Net current liabilities |
|
|
||
|
--------- |
--------- |
|||
|
Total assets less current liabilities |
(
|
|
||
|
--------- |
------- |
|||
|
Called up share capital |
6 |
|
|
|
|
Capital redemption reserve |
7 |
|
|
|
|
Reserve for own shares |
7 |
(
|
– |
|
|
Profit and loss account |
7 |
(
|
|
|
|
--------- |
------- |
|||
|
Shareholders (deficit)/funds |
(
|
|
||
|
--------- |
------- |
|||
|
|
|
|
Director |
|
|
|
|
Statement of Changes in Equity |
|
Called up share capital |
Capital redemption reserve |
Reserve for own shares |
Profit and loss account |
Total |
|
|
Note |
£ |
£ |
£ |
£ |
£ |
|
At 1 October 2023 |
|
|
– |
|
|
|
Profit for the year |
|
|
|||
|
---- |
---- |
---- |
-------- |
-------- |
|
|
Total comprehensive income for the year |
– |
– |
– |
|
|
|
Dividends paid and payable |
– |
– |
– |
(
|
(
|
|
---- |
---- |
---- |
-------- |
-------- |
|
|
Total investments by and distributions to owners |
– |
– |
– |
(
|
(
|
|
At 30 September 2024 |
|
|
– |
|
|
|
Loss for the year |
(
|
(
|
|||
|
---- |
---- |
---- |
--------- |
--------- |
|
|
Total comprehensive income for the year |
– |
– |
– |
(
|
(
|
|
Dividends paid and payable |
– |
– |
– |
(
|
(
|
|
Purchase of treasury shares |
– |
– |
(
|
– |
(
|
|
---- |
---- |
--------- |
-------- |
--------- |
|
|
Total investments by and distributions to owners |
– |
– |
(
|
(
|
(
|
|
---- |
---- |
--------- |
--------- |
--------- |
|
|
At 30 September 2025 |
|
|
(
|
(
|
(
|
|
---- |
---- |
--------- |
--------- |
--------- |
|
|
|
|
Notes to the Financial Statements |
|
|
|
Notes to the Financial Statements (continued) |
|
Shares in group undertakings |
|
|
£ |
|
|
Cost |
|
|
At 1 October 2024 and 30 September 2025 |
|
|
--------- |
|
|
Impairment |
|
|
At 1 October 2024 |
– |
|
Impairment losses |
|
|
--------- |
|
|
At 30 September 2025 |
|
|
--------- |
|
|
Carrying amount |
|
|
At 30 September 2025 |
|
|
--------- |
|
|
At 30 September 2024 |
|
|
--------- |
|
|
2025 |
2024 |
||
|
£ |
£ |
||
|
Upgrade Options Limited |
180,234 |
739,456 |
|
|
--------- |
--------- |
||
|
2025 |
2024 |
||
|
£ |
£ |
||
|
Upgrade Options Limited |
(504,424) |
55,375 |
|
|
--------- |
-------- |
||
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Amounts owed to group undertakings and undertakings in which the company has a participating interest |
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
20 |
20 |
20 |
20 |
|
|
33 |
33 |
33 |
33 |
|
|
20 |
20 |
20 |
20 |
|
|
27 |
27 |
27 |
27 |
|
---- |
---- |
---- |
---- |
|
|
100 |
100 |
100 |
100 |
|
|
---- |
---- |
---- |
---- |
|
|
2025 |
2024 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
20 |
|
20 |
|
|
|
33 |
|
33 |
|
|
|
20 |
|
20 |
|
|
|
27 |
|
27 |
|
---- |
---- |
---- |
---- |
|
|
|
|
|
|
|
|
---- |
---- |
---- |
---- |
|
| Share Capital | Capital redemption reserve | Profit and loss account | Reserve for own shares | Total shareholders'funds | ||
| £ | £ | £ | £ | £ | ||
| Balance brought forward | 100 | 15 | 3,893 | – | 4,008 | |
| Loss for the year | – | – | (370,493) | – | (370,493) | |
| Equity dividends | – | – | (54,798) | – | (54,798) | |
| Puchase of Treasury shares | – | – | – | (140,000) | (140,000) | |
| ---- | ---- | --------- | --------- | --------- | ||
| Balance carried forward | 100 | 15 | (421,398) | (140,000) | (561,283) | |
| ---- | ---- | --------- | --------- | --------- | ||