|
Director
|
Director
|
|
21 October 2026
|
|
Director
|
Director
|
|
|
|
for and on behalf of
|
|
|
|
Chartered Accountants & Statutory Auditor
Cromwell House,68 West Gate
Mansfield
Nottinghamshire
NG18 1RR
|
| 2026 | 2025 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| TURNOVER | 3 |
|
|
|
| Cost of sales |
( |
( |
||
| GROSS PROFIT |
|
|
||
| Administrative expenses |
( |
( |
||
| OPERATING PROFIT | 4 |
|
|
|
| Other interest receivable and similar income | 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 | 1,530,580 | 1,504,670 | ||
| 2026 | 2025 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 11 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Stocks | 12 |
|
|
||
| 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 | 17 |
|
|
||
| Revaluation reserve | 22 |
|
|
||
| Capital redemption reserve |
|
|
|||
| Profit and Loss Account |
|
|
|||
| SHAREHOLDERS' FUNDS | 7,248,121 | 5,813,541 | |||
|
Director
|
Director
|
|
|
| Share Capital | Revaluation reserve | Capital Redemption | Profit and Loss Account | Total | |
|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | |
| As at 14 April 2024 |
|
|
|
|
4,404,871 |
| Profit for the year and total comprehensive income | - | - | - |
|
1,504,670 |
| Dividends paid | - | - | - | (96,000) | (96,000) |
| Transfer from revaluation reserve | - | - | - | 5,566 | 5,566 |
| Transfer to/from Profit & Loss Account | - |
( |
|
- | (5,566) |
| As at 12 April 2025 and 13 April 2025 |
|
|
|
|
5,813,541 |
| Profit for the year and total comprehensive income | - | - | - |
|
1,530,580 |
| Dividends paid | - | - | - | (96,000) | (96,000) |
| Transfer from revaluation reserve | - | - | - | 3,442 | 3,442 |
| Transfer to/from Profit & Loss Account | - |
( |
|
- | (3,442) |
| As at 18 April 2026 |
|
|
|
|
7,248,121 |
| 2026 | 2025 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash generated from operations | 1 |
|
|
|
| Tax (paid)/refunded |
( |
|
||
| Net cash (used in)/generated from operating activities |
( |
|
||
| Cash flows from investing activities | ||||
| Purchase of tangible assets |
( |
( |
||
| Interest received |
|
|
||
| Net cash (used in)/generated from investing activities |
( |
|
||
| Cash flows from financing activities | ||||
| Equity dividends paid |
( |
( |
||
| Amount introduced by directors | 30,835 | 64,615 | ||
| Net cash used in financing activities |
( |
( |
||
| (Decrease)/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 income |
( |
( |
|
| Depreciation of tangible assets |
|
|
|
| Movements in working capital: | |||
| Increase in stocks |
( |
( |
|
| Increase in trade and other debtors |
( |
( |
|
| (Decrease)/increase in trade and other creditors |
( |
|
|
| Net cash generated from operations |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| As at 13 April 2025 | Cash flows | As at 18 April 2026 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
(606,604) |
|
| Leasehold |
|
| Plant & Machinery |
|
| Motor Vehicles |
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Bad debts | - | 20,000 | |
| Operating lease rentals |
|
|
|
| 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 | ||
|---|---|---|---|
| £ | £ | ||
| Emoluments |
|
|
|
| Company contributions to money purchase pension schemes |
|
|
|
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Bank interest receivable |
|
|
|
| Other interest receivable | 9,039 | 17,426 | |
| 58,974 | 64,602 | ||
| Tax Rate | 2026 | 2025 | |||
|---|---|---|---|---|---|
| 2026 | 2025 | £ | £ | ||
| Current tax | |||||
| UK Corporation Tax | 25.0% | 25.0% |
|
|
|
| Prior period adjustment |
( |
( |
|||
|
|
|
||||
| Deferred Tax | |||||
| Deferred taxation |
|
( |
|||
| Total tax charge for the period |
|
|
|||
| 2026 | 2025 | ||||
|---|---|---|---|---|---|
| £ | £ | ||||
| Profit before tax | 1,747,063 | 1,832,483 | |||
| Tax on profit at 25% (UK standard rate) |
|
|
|||
| Goodwill/depreciation not allowed for tax |
|
|
|||
| Expenses not deductible for tax purposes |
|
|
|||
| Capital allowances |
( |
( |
|||
| Short term timing differences |
|
( |
|||
| Prior period adjustment |
( |
( |
|||
| Total tax charge for the period | 216,483 | 327,813 | |||
| Land & Property | ||||
|---|---|---|---|---|
| Leasehold | Plant & Machinery | Motor Vehicles | Total | |
| £ | £ | £ | £ | |
| Cost | ||||
| As at 13 April 2025 |
|
|
|
|
| Additions |
|
|
|
|
| As at 18 April 2026 |
|
|
|
|
| Depreciation | ||||
| As at 13 April 2025 |
|
|
|
|
| Provided during the period |
|
|
|
|
| As at 18 April 2026 |
|
|
|
|
| Net Book Value | ||||
| As at 18 April 2026 |
|
|
|
|
| As at 13 April 2025 |
|
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Stock |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| Prepayments and accrued income |
|
|
|
| VAT |
|
|
|
|
|
|
||
| Due after more than one year | |||
| Other debtors |
|
|
|
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Other creditors | 108,898 | 118,368 | |
| Corporation tax |
|
|
|
| Taxation and social security | - | 158,784 | |
| Accruals and deferred income | 387,133 | 366,827 | |
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Accelerated capital allowances |
|
|
|
| Deferred Tax | Total | |
|---|---|---|
| £ | £ | |
| As at 13 April 2025 |
|
85,603 |
| Additions |
|
3,135 |
| Balance at 18 April 2026 |
|
88,738 |
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Financial assets | |||
| Financial assets measured at fair value through profit and loss | 3,971,722 | 4,578,326 | |
| Financial assets that are debt Instruments measured at amortised cost | 3,547,926 | 2,824,442 | |
| Financial liabilities | |||
| Financial liabilities measured at amortised cost | 2,156,022 | 2,472,056 | |
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Not later than one year |
|
|
|
| Later than one year and not later than five years | - |
|
|
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| On equity shares: | |||
| Interim dividend paid |
|
|
|
|
2026
|
2025
|
||
|
Interim dividends paid
|
£
|
£
|
|
|
Ordinary A Shares
|
48,000
|
48,000
|
|
|
Ordinary B Shares
|
48,000
|
48,000
|
|
|
Ordinary C Shares
|
-
|
-
|
|
|
|
|
||
|
96,000
|
96,000
|