| Page | |
|---|---|
| Balance Sheet | 1—2 |
| Reconciliation of Members' Interests | 3—5 |
| Notes to the Financial Statements | 5—8 |
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 5 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Stocks | 6 |
|
|
||
| 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 |
( |
( |
||
| NET ASSETS/(LIABILITIES) ATTRIBUTABLE TO MEMBERS |
|
( |
|||
| REPRESENTED BY: | |||||
| Loans and other debts due to members | |||||
| Members' capital classified as a liability | - | (6,207) | |||
| - | (6,207) | ||||
| Equity | |||||
| Members' other interests | |||||
| Members' capital | 3,000 | 3,000 | |||
| Other reserves | 3,192 | 133 | |||
| 6,192 | 3,133 | ||||
| 6,192 | (3,074) | ||||
| TOTAL MEMBERS' INTEREST | |||||
| Amounts due from members | (1,203,472) | (1,247,691) | |||
| Loans and other debts due to members | - | (6,207) | |||
| Members' other interests | 6,192 | 3,133 | |||
| (1,197,280) | (1,250,765) | ||||
|
Designated Member
|
|
|
| EQUITY | DEBT | |||
|---|---|---|---|---|
| Members' other interests | Loans and other debts due to members less any amounts due from members in debtors | |||
| Members'Capital classified as Equity | Other Reserves | Total Equity | Members'Capital classified as Debt | |
| £ | £ | £ | £ | |
| Amounts due from members | - | - | - | - |
| Balance at 1 October 2023 | 3,000 |
|
3,000 | - |
| Profit/(loss) for the financial year available for discretionary division among members | - |
|
|
- |
| Members' interests after profit/(loss) for the year | 3,000 | 13,282 | 16,282 | - |
| Other divisions of profits (losses) | - | (13,149) | (13,149) | - |
| Drawings | - | - | - | - |
| Other Movements | - | - | - | (6,207) |
| Amounts due to members | - | - | - | (6,207) |
| Amounts due from members | - | - | - | - |
| As at 30 September 2024 and 1 October 2024 | 3,000 | 133 | 3,133 | (6,207) |
| Balance at 1 October 2024 | 3,000 |
|
3,000 | - |
| Profit/(loss) for the financial year available for discretionary division among members | - |
|
|
- |
| Members' interests after profit/(loss) for the year | 3,000 | 319,154 | 322,154 | - |
| Other divisions of profits (losses) | - | (315,962) | (315,962) | - |
| Drawings | - | - | - | - |
| Amounts due from members | - | - | - | - |
| As at 30 September 2025 | 3,000 | 3,192 | 6,192 | - |
| DEBT | |||
|---|---|---|---|
| Loans and other debts due to members less any amounts due from members in debtors | |||
| Other amounts | Total Debts | Total members' interest | |
| £ | £ | £ | |
| Amounts due from members | (1,090,836) | (1,090,836) | - |
| Balance at 1 October 2023 | (1,090,836) | (1,090,836) | (1,087,836) |
| Profit/(loss) for the financial year available for discretionary division among members | - | - |
|
| Members' interests after profit/(loss) for the year | (1,090,836) | (1,090,836) | (1,074,554) |
| Other divisions of profits (losses) | 13,149 | 13,149 | - |
| Drawings | (170,004) | (170,004) | (170,004) |
| Other Movements | - | (6,207) | (6,207) |
| Amounts due to members | - | (6,207) | - |
| Amounts due from members | (1,247,691) | (1,247,691) | - |
| As at 30 September 2024 and 1 October 2024 | (1,247,691) | (1,253,898) | (1,250,765) |
| Balance at 1 October 2024 | (1,247,558) | (1,247,558) | (1,244,558) |
| Profit/(loss) for the financial year available for discretionary division among members | - | - |
|
| Members' interests after profit/(loss) for the year | (1,247,558) | (1,247,558) | (925,404) |
| Other divisions of profits (losses) | 315,962 | 315,962 | - |
| Drawings | (271,876) | (271,876) | (271,876) |
| Amounts due from members | (1,203,472) | (1,203,472) | - |
| As at 30 September 2025 | (1,203,472) | (1,203,472) | (1,197,280) |
| Plant & Machinery |
|
| Motor Vehicles |
|
| Fixtures & Fittings |
|
| Computer Equipment |
|
| Goodwill | |||
|---|---|---|---|
| £ | |||
| Cost | |||
| As at 1 October 2024 |
|
||
| As at 30 September 2025 |
|
||
| Amortisation | |||
| As at 1 October 2024 |
|
||
| As at 30 September 2025 |
|
||
| Net Book Value | |||
| As at 30 September 2025 |
|
||
| As at 1 October 2024 |
|
||
| Plant & Machinery | Motor Vehicles | Fixtures & Fittings | Computer Equipment | Total | |
|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | |
| Cost | |||||
| As at 1 October 2024 |
|
|
|
|
|
| Additions |
|
|
|
|
|
| As at 30 September 2025 |
|
|
|
|
|
| Depreciation | |||||
| As at 1 October 2024 |
|
|
|
|
|
| Provided during the period |
|
|
|
|
|
| As at 30 September 2025 |
|
|
|
|
|
| Net Book Value | |||||
| As at 30 September 2025 |
|
|
|
|
|
| As at 1 October 2024 |
|
|
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Stock |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| Other debtors | 1,239,618 | 1,287,050 | |
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Other creditors | 3,163,564 | 3,166,198 | |
| Taxation and social security |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Other creditors | 5,046 | 6,729 | |