|
Director
|
Director
|
|
04/11/2026
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Director
|
Director
|
|
|
|
for and on behalf of
|
|
|
|
Chartered Accountants and Statutory Auditors
Strelley Hall, Main Street
Strelley
Nottingham
NG8 6PE
|
| 2026 | 2025 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| TURNOVER | 3 |
|
|
|
| Cost of sales |
( |
( |
||
| GROSS PROFIT |
|
|
||
| Administrative expenses |
( |
( |
||
| OPERATING PROFIT | 4 |
|
|
|
| Fair value gains/(losses) on investments |
|
( |
||
| Income from other fixed asset investments |
|
|
||
| Other interest receivable and similar income | 9 |
|
|
|
| Interest payable and similar charges | 10 |
( |
( |
|
| PROFIT BEFORE TAXATION |
|
|
||
| Tax on Profit | 11 |
( |
( |
|
| PROFIT AFTER TAXATION BEING PROFIT FOR THE FINANCIAL YEAR ATTRIBUTABLE TO THE OWNERS OF THE PARENT |
|
|
||
| 2026 | 2025 | ||||
|---|---|---|---|---|---|
| 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 | 22 |
|
|
||
| Profit and Loss Account |
|
|
|||
| SHAREHOLDERS' FUNDS | 9,098,888 | 9,145,375 | |||
|
Director
|
Director
|
|
|
| 2026 | 2025 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Investments | 14 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 17 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 22 |
|
|
||
| Profit and Loss Account |
|
|
|||
| SHAREHOLDERS' FUNDS | 5,355,804 | 4,828,836 | |||
|
Director
|
Director
|
|
|
| Share Capital | Profit and Loss Account | Total | |
|---|---|---|---|
| £ | £ | £ | |
| As at 1 April 2024 |
|
|
8,618,333 |
| Profit for the year and total comprehensive income | - |
|
1,371,742 |
| Dividends paid | - | (844,700) | (844,700) |
| As at 31 March 2025 and 1 April 2025 |
|
|
9,145,375 |
| Profit for the year and total comprehensive income | - |
|
774,213 |
| Dividends paid | - | (820,700) | (820,700) |
| As at 31 March 2026 |
|
|
9,098,888 |
| Share Capital | Profit and Loss Account | Total | |
|---|---|---|---|
| £ | £ | £ | |
| As at 1 April 2024 |
|
|
4,941,094 |
| Profit for the year and total comprehensive income | - |
|
732,442 |
| Dividends paid | - | (844,700) | (844,700) |
| As at 31 March 2025 and 1 April 2025 |
|
|
4,828,836 |
| Profit for the year and total comprehensive income | - |
|
1,347,668 |
| Dividends paid | - | (820,700) | (820,700) |
| As at 31 March 2026 |
|
|
5,355,804 |
| 2026 | 2025 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash generated from operations | 1 |
|
|
|
| Tax paid |
( |
( |
||
| Net cash generated from operating activities |
|
|
||
| Cash flows from investing activities | ||||
| Purchase of tangible assets |
( |
( |
||
| Proceeds from disposal of tangible assets |
|
|
||
| Purchase of other fixed asset investments |
( |
( |
||
| Interest received |
|
|
||
| Net cash used in investing activities |
( |
( |
||
| Cash flows from financing activities | ||||
| Repayment of finance leases |
( |
( |
||
| Interest paid | (54,893) | (54,028) | ||
| Repayment of other borrowing | (817,420) | (1,313,474) | ||
| Net cash 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 |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Profit for the financial year |
|
|
|
| Adjustments for: | |||
| Tax on profit |
|
|
|
| Interest expense |
|
|
|
| Interest income |
( |
( |
|
| Income from investments | (660) | - | |
| Depreciation of tangible assets |
|
|
|
| Loss on disposal of tangible assets | 185,712 | 20,487 | |
| Net fair value (gains)/losses recognised in profit or loss | (126,453) | 49,358 | |
| Movements in working capital: | |||
| Decrease in stocks |
|
|
|
| Decrease 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 1 April 2025 | Cash flows | As at 31 March 2026 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
(3,596,984) |
|
| Finance leases | (729,039) | 45,906 | (683,133) |
| 5,379,169 | (3,551,078) | 1,828,091 | |
| Plant & Machinery |
|
| Motor Vehicles |
|
| Fixtures & Fittings |
|
| Office Equipment |
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
|
|
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Operating lease rentals |
|
|
|
| Depreciation of tangible fixed assets |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Audit Services | |||
| Audit of the group and company's financial statements |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| Social security costs |
|
|
|
| Other pension costs |
|
|
|
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| Office and administration |
|
|
|
| Directors |
|
|
|
| Site Based |
|
|
|
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Emoluments |
|
|
|
| Company contributions to money purchase pension schemes |
|
|
|
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| Money purchase pension schemes |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Bank interest receivable |
|
|
|
| Interest rebate on early payment of corporation tax | 22,237 | 319 | |
| Dividends from other fixed asset investments - listed | 660 | - | |
| 137,019 | 114,013 | ||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Interest payable on other loans |
|
|
|
| Foreign exchange charges |
|
( |
|
| 54,904 | 53,445 | ||
| Tax Rate | 2026 | 2025 | |||
|---|---|---|---|---|---|
| 2026 | 2025 | £ | £ | ||
| Current tax | |||||
| UK Corporation Tax | 25.0% | 25.0% |
|
|
|
| Prior period adjustment |
( |
|
|||
|
|
|
||||
| Deferred Tax | |||||
| Origination and reversal of timing differences |
( |
|
|||
| Total tax charge for the period |
|
|
|||
| 2026 | 2025 | ||||
|---|---|---|---|---|---|
| £ | £ | ||||
| Profit before tax | 1,057,589 | 1,829,885 | |||
| Tax on profit at 25% (UK standard rate) |
|
|
|||
| Expenses not deductible for tax purposes |
|
|
|||
| Short term timing differences |
|
|
|||
| Prior period adjustment |
( |
|
|||
| Total tax charge for the period | 283,376 | 458,143 | |||
| Goodwill | |||
|---|---|---|---|
| £ | |||
| Cost | |||
| As at 1 April 2025 |
|
||
| As at 31 March 2026 |
|
||
| Amortisation | |||
| As at 1 April 2025 |
|
||
| As at 31 March 2026 |
|
||
| Net Book Value | |||
| As at 31 March 2026 |
|
||
| As at 1 April 2025 |
|
||
| Plant & Machinery | Motor Vehicles | Fixtures & Fittings | Office Equipment | Total | |
|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | |
| Cost | |||||
| As at 1 April 2025 |
|
|
|
|
|
| Additions |
|
|
|
|
|
| Disposals |
( |
( |
|
|
( |
| As at 31 March 2026 |
|
|
|
|
|
| Depreciation | |||||
| As at 1 April 2025 |
|
|
|
|
|
| Provided during the period |
|
|
|
|
|
| Disposals |
( |
( |
|
|
( |
| As at 31 March 2026 |
|
|
|
|
|
| Net Book Value | |||||
| As at 31 March 2026 |
|
|
|
|
|
| As at 1 April 2025 |
|
|
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Motor Vehicles |
|
|
|
| Listed | Other | Total | |
|---|---|---|---|
| £ | £ | £ | |
| Cost or Valuation | |||
| As at 1 April 2025 |
|
|
|
| Additions |
|
|
|
| Fair value adjustments |
|
|
|
| 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 |
|
|
|
| Subsidiaries | Listed | Other | Total | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Cost or Valuation | ||||
| As at 1 April 2025 |
|
|
|
|
| Additions |
|
|
|
|
| Fair value adjustments |
|
|
|
|
| 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 |
|
|
|
|
| Name of undertaking | Registered Office | Class of shares held | Direct holding | Indirect holding |
|---|---|---|---|---|
|
|
9 Ketterer Court, Jackson Street, St Helens, WA9 3AH Country of incorporation; England and Wales |
|
|
- |
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Stock |
|
|
|
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2026 | 2025 | 2026 | 2025 | ||||
| £ | £ | £ | £ | ||||
| Due within one year | |||||||
| Trade debtors |
|
|
|
|
|||
| Amounts recoverable on contracts |
|
|
|
|
|||
| Other debtors | 46,175 | 194,741 | - | - | |||
|
|
|
|
|
||||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2026 | 2025 | 2026 | 2025 | ||||
| £ | £ | £ | £ | ||||
| Net obligations under finance lease and hire purchase contracts |
|
|
|
|
|||
| Trade creditors |
|
|
|
( |
|||
| Other creditors | 34,021 | 87,031 | 3,280 | 1 | |||
| Corporation tax |
|
|
|
|
|||
| Taxation and social security | 328,784 | 425,908 | - | - | |||
| Accruals and deferred income | 111,849 | 157,666 | - | - | |||
|
|
|
|
|
||||
| Group | ||||
|---|---|---|---|---|
| 2026 | 2025 | |||
| £ | £ | |||
| Net obligations under finance lease and hire purchase contracts |
|
|
||
| Group | ||||
|---|---|---|---|---|
| 2026 | 2025 | |||
| £ | £ | |||
| The future minimum finance lease payments are as follows: | ||||
| Not later than one year |
|
|
||
| Later than one year and not later than five years |
|
|
||
|
|
|
|||
|
|
|
|||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Other timing differences | 459,974 | 493,989 | |
| Group | ||
|---|---|---|
| Deferred Tax | Total | |
| £ | £ | |
| As at 1 April 2025 |
|
493,989 |
| Utilised |
( |
(34,015) |
| Balance at 31 March 2026 |
|
459,974 |
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Not later than one year |
|
|
|
| Later than one year and not later than five years |
|
|
|
| Later than five years | - |
|
|
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| On equity shares: | |||
| Interim dividend paid |
|
|
|