| Page | |
|---|---|
| Balance Sheet | 1—2 |
| Notes to the Financial Statements | 3—6 |
| 2026 | 2025 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 4 |
|
|
||
| Investment Properties | 5 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Debtors | 6 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 7 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
( |
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| NET ASSETS ATTRIBUTABLE TO MEMBERS |
|
|
|||
| REPRESENTED BY: | |||||
| Loans and other debts due to members | |||||
| Members' capital classified as a liability | 5,220,000 | 5,220,000 | |||
| Other amounts | - | 104,782 | |||
| 5,220,000 | 5,324,782 | ||||
| Equity | |||||
| Members' other interests | |||||
| Capital accounts | 2,545,000 | 2,545,000 | |||
| 2,545,000 | 2,545,000 | ||||
| 7,765,000 | 7,869,782 | ||||
| TOTAL MEMBERS' INTEREST | |||||
| Amounts due from members | (143,489) | (108,437) | |||
| Loans and other debts due to members | 5,220,000 | 5,324,782 | |||
| Members' other interests | 2,545,000 | 2,545,000 | |||
| 7,621,511 | 7,761,345 | ||||
|
Designated Member
|
|
|
| Computer Equipment |
|
| Computer Equipment | |
|---|---|
| £ | |
| Cost | |
| As at 1 April 2025 |
|
| Additions |
|
| As at 31 March 2026 |
|
| Depreciation | |
| As at 1 April 2025 |
|
| Provided during the period |
|
| As at 31 March 2026 |
|
| Net Book Value | |
| As at 31 March 2026 |
|
| As at 1 April 2025 |
|
| 2026 | |
|---|---|
| £ | |
| Fair Value | |
| As at 1 April 2025 and 31 March 2026 |
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Cost | 5,220,000 | 5,220,000 | |
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Other debtors | 146,210 | 126,397 | |
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Other creditors | 193,133 | 175,984 | |
| Taxation and social security |
|
|
|
|
|
|
||
|
Capital account
£
|
Fair
value
£
|
Totals
£
|
|
|
M J Day
|
2,610,000
|
1,272,500
|
3,882,500
|
|
A C Day
|
2,610,000
|
1,272,500
|
3,882,500
|
|
5,220,000
|
2,545,000
|
7,765,000
|
|
M J Day
£
|
A C Day
£
|
Totals
£
|
|
|
At 1 April 2025
|
2,610,000
|
2,610,000
|
5,220,000
|
|
At 31 March 2026
|
2,610,000
|
2,610,000
|
5,220,000
|
|
M J Day
£
|
A C Day
£
|
Totals
£
|
|
|
At 1 April 2025
|
1,590,000
|
1,590,000
|
3,180,000
|
|
At 31 March 2026
|
1,590,000
|
1,590,000
|
3,180,000
|
|
A E Day
£
|
M J Day
£
|
A C Day
£
|
Totals
£
|
|
|
At 1 April 2025
|
(108,437)
|
45,990
|
58,792
|
(3,655)
|
|
Share of profit
|
-
|
316,279
|
316,279
|
632,558
|
|
(108,437)
|
362,269
|
375,071
|
628,903
|
|
|
Less Drawings
|
-
|
387,976
|
387,976
|
775,952
|
|
Add Capital Introduced
|
-
|
(3,560)
|
-
|
(3,560)
|
|
At 31 March 2026
|
(108,437)
|
(22,147)
|
(12,905)
|
(143,489)
|