|
Key performance indicators
|
2026
|
2025
|
|
Turnover
|
£3,693,102
|
£1,727,846
|
|
Operating profit
|
£1,505,563
|
£415,115
|
|
Profit before taxation
|
£1,520,086
|
£415,958
|
|
Cash at bank
|
£1,418,455
|
£364,223
|
|
Director
|
|
24/07/2026
|
|
|
||
|
|
Resigned |
|
|
|
Appointed |
|
|
Director
|
|
|
|
for and on behalf of
|
|
|
|
136 Merton High Street
London
SW19 1BA
|
| 2026 | 2025 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| TURNOVER | 3 |
|
|
|
| Cost of sales |
( |
( |
||
| GROSS PROFIT |
|
|
||
| Administrative expenses |
( |
( |
||
| OPERATING PROFIT | 4 |
|
|
|
| Loss on disposal of fixed assets |
|
( |
||
| Other interest receivable and similar income | 8 |
|
|
|
| Interest payable and similar charges | 9 |
( |
|
|
| PROFIT BEFORE TAXATION |
|
|
||
| Tax on Profit | 10 |
( |
( |
|
| PROFIT AFTER TAXATION BEING PROFIT FOR THE FINANCIAL YEAR |
|
|
||
| 2026 | 2025 | |||
|---|---|---|---|---|
| £ | £ | |||
| PROFIT FOR THE FINANCIAL YEAR |
|
|
||
| OTHER COMPREHENSIVE INCOME FOR THE YEAR | - | - | ||
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR | 1,122,335 | 312,036 | ||
| 2026 | 2025 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 11 |
|
|
||
| Investments | 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 |
|
|
|||
| PROVISIONS FOR LIABILITIES | |||||
| Deferred Taxation | 15 |
( |
( |
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 16 |
|
|
||
| Profit and Loss Account |
|
|
|||
| SHAREHOLDERS' FUNDS | 1,739,124 | 396,280 | |||
|
Director
|
| Share Capital | Profit and Loss Account | Total | |
|---|---|---|---|
| £ | £ | £ | |
| As at 1 April 2024 |
|
|
121,944 |
| Profit for the year and total comprehensive income | - |
|
312,036 |
| Dividends paid | - | (37,700) | (37,700) |
| As at 31 March 2025 and 1 April 2025 |
|
|
396,280 |
| Profit for the year and total comprehensive income | - |
|
1,122,335 |
| Dividends paid | - | (37,700) | (37,700) |
| Arising on shares issued during the period |
|
- | 258,209 |
| As at 31 March 2026 |
|
|
1,739,124 |
| 2026 | 2025 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash generated from operations | 1 |
|
|
|
| Interest paid |
( |
|
||
| Tax paid |
( |
|
||
| Adjustment - Accounting Standard Transition | - | (3,488) | ||
| Net cash generated from operating activities |
|
|
||
| Cash flows from investing activities | ||||
| Purchase of tangible assets |
( |
( |
||
| Purchase of other fixed asset investments |
( |
|
||
| Interest received |
|
|
||
| Net cash used in investing activities |
( |
( |
||
| Cash flows from financing activities | ||||
| Proceeds from issue of share capital |
|
|
||
| Equity dividends paid |
( |
( |
||
| Amount withdrawn by directors | (488,628) | (171,726) | ||
| Net cash used in financing activities |
( |
( |
||
| Increase in cash and cash equivalents |
|
|
||
| Cash and cash equivalents at beginning of year | 2 |
|
|
|
| Cash and cash equivalents at end of year | 2 |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Profit for the financial year |
|
|
|
| Adjustments for: | |||
| Tax on profit |
|
|
|
| Interest expense |
|
|
|
| Interest income |
( |
( |
|
| Depreciation of tangible assets |
|
|
|
| Loss on disposal of tangible assets | - | 898 | |
| Foreign exchange (gains)/losses | (34,689) | 7,670 | |
| Movements in working capital: | |||
| Increase in trade and other debtors |
( |
( |
|
| Increase in trade and other creditors |
|
|
|
| Net cash generated from operations |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| As at 1 April 2025 | Cash flows | As at 31 March 2026 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
1,054,232 |
|
| Plant & Machinery |
|
| Fixtures & Fittings |
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| United Kingdom |
|
|
|
| 3,693,102 | 1,727,846 | ||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Operating lease rentals |
|
|
|
| Exchange differences |
( |
|
|
| Depreciation of tangible fixed assets |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Audit Services | |||
| Audit of the company's financial statements |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| Social security costs |
|
|
|
| Other pension costs |
|
|
|
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Bank interest receivable |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Other finance charges |
|
|
|
|
The tax charge on the profit for the year was as follows:
|
|||||
| Tax Rate | 2026 | 2025 | |||
|---|---|---|---|---|---|
| 2026 | 2025 | £ | £ | ||
| Current tax | |||||
| UK Corporation Tax | 25.0% | 25.0% |
|
|
|
| Total tax charge for the period |
|
|
|||
|
The actual charge for the year can be reconciled to the expected charge for the year based on the profit and the standard rate of corporation tax as follows:
|
|||||
| 2026 | 2025 | ||||
| £ | £ | ||||
| Profit before tax | 1,520,086 | 415,958 | |||
| Tax on profit at 25% (UK standard rate) |
|
|
|||
| Total tax charge for the period | 397,751 | 103,922 | |||
|
The tax charge for the year is consistent with the standard UK corporation tax rate.
|
|||||
| Plant & Machinery | Fixtures & Fittings | 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 |
|
|
|
| Other | |
|---|---|
| £ | |
| Cost or Valuation | |
| As at 1 April 2025 |
|
| Additions |
|
| 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 |
|
|
|
| Prepayments and accrued income |
|
|
|
| Other debtors |
|
|
|
| VAT |
|
- | |
| Directors' loan accounts |
|
|
|
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Corporation tax |
|
|
|
| Other taxes and social security |
|
|
|
| VAT | - |
|
|
| Other creditors |
|
|
|
| Accruals and deferred income |
|
|
|
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Other timing differences | 7,512 | 3,152 | |
| As at 1 April 2025 | Amounts advanced | Amounts repaid | Amounts written off | As at 31 March 2026 | |
|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | |
| Mr William Sher |
( |
( |
|
- |
( |
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| On equity shares: | |||
| Final dividend paid |
|
|
|