|
|
|
|
|
|
|
|
|
Financial Statements |
|
CONTENTS |
PAGE |
|
Officers and professional advisers |
1 |
|
Statement of financial position |
2 |
|
Notes to the financial statements |
4 |
|
|
|
Officers and Professional Advisers |
|
The board of directors |
|
|
|
|
|
Registered office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accountants |
|
|
Chartered Certified Accountants |
|
|
Axis 15, Axis Court |
|
|
Mallard Way |
|
|
Riverside Business Park |
|
|
Swansea |
|
|
SA7 0AJ |
|
|
|
|
Statement of Financial Position |
|
2025 |
2024 |
|
|
Note |
£ |
£ |
|
Tangible assets |
5 |
|
|
|
Investments |
6 |
|
|
|
------------ |
------------ |
||
|
|
|
||
|
Debtors |
7 |
|
|
|
Cash at bank and in hand |
|
|
|
|
--------- |
--------- |
||
|
|
|
||
|
CREDITORS: amounts falling due within one year |
8 |
|
|
|
------------ |
------------ |
||
|
NET CURRENT LIABILITIES |
|
|
|
|
------------ |
------------ |
||
|
TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|
|
CREDITORS: amounts falling due after more than one year |
9 |
– |
|
|
PROVISIONS |
|
|
|
------------ |
------------ |
|
|
NET ASSETS |
|
|
|
------------ |
------------ |
|
|
Called up share capital |
10 |
|
|
|
Profit and loss account |
|
|
|
|
------------ |
------------ |
||
|
SHAREHOLDERS FUNDS |
|
|
|
|
------------ |
------------ |
||
|
|
|
Statement of Financial Position (continued) |
|
|
|
Notes to the Financial Statements |
|
Land and buildings |
Plant and machinery |
Fixtures and fittings |
Motor vehicles |
Equipment |
Total |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
Cost |
||||||
|
At 1 Jan 2025 |
|
|
– |
|
33,750 |
|
|
Additions |
– |
|
|
|
1,008 |
|
|
Disposals |
– |
– |
– |
(
|
– |
(
|
|
Transfers |
– |
(1,461,605) |
1,461,605 |
– |
– |
– |
|
------------ |
------------ |
------------ |
--------- |
-------- |
------------ |
|
|
At 31 Dec 2025 |
|
|
|
|
34,758 |
|
|
------------ |
------------ |
------------ |
--------- |
-------- |
------------ |
|
|
Depreciation |
||||||
|
At 1 Jan 2025 |
|
|
– |
|
32,699 |
|
|
Charge for the year |
|
|
|
|
528 |
|
|
Disposals |
– |
– |
– |
(
|
– |
(
|
|
Transfers |
– |
(517,837) |
517,837 |
– |
– |
– |
|
------------ |
------------ |
------------ |
--------- |
-------- |
------------ |
|
|
At 31 Dec 2025 |
|
|
|
|
33,227 |
|
|
------------ |
------------ |
------------ |
--------- |
-------- |
------------ |
|
|
Carrying amount |
||||||
|
At 31 Dec 2025 |
|
|
|
|
1,531 |
|
|
------------ |
------------ |
------------ |
--------- |
-------- |
------------ |
|
|
At 31 Dec 2024 |
|
|
– |
|
1,051 |
|
|
------------ |
------------ |
------------ |
--------- |
-------- |
------------ |
|
|
Shares in group undertakings |
|
|
£ |
|
|
Cost |
|
|
At 1 January 2025 and 31 December 2025 |
|
|
---- |
|
|
Impairment |
|
|
At 1 January 2025 and 31 December 2025 |
– |
|
---- |
|
|
Carrying amount |
|
|
At 31 December 2025 |
|
|
---- |
|
|
At 31 December 2024 |
|
|
---- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade debtors |
|
|
|
Other debtors |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
Trade creditors |
|
|
|
Corporation tax |
|
|
|
Social security and other taxes |
|
|
|
Other creditors |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
– |
|
|
---- |
------ |
|
|
2025 |
2024 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
200 |
|
200 |
|
|
|
150 |
|
150 |
|
|
|
250 |
|
250 |
|
|
|
400 |
|
400 |
|
------ |
------ |
------ |
------ |
|
|
|
|
|
|
|
|
------ |
------ |
------ |
------ |
|
| 2025 | 2024 | ||
| £ | £ | ||
| Balance owing to entities over which the entity has control, joint control or significant influence | 100 | 100 | |
| ---- | ---- | ||
| 2025 | 2024 | ||
| £ | £ | ||
| Balance owing to key management personnel | 5,620 | 6,631 | |
| ------ | ------ | ||
| 2025 | 2024 | ||
| £ | £ | ||
| Balance owing to other related parties | 331,837 | 333,217 | |
| Balance owing (from) other related parties | (5,448) | – | |
| --------- | --------- | ||
| 326,389 | 333,217 | ||
| --------- | --------- | ||