| Page | |
|---|---|
| Strategic Report | 1 |
| Directors' Report | 2 |
| Independent Auditor's Report | 3—4 |
| Profit and Loss Account | 5 |
| Balance Sheet | 6 |
| Statement of Changes in Equity | 7 |
| Notes to the Financial Statements | 8—14 |
|
Director
|
|
21 September 2026
|
|
|
|
|
|
Director
|
|
|
|
for and on behalf of
|
|
|
|
24 Picton House
Hussar Court
Waterlooville
Hampshire
PO7 7SQ
|
| 31 December 2025 | 31 December 2024 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| TURNOVER |
|
|
||
| Cost of sales |
( |
( |
||
| GROSS PROFIT |
|
|
||
| Administrative expenses |
( |
( |
||
| Other operating income |
|
|
||
| OPERATING PROFIT | 5 |
|
|
|
| Interest payable and similar charges | 10 |
( |
( |
|
| PROFIT/(LOSS) BEFORE TAXATION |
|
( |
||
| Tax on Profit/(loss) | 11 |
( |
|
|
| PROFIT/(LOSS) AFTER TAXATION BEING PROFIT/(LOSS) FOR THE FINANCIAL YEAR |
|
( |
||
| 31 December 2025 | 31 December 2024 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 12 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Debtors | 13 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 14 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| Creditors: Amounts Falling Due After More Than One Year | 15 |
( |
( |
||
| PROVISIONS FOR LIABILITIES | |||||
| Provisions For Charges | 18 |
( |
( |
||
| Deferred Taxation | 17 |
( |
( |
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 19 |
|
|
||
| Profit and Loss Account |
|
|
|||
| SHAREHOLDERS' FUNDS | 124,023 | 173,908 | |||
|
Director
|
|
|
| Share Capital | Profit and Loss Account | Total | |
|---|---|---|---|
| £ | £ | £ | |
| As at 1 July 2023 |
|
|
190,708 |
| Loss for the period and total comprehensive income | - |
( |
(16,800) |
| Dividends paid | - | - | - |
| As at 31 December 2024 and 1 January 2025 |
|
|
173,908 |
| Profit for the year and total comprehensive income | - |
|
280,115 |
| Dividends paid | - | (330,000) | (330,000) |
| As at 31 December 2025 |
|
|
124,023 |
| Fixtures & Fittings |
|
| Computer Equipment |
|
| 31 December 2025 | 31 December 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Rental income |
|
|
|
| Other operating income |
|
|
|
| 21,502 | 127,913 | ||
| 31 December 2025 | 31 December 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bad debts | 82,759 | (38,856) | |
| Depreciation of tangible fixed assets |
|
|
|
| 31 December 2025 | 31 December 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Audit Services | |||
| Audit of the company's financial statements | - |
|
|
| 31 December 2025 | 31 December 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| Social security costs |
|
|
|
| Other pension costs |
|
|
|
|
|
|
||
| 31 December 2025 | 31 December 2024 | ||
|---|---|---|---|
| Office and administration | - |
|
|
| Sales, marketing and distribution | - |
|
|
|
|
|
||
| 31 December 2025 | 31 December 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Emoluments |
|
|
|
| 31 December 2025 | 31 December 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bank loans and overdrafts |
|
|
|
| Interest payable on other loans |
|
|
|
| Factoring charges | 87,351 | 165,730 | |
| Late payment tax charges |
|
|
|
| 129,865 | 259,759 | ||
| Tax Rate | 31 December 2025 | 31 December 2024 | |||
|---|---|---|---|---|---|
| 31 December 2025 | 31 December 2024 | £ | £ | ||
| Current tax | |||||
| UK Corporation Tax | - | 25.0% |
|
|
|
| Prior period adjustment |
( |
|
|||
|
|
|
||||
| Deferred Tax | |||||
| Deferred taxation |
|
( |
|||
| Total tax charge for the period |
|
( |
|||
| 31 December 2025 | 31 December 2024 | ||||
|---|---|---|---|---|---|
| £ | £ | ||||
| Profit before tax | 383,589 | (21,769) | |||
| Tax on profit at 25% (UK standard rate) |
|
( |
|||
| Goodwill/depreciation not allowed for tax |
|
|
|||
| Expenses not deductible for tax purposes |
|
|
|||
| Tax losses utilised |
|
( |
|||
| Capital allowances |
( |
( |
|||
| Short term timing differences |
|
( |
|||
| Prior period adjustment |
( |
|
|||
| Difference in tax rates |
|
( |
|||
| Total tax charge for the period | 103,474 | (4,969) | |||
| Fixtures & Fittings | Computer Equipment | Total | |
|---|---|---|---|
| £ | £ | £ | |
| Cost | |||
| As at 1 January 2025 |
|
|
|
| Additions |
|
|
|
| As at 31 December 2025 |
|
|
|
| Depreciation | |||
| As at 1 January 2025 |
|
|
|
| Provided during the period |
|
|
|
| As at 31 December 2025 |
|
|
|
| Net Book Value | |||
| As at 31 December 2025 |
|
|
|
| As at 1 January 2025 |
|
|
|
| 31 December 2025 | 31 December 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| Amounts owed by group undertakings | 723,080 | 607,389 | |
| Other debtors | 348,378 | 362,076 | |
|
|
|
||
| 31 December 2025 | 31 December 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Bank loans and overdrafts |
|
|
|
| Other loans |
|
|
|
| Amounts owed to group undertakings |
|
|
|
| Amounts owed to participating interests |
|
|
|
| Other creditors | 1,378,602 | 1,256,628 | |
| Corporation tax |
|
|
|
| Taxation and social security | 449,598 | 309,307 | |
| Accruals and deferred income | 149,020 | 210,126 | |
|
|
|
||
| 31 December 2025 | 31 December 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bank loans |
|
|
|
| Other loans |
|
|
|
|
|
|
||
| 31 December 2025 | 31 December 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Amounts falling due within one year or on demand: | |||
| Bank loans |
|
|
|
| Other loans |
|
|
|
|
|
|
||
| 31 December 2025 | 31 December 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Amounts falling due between one and five years: | |||
| Bank loans | - |
|
|
| Other loans |
|
|
|
|
|
|
||
| 31 December 2025 | 31 December 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Accelerated capital allowances |
|
|
|
| Other timing differences | 220 | - | |
|
|
|
||
| Deferred Tax | Other Provisions | Total | |
|---|---|---|---|
| £ | £ | £ | |
| As at 1 January 2025 |
|
|
16,420 |
| Reversals |
|
( |
(9,720) |
| Deferred taxation |
|
- |
|
| Balance at 31 December 2025 |
|
|
7,160 |
| 31 December 2025 | 31 December 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Not later than one year |
|
|
|
| Later than one year and not later than five years |
|
|
|
| Later than five years | - |
|
|
|
|
|
||
| 31 December 2025 | 31 December 2024 | ||
|---|---|---|---|
| £ | £ | ||
| On equity shares: | |||
| Interim dividend paid |
|
|
|