|
Director
|
|
4th November 2026
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Director
|
|
|
|
for and on behalf of
|
|
|
| 2025 | 2024 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| TURNOVER | 3 |
|
|
|
| Cost of sales |
( |
( |
||
| GROSS PROFIT |
|
|
||
| Administrative expenses |
( |
( |
||
| Other operating income |
|
|
||
| OPERATING PROFIT | 5 |
|
|
|
| Exceptional items | (1,094,519) | - | ||
| Loss on revaluation of investments |
( |
|
||
| Loss on disposal of fixed assets |
|
( |
||
| Other interest receivable and similar income | 10 |
|
|
|
| Interest payable and similar charges | 11 |
( |
( |
|
| (LOSS)/PROFIT BEFORE TAXATION |
( |
|
||
| Tax on (Loss)/profit | 12 |
|
( |
|
| (LOSS)/PROFIT AFTER TAXATION BEING (LOSS)/PROFIT FOR THE FINANCIAL YEAR |
( |
|
||
| 2025 | 2024 | |||
|---|---|---|---|---|
| £ | £ | |||
| LOSS FOR THE FINANCIAL YEAR |
( |
|
||
| OTHER COMPREHENSIVE INCOME FOR THE YEAR | - | - | ||
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
( |
|
||
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 13 |
|
|
||
| Investments | 14 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Stocks | 15 |
|
|
||
| Debtors | 16 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 17 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| Creditors: Amounts Falling Due After More Than One Year | 18 |
|
( |
||
| PROVISIONS FOR LIABILITIES | |||||
| Deferred Taxation | 20 |
|
( |
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 21 |
|
|
||
| Income Statement |
|
|
|||
| SHAREHOLDERS' FUNDS | 918,090 | 1,293,151 | |||
|
Director
|
|
|
| Share Capital | Income Statement | Total | |
|---|---|---|---|
| £ | £ | £ | |
| As at 1 January 2024 |
|
|
1,285,755 |
| Profit for the year and total comprehensive income | - |
|
7,396 |
| As at 31 December 2024 and 1 January 2025 |
|
|
1,293,151 |
| Loss for the year and total comprehensive income | - |
( |
(375,061) |
| As at 31 December 2025 |
|
|
918,090 |
| 2025 | 2024 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash used in operations | 1 |
( |
( |
|
| Interest paid |
( |
( |
||
| Tax paid |
( |
( |
||
| Net cash used in operating activities |
( |
( |
||
| Cash flows from investing activities | ||||
| Purchase of tangible assets |
( |
( |
||
| Proceeds from disposal of tangible assets |
|
|
||
| Purchase of other fixed asset investments |
( |
|
||
| Grants received |
|
|
||
| Interest received |
|
|
||
| Net cash generated from investing activities |
|
|
||
| Cash flows from financing activities | ||||
| Proceeds from new bank borrowings |
|
|
||
| Repayment of bank borrowings |
( |
( |
||
| Repayment of finance leases |
|
( |
||
| Amount introduced by directors | - | 20,000 | ||
| Net cash generated from/(used in) financing activities |
|
( |
||
| Decrease in cash and cash equivalents |
( |
( |
||
| Cash and cash equivalents at beginning of year | 2 |
|
|
|
| Cash and cash equivalents at end of year | 2 |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| (Loss)/profit for the financial year |
( |
|
|
| Adjustments for: | |||
| Tax on (loss)/profit |
( |
|
|
| Interest expense |
|
|
|
| Interest income |
( |
( |
|
| Depreciation of tangible assets |
|
|
|
| Loss on disposal of tangible assets | - | 9,383 | |
| Loss on revaluation of fixed assets | 150,270 | - | |
| Grant income | (247,484) | - | |
| Movements in working capital: | |||
| Decrease/(increase) in stocks |
|
( |
|
| Increase in trade and other debtors |
( |
( |
|
| Increase/(decrease) in trade and other creditors |
|
( |
|
| Net cash used in operations |
( |
( |
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| As at 1 January 2025 | Cash flows | As at 31 December 2025 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
(285,886) |
|
| Debts falling due within one year |
( |
(720,881) |
( |
| Debts falling due after more than one year | (75,757) | 75,757 | - |
| 13,382 | (931,010) | (917,628) | |
| Leasehold |
|
| Plant & Machinery |
|
| Fixtures & Fittings |
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| United Kingdom |
|
|
|
| 27,014,317 | 28,402,900 | ||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Grant income |
|
|
|
| Other operating income |
|
|
|
| 418,916 | 4,575 | ||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bad debts | (72,245) | (23,593) | |
| Operating lease rentals |
|
|
|
| Depreciation of tangible fixed assets |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Audit Services | |||
| Audit of the company's financial statements |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| Social security costs |
|
|
|
| Other pension costs |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| Office and administration |
|
|
|
| Sales, marketing and distribution |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Emoluments |
|
|
|
| Company contributions to money purchase pension schemes |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| Money purchase pension schemes |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Emoluments |
|
|
|
| Company contributions to money purchase pension schemes |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bank interest receivable |
|
|
|
| Other interest receivable | 78,162 | - | |
| 101,120 | 95,615 | ||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bank loans and overdrafts |
|
|
|
| Other finance charges |
|
|
|
| 18,363 | 40,469 | ||
| Tax Rate | 2025 | 2024 | |||
|---|---|---|---|---|---|
| 2025 | 2024 | £ | £ | ||
| Current tax | |||||
| UK Corporation Tax | 25.0% | 25.0% |
|
|
|
| Deferred Tax | |||||
| Deferred taxation |
( |
( |
|||
| Total tax charge for the period |
( |
|
|||
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| £ | £ | ||||
| Profit before tax | (427,779) | 50,581 | |||
| 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 |
|
|
|||
| Research and Development tax credit |
|
|
|||
| Tax losses unutilised carried forward |
|
|
|||
| Revenue exempt from taxation |
( |
|
|||
| Total tax charge for the period | 49,497 | 58,539 | |||
| Land & Property | ||||
|---|---|---|---|---|
| Leasehold | Plant & Machinery | Fixtures & Fittings | Total | |
| £ | £ | £ | £ | |
| Cost or Valuation | ||||
| As at 1 January 2025 |
|
|
|
|
| Additions |
|
|
|
|
| Disposals |
|
|
( |
( |
| As at 31 December 2025 |
|
|
|
|
| Depreciation | ||||
| As at 1 January 2025 |
|
|
|
|
| Provided during the period |
|
|
|
|
| Disposals |
|
|
( |
( |
| As at 31 December 2025 |
|
|
|
|
| Net Book Value | ||||
| As at 31 December 2025 |
|
|
|
|
| As at 1 January 2025 |
|
|
|
|
| Subsidiaries | Unlisted | Total | |
|---|---|---|---|
| £ | £ | £ | |
| Cost | |||
| As at 1 January 2025 |
|
|
|
| Additions |
|
|
|
| As at 31 December 2025 |
|
|
|
| Provision | |||
| As at 1 January 2025 |
|
|
- |
| Impairment losses |
|
|
|
| As at 31 December 2025 |
|
|
|
| Net Book Value | |||
| As at 31 December 2025 |
|
|
|
| As at 1 January 2025 |
|
|
|
| Name of undertaking | Registered Office | Class of shares held | Direct holding | Indirect holding |
|---|---|---|---|---|
|
|
82 Wandsworth Bridge Road, London SW6 2TF |
|
|
- |
|
|
82 Wandsworth Bridge Road, London SW6 2TF |
|
|
- |
|
|
82 Wandsworth Bridge Road, London SW6 2TF |
|
|
- |
|
|
82 Wandsworth Bridge Road, London SW6 2TF |
|
|
- |
| Capital and Reserves | Profit/(loss) | |
|---|---|---|
| £ | £ | |
| ACS Business Supplies Ltd |
|
|
| Amalgamated Computer Supplies Ltd |
|
|
| PFS Managed Services Limited |
|
|
| Scribble and Print Ltd |
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Finished goods |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| Prepayments and accrued income |
|
|
|
| Other debtors |
|
|
|
| Directors' loan accounts |
|
|
|
|
|
|
||
| Due after more than one year | |||
| Other debtors |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Bank loans and overdrafts |
|
|
|
| Other creditors | 163,486 | 163,432 | |
| Corporation tax |
|
|
|
| Taxation and social security | 422,063 | 451,741 | |
| Accruals and deferred income | 1,253,150 | 1,282,408 | |
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bank loans | - |
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Amounts falling due within one year or on demand: | |||
| Bank loans |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Amounts falling due between one and five years: | |||
| Bank loans | - |
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Other timing differences | - | 102,215 | |
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Not later than one year |
|
|
|
| Later than one year and not later than five years |
|
|
|
|
|
|
||
| As at 1 January 2025 | Amounts advanced | Amounts repaid | Amounts written off | As at 31 December 2025 | |
|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | |
| Mr Mukhtar Hussain |
|
|
( |
- |
|
| Mr Robert Stevenson |
|
|
( |
- |
|
Upstream Workplace Solutions Limited ('Upstream')
The company has a significant interest in Upstream
The company has sold goods and services to Upstream amounting to £666,750 and provided funding during the year. The net balance after a provision of £1,094,519 owed by Upstream at the year end amounted to £73,470.
Rozy Futures Limited
Mr Hussain, the company's director and shareholder has a significant interest in Rozy Futures Limited.
The company has rental lease agreement with Rozy Futures Limited for its premises and the rent charged to the company during the period amounted to £140,583 (2024: £115,310). The company charged a management fee to Rozy Futures Limited of £50,000. Rozy Futures Limited has a loan balance with the company on an interest free and unsecured basis which is repayable on demand. At the year end the balance owed to the company amounted to £405,312 (2024: £371,312).
Organon Pension SIPP re M Hussain
Mr M Hussain, the company's director and shareholder is a trustee and beneficiary of Organon Pension SIPP re M. Hussain.
The Pension Scheme and Rozy Futures Limited own the property and jointly charge rent to the company under a lease agreement. Rent paid to the Pension Scheme in 2025 amounted to £57,109 (2024: £44,690). There was no outstanding balance at the year end.