Acorah Software Products - Accounts Production 19.4.351 false true 31 January 2025 1 February 2024 false 29 October 2026 true 1 February 2025 31 January 2026 31 January 2026 02500200 MR K CHAPPLE Mr M Jenkins MR S JENKINS Mr T Swingler iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 02500200 2025-01-31 02500200 2026-01-31 02500200 2025-02-01 2026-01-31 02500200 frs-core:CurrentFinancialInstruments 2026-01-31 02500200 frs-core:Non-currentFinancialInstruments 2026-01-31 02500200 frs-core:BetweenOneFiveYears 2026-01-31 02500200 frs-core:FurnitureFittings 2026-01-31 02500200 frs-core:FurnitureFittings 2025-02-01 2026-01-31 02500200 frs-core:FurnitureFittings 2025-01-31 02500200 frs-core:NetGoodwill 2026-01-31 02500200 frs-core:NetGoodwill 2025-01-31 02500200 frs-core:MotorVehicles 2026-01-31 02500200 frs-core:MotorVehicles 2025-02-01 2026-01-31 02500200 frs-core:MotorVehicles 2025-01-31 02500200 frs-core:PlantMachinery 2026-01-31 02500200 frs-core:PlantMachinery 2025-02-01 2026-01-31 02500200 frs-core:PlantMachinery 2025-01-31 02500200 frs-core:WithinOneYear 2026-01-31 02500200 frs-core:ShareCapital 2026-01-31 02500200 frs-core:RetainedEarningsAccumulatedLosses 2025-02-01 2026-01-31 02500200 frs-core:RetainedEarningsAccumulatedLosses 2026-01-31 02500200 frs-bus:PrivateLimitedCompanyLtd 2025-02-01 2026-01-31 02500200 frs-bus:FullAccounts 2025-02-01 2026-01-31 02500200 frs-bus:FRS102 2025-02-01 2026-01-31 02500200 frs-bus:Audited 2025-02-01 2026-01-31 02500200 frs-bus:Medium-sizedCompaniesRegimeForAccounts 2025-02-01 2026-01-31 02500200 frs-bus:Medium-sizedCompaniesRegimeForDirectorsReport 2025-02-01 2026-01-31 02500200 frs-bus:OrdinaryShareClass1 2025-02-01 2026-01-31 02500200 frs-bus:OrdinaryShareClass1 2026-01-31 02500200 frs-core:DeferredTaxation 2025-02-01 2026-01-31 02500200 frs-core:DeferredTaxation 2025-01-31 02500200 frs-core:DeferredTaxation 2026-01-31 02500200 frs-bus:Director1 2025-02-01 2026-01-31 02500200 frs-bus:Director2 2025-02-01 2026-01-31 02500200 frs-bus:Director3 2025-02-01 2026-01-31 02500200 frs-bus:Director4 2025-02-01 2026-01-31 02500200 frs-bus:Director4 2025-01-31 02500200 frs-bus:Director4 2026-01-31 02500200 1 2025-02-01 2026-01-31 02500200 frs-countries:EnglandWales 2025-02-01 2026-01-31 02500200 2024-01-31 02500200 2025-01-31 02500200 2024-02-01 2025-01-31 02500200 frs-core:CurrentFinancialInstruments 2025-01-31 02500200 frs-core:Non-currentFinancialInstruments 2025-01-31 02500200 frs-core:BetweenOneFiveYears 2025-01-31 02500200 frs-core:WithinOneYear 2025-01-31 02500200 frs-core:ShareCapital 2024-01-31 02500200 frs-core:ShareCapital 2025-01-31 02500200 frs-core:RetainedEarningsAccumulatedLosses 2024-02-01 2025-01-31 02500200 frs-core:RetainedEarningsAccumulatedLosses frs-core:PreviouslyStatedAmount 2024-01-31 02500200 frs-core:RetainedEarningsAccumulatedLosses 2025-01-31 02500200 frs-bus:OrdinaryShareClass1 2024-02-01 2025-01-31 02500200 1 2024-02-01 2025-01-31
Registered number: 02500200
Lansdell Soft Drinks Limited
Strategic Report, Directors' Report and
Financial Statements
For The Year Ended 31 January 2026
Contents
Page
Strategic Report 1
Directors' Report 2
Independent Auditor's Report 3—5
Profit and Loss Account 6
Statement of Comprehensive Income 7
Balance Sheet 8
Statement of Changes in Equity 9
Notes to the Financial Statements 10—15
Page 1
Strategic Report
The directors present their strategic report for the year ended 31 January 2026.
Principal Activity
The principal activity of the company is the wholesaling and distribution of soft & alcoholic drinks, confectionery, snacks, disposables, ambient, frozen and chilled foods and fresh produce to educational, retail and hospitality businesses in the uk. 
Review of the Business
The results for the year are as shown in the financial statements
Revenue has increased by £0.5m (5%) from £10.0m to £10.5m. This is mainly due to continue development of our sales team and product base.
GP margin has increased slightly to 24% which resulted in increase of £550k at the Gross profit level.
Overheads increased in the year by £0.15m ,profit before tax is in line with the orevious year.
Stock levels have remained at a similar level of between £0.3m and £0.4m and working capital remains strong.  
Overall shareholders funds have increased by £0.7m
Principal Risks and Uncertainties
The risk to our business is the current cost of living/inflationary pressures.  The budget of the end consumer is being squeezed although it is anticipated that consumers will continue to spend on relatively small purchases and eating out.
Whilst the supply chain has settled in the last year, there is continued pressure on pricing from the manufacturers which cannot all be passed onto our customers.
The competition from rival business continues to be a challenge for the business.
On behalf of the board
MR K CHAPPLE
Director
29/10/2026
Page 1
Page 2
Directors' Report
The directors present their report and the financial statements for the year ended 31 January 2026.
Directors
The directors who held office during the year were as follows:
MR K CHAPPLE
Mr M Jenkins
MR S JENKINS
Mr T Swingler
Statement of Directors' Responsibilities
The directors are responsible for preparing the Strategic Report, the Directors' Report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards, comprising FRS102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing the financial statements the directors are required to:
  • select suitable accounting policies and then apply them consistently;
  • make judgments and accounting estimates that are reasonable and prudent;
  • state whether applicable United Kingdom Accounting Standards, comprising FRS102, have been followed subject to any material departures disclosed and explained in the financial statements;
  • prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
The directors are responsible for the maintenance and integrity of the corporate and financial information included on the company's website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.
Statement of Disclosure of Information to Auditors
In the case of each director in office at the date the Directors' Report is approved:
  • so far as the director is aware, there is no relevant audit information of which the company's auditors are unaware; and
  • they have taken all the steps that they ought to have taken as directors in order to make themselves aware of any relevant audit information and to establish that the company's auditors are aware of that information.
Independent Auditors
The auditors, Charlton Baker Bristol Limited , have indicated their willingness to continue in office and a resolution concerning their re-appointment will be proposed at the Annual General Meeting.
On behalf of the board
MR K CHAPPLE
Director
29/10/2026
Page 2
Page 3
Independent Auditor's Report
Opinion
We have audited the financial statements of Lansdell Soft Drinks Limited for the year ended 31 January 2026 which comprise the Profit and Loss Account, Statement of Comprehensive Income, Balance Sheet, Statement of Changes of Equity and the related notes, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland".
In our opinion the financial statements:
  • give a true and fair view of the state of the company's affairs as at 31 January 2026 and of its profit/(loss) for the year then ended;
  • have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
  • have been prepared in accordance with the requirements of the Companies Act 2006.
Basis for Opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and the provisions available for small entities, in the circumstances set out in note 20 to the financial statements, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions Relating to Going Concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the entity's ability to continue as a going concern for a period of at least 12 months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
Other Information
The other information comprises the information included in the annual report, other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on Other Matters Prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
  • the information given in the Strategic Report and Directors' Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
  • the Strategic Report and Directors' Report have been prepared in accordance with applicable legal requirements.
Page 3
Page 4
Matters on Which We Are Required to Report by Exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report or the Directors' Report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
  • adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
  • the financial statements are not in agreement with the accounting records or returns; or
  • certain disclosures of directors' remuneration specified by law are not made; or
  • we have not received all the information and explanations we require for our audit.
Responsibilities of Directors
As explained more fully in the Directors' Responsibilities Statement set out on page 2, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
Auditor's Responsibilities for the Audit of the Financial Statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below: 
Key audit matters: our assessment of risks of material misstatement
Key audit matters are those matters that in our professional judgement were of most significance in the audit of the financial statements and include the most significant assessed risks of material misstatement (whether or not due to fraud) identified by us, including those which had the greatest effect on the allocation of resources in the audit and directing the efforts the engagement team. There are no key areas identified as the audit is very low risk with normal audit procedures adequate in all audit areas. We agreed to report to the board of directors any corrected or uncorrected identified misstatements.
Identifying and reporting of risks of material misstatement due to fraud 
To identify risks of material misstatement due to fraud we assessed events or conditions that could indicate an incentive or pressure to commit fraud or provide an opportunity to commit fraud, our risk assessment procedures included:
- Enquiries made of the directors.
We communicated identified fraud risks throughout the audit team and remained alert to any indications of fraud throughout the audit.
As required by auditing standards, and taking into account possible pressures to meet targets and our overall knowledge of the control environment. we performed procedures to assess the risks of management override of controls. To address the pervasive risk as it related to management override of controls, we reviewed material journal entries and agreed these to supporting documentation where appropriate.
Identifying and responding to risks of material misstatement due to non—compliance with laws and regulations
We identified areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements from our general commercial and sector experience and through discussion with the directors. Our assessment of risks involved gaining an understanding of the control environment including the entity's procedures
for complying with regulatory requirements. 
We communicated identified laws and regulations throughout our team and remained alert to any indications ot non-compliance throughout the audit. The potential effect of these laws and regulations on the financial Statements varies considerably: 
- firstly, the company is subject to laws and regulations that directly affect the financial statements including financial reporting regulation, taxation legislation (payroll and income taxes and VAT) and pension legislation and we assessed the extent of compliance with these laws and regulations as part of our procedures in the audit areas relevant to these items.
- secondly, the company is subject to many other laws and regulations where the consequence of non-compliance could have a material effect on amounts or disclosures in the financial statements, for instance through the imposition of fines or litigation
We identified the following areas as those most likely to have such an effect: 
Health and safety laws.
Food and hygiene regulations.
Employment law.
Auditing standards limit the required audit procedures to identify non-compliance with these laws and regulations to enquiry of the directors and inspection of regulatory and legal correspondence, if any. Therefore, if any breach of operational regulations is not disclosed to us or evident from relevant correspondence, an audit will not detect that breach. 
Limitations to the ability of the audit to detect fraud or breaches of laws and regulation
...CONTINUED
Page 4
Page 5
Auditor's Responsibilities for the Audit of the Financial Statements - continued
Owing to the inherent limitation of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it.
In addition, as with any audit, there remained a higher risk of non-detection of fraud, as this may involve collusion. forgery. intentional omissions, misrepresentations, or the override of internal controls. Our audit procedures are designed to detect material misstatement. and therefore we are not responsible for preventing non-compliance or fraud and cannot be expected to detect non-compliance with all laws and regulations.
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
As part of an audit in accordance with ISAs (UK), we exercise professional judgment and maintain professional scepticism throughout the audit. We also:
• Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
• Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the internal control.
• Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors.
• Conclude on the appropriateness of the directors' use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the company's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However, future events or conditions may cause the company to cease to continue as a going concern.
• Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.
We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
Use Of Our Report
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters that we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
Paul Cridland (Senior Statutory Auditor)
for and on behalf of Charlton Baker Bristol Limited , Statutory Auditor
29/10/2026
Page 5
Page 6
Profit and Loss Account
2026 2025
Notes £ £
TURNOVER 10,542,651 10,035,249
Cost of sales (8,012,925 ) (7,673,767 )
GROSS PROFIT 2,529,726 2,361,482
Distribution costs (167,920 ) (142,294 )
Administrative expenses (1,382,983 ) (1,232,887 )
OPERATING PROFIT 978,823 986,301
(Loss)/profit on disposal of fixed assets (2,469 ) 1,512
Interest payable and similar charges 6 (6,917 ) (3,314 )
PROFIT BEFORE TAXATION 969,437 984,499
Tax on Profit 7 (242,580 ) (246,195 )
PROFIT AFTER TAXATION BEING PROFIT FOR THE FINANCIAL YEAR 726,857 738,304
The notes on pages 10 to 15 form part of these financial statements.
Page 6
Page 7
Statement of Comprehensive Income
2026 2025
£ £
PROFIT FOR THE FINANCIAL YEAR 726,857 738,304
OTHER COMPREHENSIVE INCOME FOR THE YEAR - -
TOTAL COMPREHENSIVE INCOME FOR THE YEAR 726,857 738,304
Page 7
Page 8
Balance Sheet
Registered number: 02500200
2026 2025
Notes £ £ £ £
FIXED ASSETS
Tangible Assets 9 184,420 180,063
184,420 180,063
CURRENT ASSETS
Stocks 10 379,472 346,861
Debtors 11 2,225,843 1,471,465
Cash at bank and in hand 688,915 863,873
3,294,230 2,682,199
Creditors: Amounts Falling Due Within One Year 12 (680,074 ) (755,911 )
NET CURRENT ASSETS (LIABILITIES) 2,614,156 1,926,288
TOTAL ASSETS LESS CURRENT LIABILITIES 2,798,576 2,106,351
Creditors: Amounts Falling Due After More Than One Year 13 (8,547 ) (44,269 )
PROVISIONS FOR LIABILITIES
Deferred Taxation 15 (46,106 ) (45,016 )
NET ASSETS 2,743,923 2,017,066
CAPITAL AND RESERVES
Called up share capital 17 100 100
Profit and Loss Account 2,743,823 2,016,966
SHAREHOLDERS' FUNDS 2,743,923 2,017,066
On behalf of the board
MR K CHAPPLE
Director
29/10/2026
The notes on pages 10 to 15 form part of these financial statements.
Page 8
Page 9
Statement of Changes in Equity
Share Capital Profit and Loss Account Total
£ £ £
As at 1 February 2024 100 1,278,662 1,278,762
Profit for the year and total comprehensive income - 738,304 738,304
As at 31 January 2025 and 1 February 2025 100 2,016,966 2,017,066
Profit for the year and total comprehensive income - 726,857 726,857
Dividends paid - - -
As at 31 January 2026 100 2,743,823 2,743,923
Page 9
Page 10
Notes to the Financial Statements
1. General Information
Lansdell Soft Drinks Limited is a private company, limited by shares, incorporated in England & Wales, registered number 02500200 . The registered office is Unit 91, Chapple and Jenkins Warehouse, Station Road, Kingswood, Bristol, BS15 4NR.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements have been prepared under the historical cost convention and in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.
2.2. Turnover
Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer (usually on despatch of the goods); the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably.
2.3. Tangible Fixed Assets and Depreciation
Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:
Plant & Machinery 20% reducing balance
Motor Vehicles 20% reducing balance
Fixtures & Fittings 20% reducing balance
2.4. Leasing and Hire Purchase Contracts
Assets obtained under finance leases are capitalised as tangible fixed assets. Assets acquired under finance leases are depreciated over the shorter of the lease term and their useful lives. Assets acquired under hire purchase contracts are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in the creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to the profit and loss account so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.
Rentals applicable to operating leases where substantially all of the benefits and risks of ownership remain with the lessor are charged to the profit and loss account as incurred.
2.5. Stocks and Work in Progress
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stock to its present location and condition.
2.6. Cash and Cash Equivalents
Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks, other short-term highly liquid investments that mature in no more than three months from the date of acquisition and are readily convertible to a known amount of cash with insignificant risk of change in value, and bank overdrafts.
Page 10
Page 11
2.7. Taxation
Income tax expense represents the sum of the tax currently payable and deferred tax.
The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of comprehensive income because of items of income or expense that are taxable or deductible in other years and items that are never taxable or deductible. The company's liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the end of the reporting period.
Deferred tax is recognised on timing differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognised for all taxable timing differences. Deferred tax assets are generally recognised for all deductible temporary differences to the extent that it is probable that taxable profits will be available against which those deductible timing differences can be utilised. The carrying amount of deferred tax assets is reviewed at the end of each reporting period and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered.
Deferred tax assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax liabilities are presented within provisions for liabilities and deferred tax assets within debtors. The measurement of deferred tax liabilities and assets reflect the tax consequences that would follow from the manner in which the Company expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities.
Current and deferred tax are recognised in profit or loss for the year, except when they relate to items that are recognised in other comprehensive income or directly in equity, in which case current and deferred tax are recognised in other comprehensive income or directly in equity respectively.
3. Auditor's Remuneration
Remuneration received by the company's auditors and their associates during the year was as follows:
2026 2025
£ £
Audit Services
Audit of the company's financial statements 5,100 4,875
4. Staff Costs
Staff costs, including directors' remuneration, were as follows:
2026 2025
£ £
Wages and salaries 950,673 834,513
Social security costs 10,265 9,095
Other pension costs 25,268 15,130
986,206 858,738
5. Average Number of Employees
Average number of employees, including directors, during the year was: 22 (2025: 23)
22 23
6. Interest Payable and Similar Charges
2026 2025
£ £
Finance charges payable under finance leases and hire purchase contracts 6,917 2,949
Other finance charges - 365
6,917 3,314
Page 11
Page 12
7. Tax on Profit
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% 241,490 233,224
Deferred Tax
Deferred taxation 1,090 12,971
Total tax charge for the period 242,580 246,195
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 969,437 984,499
Tax on profit at 25% (UK standard rate) 242,359 246,125
Goodwill/depreciation not allowed for tax 12,752 8,547
Expenses not deductible for tax purposes 837 (309 )
Capital allowances (14,458 ) (21,139 )
Short term timing differences 1,090 12,971
Total tax charge for the period 242,580 246,195
8. Intangible Assets
Goodwill
£
Cost
As at 1 February 2025 10,000
As at 31 January 2026 10,000
Amortisation
As at 1 February 2025 10,000
As at 31 January 2026 10,000
Net Book Value
As at 31 January 2026 -
As at 1 February 2025 -
Page 12
Page 13
9. Tangible Assets
Plant & Machinery Motor Vehicles Fixtures & Fittings Total
£ £ £ £
Cost
As at 1 February 2025 53,134 718,306 122,982 894,422
Additions - 90,700 2,382 93,082
Disposals - (61,805 ) - (61,805 )
As at 31 January 2026 53,134 747,201 125,364 925,699
Depreciation
As at 1 February 2025 53,134 569,365 91,860 714,359
Provided during the period - 42,854 8,152 51,006
Disposals - (24,086 ) - (24,086 )
As at 31 January 2026 53,134 588,133 100,012 741,279
Net Book Value
As at 31 January 2026 - 159,068 25,352 184,420
As at 1 February 2025 - 148,941 31,122 180,063
10. Stocks
2026 2025
£ £
Stock 379,472 346,861
11. Debtors
2026 2025
£ £
Due within one year
Trade debtors 905,192 1,028,509
Amounts owed by group undertakings 1,052,778 419,978
Other debtors 267,873 22,978
2,225,843 1,471,465
12. Creditors: Amounts Falling Due Within One Year
2026 2025
£ £
Net obligations under finance lease and hire purchase contracts 11,396 55,708
Trade creditors 359,071 357,239
Corporation tax 110,490 233,224
Taxation and social security 81,887 53,934
Accruals and deferred income 117,230 55,806
680,074 755,911
Page 13
Page 14
13. Creditors: Amounts Falling Due After More Than One Year
2026 2025
£ £
Net obligations under finance lease and hire purchase contracts 8,547 44,269
14. Obligations Under Finance Leases and Hire Purchase
2026 2025
£ £
The future minimum finance lease payments are as follows:
Not later than one year 11,396 55,708
Later than one year and not later than five years 8,547 44,269
19,943 99,977
19,943 99,977
15. Deferred Taxation
The provision for deferred tax is made up as follows:
2026 2025
£ £
Other timing differences 46,106 45,016
16. Provisions for Liabilities
Deferred Tax Total
£ £
As at 1 February 2025 45,016 45,016
Additions 1,090 1,090
Balance at 31 January 2026 46,106 46,106
17. Share Capital
2026 2025
Allotted, called up and fully paid £ £
100 Ordinary Shares of £ 1.00 each 100 100
18. Pension Commitments
The company operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund.
During the year the charge to the profit and loss account in respect of defined contribution schemes was £25,268 (2025: £15,130).
At the balance sheet date contributions of £NIL were due to the fund and are included in creditors.
Page 14
Page 15
19. Directors Advances, Credits and Guarantees
Included within Debtors are the following loans to directors:
As at 1 February 2025 Amounts advanced Amounts repaid Amounts written off As at 31 January 2026
£ £ £ £ £
Mr Timothy Swingler 225,000 - - - 225,000
The above loan is unsecured, interest free and repayable on demand.
20. FRC's Ethical Standard - Provision Available for Small Entities
In common with other businesses of our size and nature we use our auditors to prepare and submit returns to the tax authorities and assist with the preparation of the financial statements.
Page 15