|
|
|
|
|
|
|
|
|
Statement of Financial Position |
|
2026 |
2025 |
||
|
Note |
£ |
£ |
£ |
|
Tangible assets |
5 |
|
|
|
|
Stocks |
|
|
||
|
Debtors |
6 |
|
|
|
|
Cash at bank and in hand |
|
|
||
|
------------ |
--------- |
|||
|
|
|
|||
|
Creditors: amounts falling due within one year |
7 |
|
|
|
|
------------ |
--------- |
|||
|
Net current assets |
|
|
||
|
--------- |
--------- |
|||
|
Total assets less current liabilities |
|
|
||
|
Creditors: amounts falling due after more than one year |
8 |
|
|
|
|
Taxation including deferred tax |
|
|
|
|
--------- |
--------- |
||
|
Net assets |
|
|
|
|
--------- |
--------- |
||
|
Called up share capital |
|
|
|
|
Capital redemption reserve |
|
|
|
|
Profit and loss account |
|
|
|
|
--------- |
--------- |
||
|
Shareholders funds |
|
|
|
|
--------- |
--------- |
||
|
|
|
Statement of Financial Position (continued) |
|
|
|
|
Director |
Director |
|
|
|
Notes to the Financial Statements |
|
Office Equipment |
- |
|
|
|
Fixtures and Fittings |
- |
|
|
|
Motor Vehicles |
- |
|
|
|
Equipment |
- |
15-25% Reducing balance |
|
|
Plant and machinery |
Fixtures and fittings |
Motor vehicles |
Equipment |
Total |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Cost |
|||||
|
At 1 April 2025 |
|
|
|
608,651 |
|
|
Additions |
– |
– |
– |
8,808 |
|
|
Disposals |
– |
– |
– |
(
11,250) |
(
|
|
-------- |
-------- |
-------- |
--------- |
--------- |
|
|
At 31 March 2026 |
|
|
|
606,209 |
|
|
-------- |
-------- |
-------- |
--------- |
--------- |
|
|
Depreciation |
|||||
|
At 1 April 2025 |
|
|
|
505,788 |
|
|
Charge for the year |
|
|
|
27,088 |
|
|
Disposals |
– |
– |
– |
(
11,017) |
(
|
|
-------- |
-------- |
-------- |
--------- |
--------- |
|
|
At 31 March 2026 |
|
|
|
521,859 |
|
|
-------- |
-------- |
-------- |
--------- |
--------- |
|
|
Carrying amount |
|||||
|
At 31 March 2026 |
|
|
|
84,350 |
|
|
-------- |
-------- |
-------- |
--------- |
--------- |
|
|
At 31 March 2025 |
|
|
|
102,863 |
|
|
-------- |
-------- |
-------- |
--------- |
--------- |
|
|
Motor vehicles |
Equipment |
Total |
|
|
£ |
£ |
£ |
|
|
At 31 March 2026 |
|
27,435 |
|
|
------- |
-------- |
-------- |
|
|
At 31 March 2025 |
|
36,580 |
|
|
-------- |
-------- |
-------- |
|
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Trade debtors |
|
|
|
Other debtors |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
Trade creditors |
|
|
|
Corporation tax |
|
|
|
Social security and other taxes |
|
|
|
Other creditors |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
| 2026 | 2025 | ||
| £ | £ | ||
| Other Creditors | 195,038 | 143,767 | |
| Obligations under finance leases and hire purchase contracts | 10,289 | 13,816 | |
| Bank loans and overdrafts | 5,000 | 30,000 | |
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
– |
|
|
Other creditors |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
| 2026 | 2025 | ||
| £ | £ | ||
| Obligations under finance leases and hire purchase contracts | 10,632 | 20,921 | |
| Bank loans and overdrafts | - | 5,000 | |
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Not later than 1 year |
|
|
|
Later than 1 year and not later than 5 years |
|
|
|
Later than 5 years |
– |
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|