|
|
|
|
Financial Statements
|
CONTENTS
|
PAGE
|
Officers and professional advisers
|
1
|
Statement of financial position
|
2
|
Notes to the financial statements
|
4
|
|
Officers and Professional Advisers
|
The board of directors
|
|
|
|
Registered office
|
|
|
|
|
|
|
|
|
|
Wales
|
|
|
|
Accountants
|
|
Chartered Certified Accountants
|
|
Axis 15, Axis Court
|
|
Mallard Way
|
|
Riverside Business Park
|
|
Swansea
|
|
SA7 0AJ
|
|
|
Statement of Financial Position
|
2022
|
2021
|
|
Note
|
£
|
£
|
Tangible assets
|
5
|
|
|
Stocks
|
6
|
|
|
Debtors
|
7
|
|
|
Cash at bank and in hand
|
|
|
|
------------
|
------------
|
||
|
|
||
CREDITORS: amounts falling due within one year
|
8
|
|
|
------------
|
------------
|
||
NET CURRENT ASSETS
|
|
|
|
------------
|
------------
|
||
TOTAL ASSETS LESS CURRENT LIABILITIES
|
|
|
|
Taxation including deferred tax
|
|
|
------------
|
------------
|
|
NET ASSETS
|
|
|
------------
|
------------
|
|
Called up share capital
|
9
|
|
|
Profit and loss account
|
|
|
|
------------
|
------------
|
||
SHAREHOLDERS FUNDS
|
|
|
|
------------
|
------------
|
||
|
Statement of Financial Position (continued)
|
|
Notes to the Financial Statements
|
Leasehold Property
|
-
|
Over term of lease
|
|
Plant & Machinery
|
-
|
25% per annum of cost
|
|
Fixtures & Fittings
|
-
|
20% per annum of cost
|
|
Motor Vehicles
|
-
|
25% per annum of cost
|
|
Land and buildings
|
Plant and machinery
|
Fixtures and fittings
|
Motor vehicles
|
Total
|
|
£
|
£
|
£
|
£
|
£
|
|
Cost
|
|||||
At 1 October 2021
|
|
|
|
|
|
Additions
|
–
|
|
|
|
|
Disposals
|
–
|
–
|
–
|
(
|
(
|
---------
|
---------
|
--------
|
---------
|
------------
|
|
At 30 September 2022
|
|
|
|
|
|
---------
|
---------
|
--------
|
---------
|
------------
|
|
Depreciation
|
|||||
At 1 October 2021
|
|
|
|
|
|
Charge for the year
|
|
|
|
|
|
Disposals
|
–
|
–
|
–
|
(
|
(
|
---------
|
---------
|
--------
|
---------
|
------------
|
|
At 30 September 2022
|
|
|
|
|
|
---------
|
---------
|
--------
|
---------
|
------------
|
|
Carrying amount
|
|||||
At 30 September 2022
|
|
|
|
|
|
---------
|
---------
|
--------
|
---------
|
------------
|
|
At 30 September 2021
|
|
|
|
|
|
---------
|
---------
|
--------
|
---------
|
------------
|
|
2022
|
2021
|
|
£
|
£
|
|
Raw materials and consumables
|
|
|
---------
|
---------
|
|
2022
|
2021
|
|
£
|
£
|
|
Trade debtors
|
|
|
Other debtors
|
|
|
---------
|
---------
|
|
|
|
|
---------
|
---------
|
|
2022
|
2021
|
|
£
|
£
|
|
Trade creditors
|
|
|
Corporation tax
|
|
|
Social security and other taxes
|
|
|
Other creditors
|
|
|
---------
|
---------
|
|
|
|
|
---------
|
---------
|
|
2022
|
2021
|
|||
No.
|
£
|
No.
|
£
|
|
|
|
100
|
|
100
|
----
|
----
|
----
|
----
|
|
2022 | 2021 | ||
£ | £ | ||
Purchases from other related parties | 96,190 | 127,085 | |
-------- | --------- | ||
Sales to other related parties | 20,739 | 22,121 | |
-------- | -------- | ||
Balance owing (to)/from other related parties | 129,708 | 123,603 | |
--------- | --------- | ||
Rent received from other related parties | 21,980 | 19,250 | |
-------- | -------- | ||
Management charge received from other related parties | 186,000 | 149,250 | |
--------- | --------- | ||