| Page | |
|---|---|
| Statement of Financial Position | 1—2 |
| Notes to the Financial Statements | 3—6 |
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Intangible Assets | 5 |
|
|
||
| Investment Properties | 6 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Debtors | 7 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 8 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
( |
( |
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
( |
|||
| Creditors: Amounts Falling Due After More Than One Year | 9 |
( |
( |
||
| PROVISIONS FOR LIABILITIES | |||||
| Deferred Taxation |
( |
|
|||
| NET LIABILITIES |
( |
( |
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 10 |
|
|
||
| Income Statement |
( |
( |
|||
| SHAREHOLDERS' FUNDS | (30,533) | (41,795) | |||
|
Director
|
|
|
| Tax Rate | 2025 | 2024 | |||
|---|---|---|---|---|---|
| 2025 | 2024 | £ | £ | ||
| Current tax | |||||
| UK Corporation Tax | 19.0% | 19.0% |
|
|
|
| Deferred Tax | |||||
| Deferred taxation |
|
|
|||
| Total tax charge for the period |
|
|
|||
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| £ | £ | ||||
| Profit before tax | 15,371 | (16,939) | |||
| Breakdown of tax charge is: | |||||
| Tax on profit at 19% (UK standard rate) |
|
( |
|||
| Goodwill/depreciation not allowed for tax |
|
|
|||
| Expenses not deductible for tax purposes |
( |
|
|||
| Short term timing differences |
|
|
|||
| Tax losses unutilised carried forward |
|
|
|||
| Total tax charge for the period | 4,109 | - | |||
| Other | |||
|---|---|---|---|
| £ | |||
| Cost | |||
| As at 1 January 2025 |
|
||
| As at 31 December 2025 |
|
||
| Amortisation | |||
| 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 |
|
||
| 2025 | |
|---|---|
| £ | |
| Fair Value | |
| As at 1 January 2025 |
|
| Revaluations | 22,000 |
| As at 31 December 2025 |
|
|
NET BOOK VALUE
|
|
|
At 31 December 2025
|
102,000
|
|
At 31 December 2024
|
80,000
|
|
Fair value at 31 December 2025 is represented by:
|
|
|
£
|
|
|
Valuation in 2022
|
(2906)
|
|
Valuation in 2024
|
(9,372)
|
|
Valuation in 2025
|
22,000
|
|
Cost
|
92,278
|
|
102,000
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Other debtors | 219 | 3,507 | |
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Other creditors | 97,772 | 97,538 | |
| Taxation and social security |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bank loans |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bank loans and overdrafts | 40,000 | 40,000 |
| Income Statement | |
|---|---|
| £ | |
| As at 1 January 2025 |
( |
| Profit for the year and total comprehensive income |
|
| As at 31 December 2025 |
( |