| | | | | | | | | | |
| Registered Number: 12942657 |
| | | | | | | | | | |
| BALANCE SHEET AT 31 October 2025 |
| | | | | | | | | | |
| | | | | | 2025 | | | | 2024 |
| | | | | | £ | | | | £ |
| | | | | | | | | | |
| Fixed assets | | | | | | 336,481 | | | | 373,778 |
| | | | | | | | | | |
| Current assets | | | | 380,062 | | | | 440,640 | | |
| Prepayments and accrued income | | | | 20,716 | | | | 15,923 | | |
| Creditors: amounts falling due within one year | | | | (610,856) | | | | (658,554) | | |
| Net Current Liabilities | | | | | | (210,078) | | | | (201,991) |
| Total assets less current liabilities | | | | | | 126,403 | | | | 171,787 |
| Accruals and deferred income | | | | | | 4,400 | | | | - |
| Net Assets | | | | | | 122,003 | | | | 171,787 |
| | | | | | | | | | |
| Capital and reserves | | | | | | 122,003 | | | | 171,787 |
| | | | | | | | | | |
| | | | | | | | | | |
| Average Number of Employees | | | | | | | | | | |
| During the year the average number of employees was 9. |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Company information | | | | | | | | | | |
| Private company limited by shares registered in EW - England and Wales, registered number 12942657. Registered office 15-16 Cortry Close, Poole, Dorset, BH12 4BQ |
| | | | | | | | | | |
| | | | | | | | | | |
| For the year ending 31 October 2025 the company was entitled to exemption under section 477 of the Companies Act 2006 relating to small companies. |
| The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. |
| The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts. |
| These accounts have been prepared in accordance with the provisions applicable to companies subject to the micro-entities regime. |
| These accounts have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. |
|
| | | | | | | | | | |
| Approved by the board on 8 October 2026 and signed on their behalf by | | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| ............................. | | | | | | | | | | |
| Joshua Bailey | | | | | | | | | | |
| Director | | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| TRADING AND PROFIT AND LOSS ACCOUNT |
| FOR THE YEAR ENDED 31 OCTOBER 2025 |
| | | | | | | | | | |
| | | | | | 2025 | | | | 2024 |
| | | | | | £ | | | | £ |
| | | | | | | | | | |
| Turnover | | | | | | 753,806 | | | | 789,265 |
| Cost of Sales: | | | | | | | | | | |
| Purchases | | | | 252,620 | | | | 232,736 | | |
| Direct employment costs | | | | 242,093 | | | | 195,375 | | |
| Other direct expenses | | | | 5,144 | | | | 189 | | |
| | | | 499,857 | | | | 428,300 | | |
| | | | | | 499,857 | | | | 428,300 |
| Gross Profit | | | | | | 253,949 | | | | 360,965 |
| Other operating income | | | | | | 73,477 | | | | 16,200 |
| | | | | | 327,426 | | | | 377,165 |
| Less: | | | | | | | | | | |
| Distribution costs | | | | 279 | | | | 1,068 | | |
| Administrative expenses | | | | 363,666 | | | | 251,817 | | |
| Interest receivable and similar income | | | | (145) | | | | (137) | | |
| Interest payable and similar charges | | | | 13,409 | | | | 43,442 | | |
| | | | | | 377,209 | | | | 296,190 |
| Net (loss) / profit for the year before
taxation | | | | | | (49,783) | | | | 80,975 |
| Net (loss) / profit for the year after
taxation | | | | | | (49,783) | | | | 80,975 |
| | | | | | | | | | |
| Final dividends | | | | - | | | | 37,200 | | |
| | | | | | - | | | | 37,200 |
| | | | | | (49,783) | | | | 43,775 |
| Retained profits brought forward | | | | | | 171,686 | | | | 127,912 |
| Retained profits carried forward | | | | | | 121,903 | | | | 171,687 |
| | | | | | | | | | |
| | | | | | | | | | |
| This page does not form part of the Company's
Statutory Accounts and is prepared for the information of the
Directors only. |
| | | | | | |
| PROFIT AND LOSS ACCOUNT SUMMARIES |
| FOR THE YEAR ENDED 31 OCTOBER 2025 |
| | | | | | |
| | | | 2025 | | 2024 |
| Administrative Expenses: | | | | | | |
| | | | | | |
| Rates | | | | 15,223 | | 16,892 |
| Insurance | | | | 4,708 | | - |
| Water rates | | | | 879 | | 431 |
| Heat and light | | | | 9,495 | | 9,124 |
| Rent | | | | 107,623 | | 72,963 |
| Cleaning | | | | 49 | | 21 |
| Repairs and renewals | | | | 26,976 | | 8,960 |
| Directors salaries | | | | 12,570 | | 12,317 |
| Pension contributions | | | | 6,049 | | - |
| Training | | | | 525 | | - |
| Computer costs | | | | 1,513 | | 1,165 |
| Motor expenses | | | | 9,572 | | 6,737 |
| Accountancy fees | | | | 8,526 | | 15,264 |
| Professional fees | | | | 2,231 | | 2,545 |
| Insurance | | | | 9,043 | | 8,267 |
| Protective clothing | | | | 188 | | - |
| Stationery & office supplies | | | | 480 | | 298 |
| Telephone | | | | 3,201 | | 2,264 |
| Charitable donations | | | | 510 | | - |
| Licences | | | | - | | 890 |
| Health and safety | | | | 270 | | 521 |
| Bank charges | | | | 5,580 | | 1,448 |
| Sundry expenses | | | | 35 | | - |
| HMRC penalties and interest | | | | 6,110 | | - |
| | | | | | |
| Depreciation and Amortisation: | | | | | | |
| Depreciation of land and buildings | | | | 2,553 | | 2,553 |
| Depreciation of plant and machinery | | | | 125,328 | | 91,041 |
| Depreciation of commercial vehicles | | | | 3,205 | | - |
| Depreciation of equipment | | | | 1,224 | | 116 |
| Profit on plant and machinery disposal | | | | - | | (2,000) |
| | | | 363,666 | | 251,817 |
| | | | | | |
| | | | | | |
| This page does not form part of the Company's Statutory Accounts and is prepared for the information of the Directors only. |