| Page | |
|---|---|
| Balance Sheet | 1—2 |
| Reconciliation of Members' Interests | 3—4 |
| Notes to the Financial Statements | 4—6 |
| 2026 | 2025 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 4 |
|
|
||
| Investments | 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 |
|
|
|||
| Creditors: Amounts Falling Due After More Than One Year | 8 |
( |
|
||
| NET ASSETS ATTRIBUTABLE TO MEMBERS |
|
|
|||
| REPRESENTED BY: | |||||
| Loans and other debts due to members | |||||
| Members' capital classified as a liability | 674,797 | 787,075 | |||
| Other amounts | 796,872 | 465,190 | |||
| 1,471,669 | 1,252,265 | ||||
| 1,471,669 | 1,252,265 | ||||
| TOTAL MEMBERS' INTEREST | |||||
| Amounts due from members | - | (29,344) | |||
| Loans and other debts due to members | 1,471,669 | 1,252,265 | |||
| 1,471,669 | 1,222,921 | ||||
|
Designated Member
|
|
|
| EQUITY | DEBT | ||||
|---|---|---|---|---|---|
| Members' other interests | Loans and other debts due to members less any amounts due from members in debtors | ||||
| Other Reserves | Members'Capital classified as Debt | Other amounts | Total Debts | Total members' interest | |
| £ | £ | £ | £ | £ | |
| Amounts due to members | - | 832,431 | 720,784 | 1,553,215 | - |
| Balance at 1 April 2024 |
|
832,431 | 720,784 | 1,553,215 | 1,553,215 |
| Profit/(loss) for the financial year available for discretionary division among members |
|
- | - | - |
|
| Members' interests after profit/(loss) for the year | 1,319,511 | 832,431 | 720,784 | 1,553,215 | 2,872,726 |
| Other divisions of profits (losses) | (1,319,511) | - | 1,319,511 | 1,319,511 | - |
| Introduced by members | - | 46,233 | - | 46,233 | 46,233 |
| Drawings | - | - | (1,604,449) | (1,604,449) | (1,604,449) |
| Other Movements | - | (91,589) | - | (91,589) | (91,589) |
| Amounts due to members | - | 787,075 | 465,190 | 1,252,265 | - |
| Amounts due from members | - | - | (29,344) | (29,344) | - |
| As at 31 March 2025 and 1 April 2025 | - | 787,075 | 435,846 | 1,222,921 | 1,222,921 |
| Profit/(loss) for the financial year available for discretionary division among members |
|
- | - | - |
|
| Members' interests after profit/(loss) for the year | 2,072,195 | 787,075 | 435,846 | 1,222,921 | 3,295,116 |
| Other divisions of profits (losses) | (2,072,195) | - | 2,072,195 | 2,072,195 | - |
| Introduced by members | - | 151,380 | - | 151,380 | 151,380 |
| Drawings | - | - | (1,711,169) | (1,711,169) | (1,711,169) |
| Repayment of Capital | - | (183,037) | - | (183,037) | (183,037) |
| Other Movements | - | (80,621) | - | (80,621) | (80,621) |
| Amounts due to members | - | 674,797 | 796,872 | 1,471,669 | - |
| As at 31 March 2026 | - | 674,797 | 796,872 | 1,471,669 | 1,471,669 |
| Leasehold |
|
| Fixtures & Fittings |
|
| Computer Equipment |
|
| Land & Property | ||||
|---|---|---|---|---|
| Leasehold | Fixtures & Fittings | Computer Equipment | Total | |
| £ | £ | £ | £ | |
| 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 |
|
|
|
|
| Unlisted | |
|---|---|
| £ | |
| Cost or Valuation | |
| As at 1 April 2025 |
|
| As at 31 March 2026 |
|
| Provision | |
| As at 1 April 2025 |
|
| As at 31 March 2026 |
|
| Net Book Value | |
| As at 31 March 2026 |
|
| As at 1 April 2025 |
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| Amounts owed by group undertakings | 28,500 | 111,981 | |
| Other debtors | 124,614 | 147,730 | |
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Other creditors | 886,157 | 429,785 | |
| Taxation and social security |
|
|
|
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Other loans |
|
|
|