| Page | |
|---|---|
| Company Information | 1 |
| Director's Report | 2 |
| Profit and Loss Account | 3 |
| Balance Sheet | 4—5 |
| Statement of Changes in Equity | 6 |
| Notes to the Financial Statements | 7—11 |
| Director |
|
| Secretary |
|
| Company Number |
|
| Registered Office | Chapel Barn |
| Shop | |
| Bude | |
| Cornwall | |
| EX23 9SQ | |
|
|
|
Director
|
|
|
| 2026 | 2025 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| TURNOVER |
|
|
||
| Cost of sales |
( |
( |
||
| GROSS PROFIT |
|
|
||
| Administrative expenses |
( |
( |
||
| OPERATING PROFIT | 3 |
|
|
|
| Other interest receivable and similar income |
|
|
||
| PROFIT BEFORE TAXATION |
|
|
||
| Tax on Profit | 7 |
( |
( |
|
| PROFIT AFTER TAXATION BEING PROFIT FOR THE FINANCIAL YEAR |
|
|
||
| 2026 | 2025 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 8 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Stocks | 9 |
|
|
||
| Debtors | 10 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 11 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| PROVISIONS FOR LIABILITIES | |||||
| Deferred Taxation | 12 |
( |
( |
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 13 |
|
|
||
| Profit and Loss Account |
|
|
|||
| SHAREHOLDERS' FUNDS | 33,159 | 32,158 | |||
|
Director
|
|
|
| Share Capital | Profit and Loss Account | Total | |
|---|---|---|---|
| £ | £ | £ | |
| As at 1 July 2024 |
|
|
39,492 |
| Profit for the year and total comprehensive income | - |
|
32,152 |
| Dividends paid | - | (39,486) | (39,486) |
| Purchase of own shares |
|
|
- |
| As at 30 June 2025 and 1 July 2025 |
|
|
32,158 |
| Profit for the year and total comprehensive income | - |
|
58,152 |
| Dividends paid | - | (57,151) | (57,151) |
| Purchase of own shares |
|
|
- |
| As at 30 June 2026 |
|
|
33,159 |
| Plant & Machinery |
|
| Motor Vehicles |
|
| Computer Equipment |
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Bad debts | 1 | - | |
| Depreciation of tangible fixed assets |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| Social security costs |
|
|
|
| Other pension costs |
|
|
|
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| Office and administration |
|
|
|
| Manufacturing |
|
|
|
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Emoluments |
|
|
|
|
|
|
||
| Tax Rate | 2026 | 2025 | |||
|---|---|---|---|---|---|
| 2026 | 2025 | £ | £ | ||
| Current tax | |||||
| UK Corporation Tax | 25.0% | 19.0% |
|
|
|
| Deferred Tax | |||||
| Deferred taxation |
( |
( |
|||
| Total tax charge for the period |
|
|
|||
| 2026 | 2025 | ||||
|---|---|---|---|---|---|
| £ | £ | ||||
| Profit before tax | 74,285 | 39,694 | |||
| Breakdown of tax charge is: | |||||
| Tax on profit at 22.7% (UK standard rate) |
|
|
|||
| Goodwill/depreciation not allowed for tax |
|
|
|||
| Short term timing differences |
( |
( |
|||
| Total tax charge for the period | 16,133 | 7,542 | |||
| Plant & Machinery | Motor Vehicles | Computer Equipment | Total | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Cost | ||||
| As at 1 July 2025 |
|
|
|
|
| As at 30 June 2026 |
|
|
|
|
| Depreciation | ||||
| As at 1 July 2025 |
|
|
|
|
| Provided during the period |
|
|
|
|
| As at 30 June 2026 |
|
|
|
|
| Net Book Value | ||||
| As at 30 June 2026 |
|
|
|
|
| As at 1 July 2025 |
|
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Materials |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| Prepayments and accrued income |
( |
|
|
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Bank loans and overdrafts |
|
|
|
| Corporation tax |
|
|
|
| Social security PAYE (Current liabilities - creditors < 1 year) |
|
|
|
| VAT (Current liabilities - creditors < 1 year) |
|
|
|
| Social security NI (Current liabilities - creditors < 1 year) | - | 1,040 | |
| Workplace Pension Scheme Current Liability |
|
|
|
| Sales Tax Conrol Account (Current liabilities - creditors < 1 year) |
|
|
|
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Other timing differences | 595 | 627 | |
| 2026 | 2025 | |
|---|---|---|
| £ | £ | |
| Mr David Pearce | 16,573 | 11,450 |
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| On equity shares: | |||
| Interim dividend paid |
|
|
|