Silverfin false false 31/05/2024 01/06/2023 31/05/2024 David Williamson 19/01/2012 19 February 2025 The principal activity of the company is the design and installation of kitchens and bedrooms. SC414935 2024-05-31 SC414935 bus:Director1 2024-05-31 SC414935 2023-05-31 SC414935 core:CurrentFinancialInstruments 2024-05-31 SC414935 core:CurrentFinancialInstruments 2023-05-31 SC414935 core:ShareCapital 2024-05-31 SC414935 core:ShareCapital 2023-05-31 SC414935 core:RetainedEarningsAccumulatedLosses 2024-05-31 SC414935 core:RetainedEarningsAccumulatedLosses 2023-05-31 SC414935 core:Goodwill 2023-05-31 SC414935 core:Goodwill 2024-05-31 SC414935 core:OtherPropertyPlantEquipment 2023-05-31 SC414935 core:OtherPropertyPlantEquipment 2024-05-31 SC414935 core:CostValuation 2023-05-31 SC414935 core:CostValuation 2024-05-31 SC414935 bus:OrdinaryShareClass1 2024-05-31 SC414935 2023-06-01 2024-05-31 SC414935 bus:FilletedAccounts 2023-06-01 2024-05-31 SC414935 bus:SmallEntities 2023-06-01 2024-05-31 SC414935 bus:AuditExemptWithAccountantsReport 2023-06-01 2024-05-31 SC414935 bus:PrivateLimitedCompanyLtd 2023-06-01 2024-05-31 SC414935 bus:Director1 2023-06-01 2024-05-31 SC414935 core:Goodwill core:TopRangeValue 2023-06-01 2024-05-31 SC414935 core:OtherPropertyPlantEquipment 2023-06-01 2024-05-31 SC414935 core:OtherPropertyPlantEquipment core:TopRangeValue 2023-06-01 2024-05-31 SC414935 2022-06-01 2023-05-31 SC414935 bus:OrdinaryShareClass1 2023-06-01 2024-05-31 SC414935 bus:OrdinaryShareClass1 2022-06-01 2023-05-31 iso4217:GBP xbrli:pure xbrli:shares

Company No: SC414935 (Scotland)

WILLIAMSONS KITCHENS LIMITED

Unaudited Financial Statements
For the financial year ended 31 May 2024
Pages for filing with the registrar

WILLIAMSONS KITCHENS LIMITED

Unaudited Financial Statements

For the financial year ended 31 May 2024

Contents

WILLIAMSONS KITCHENS LIMITED

BALANCE SHEET

As at 31 May 2024
WILLIAMSONS KITCHENS LIMITED

BALANCE SHEET (continued)

As at 31 May 2024
Note 2024 2023
£ £
Fixed assets
Tangible assets 4 113,280 114,535
Investments 5 170,000 170,000
283,280 284,535
Current assets
Stocks 4,830 4,300
Debtors 6 88,683 139,506
Cash at bank and in hand 231,717 312,755
325,230 456,561
Creditors: amounts falling due within one year 7 ( 156,693) ( 254,543)
Net current assets 168,537 202,018
Total assets less current liabilities 451,817 486,553
Provision for liabilities ( 28,320) ( 28,634)
Net assets 423,497 457,919
Capital and reserves
Called-up share capital 8 10 10
Profit and loss account 423,487 457,909
Total shareholder's funds 423,497 457,919

For the financial year ending 31 May 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's responsibilities:

These financial statements have been prepared in accordance with the provisions of FRS 102 Section 1A – small entities. The financial statements of Williamsons Kitchens Limited (registered number: SC414935) were approved and authorised for issue by the Director on 19 February 2025. They were signed on its behalf by:

David Williamson
Director
WILLIAMSONS KITCHENS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 31 May 2024
WILLIAMSONS KITCHENS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 31 May 2024
1. Accounting policies

The principal accounting policies are summarised below. They have all been applied consistently throughout the financial year and to the preceding financial year, unless otherwise stated.

General information and basis of accounting

Williamsons Kitchens Limited (the Company) is a private company, limited by shares, incorporated in the United Kingdom under the Companies Act 2006 and is registered in Scotland. The address of the company's registered office is 79 Broad Street, Fraserburgh, AB43 9AU, United Kingdom. The principal place of business is 91 Commerce Street, Fraserburgh, Aberdeenshire, AB43 9LR.

The financial statements have been prepared under the historical cost convention, modified to include certain items at fair value, and in accordance with Section 1A of Financial Reporting Standard 102 (FRS 102) ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland’ issued by the Financial Reporting Council and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime.

The financial statements are presented in pounds sterling which is the functional currency of the Company and rounded to the nearest £.

Going concern

At the time of approving the financial statements, the director has a reasonable expectation that the Company has adequate resources to continue in operational existence for at least twelve months from the date of signing the financial statements. Thus the director has continued to adopt the going concern basis of accounting in preparing the financial statements.

Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

Turnover is recognised when the significant risks and rewards are considered to have been transferred to the customer.

Employee benefits

Short term benefits
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

Termination benefits are recognised as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

Defined contribution schemes
The company operates a defined contribution scheme. The amount charged to the Profit and Loss Account in respect of pension costs and other post-retirement benefits is the contributions payable in the financial year. Differences between contributions payable in the financial year and contributions actually paid are included as either accruals or prepayments in the Balance Sheet.

Taxation

Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes 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 reporting end date.

Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

The carrying amount of deferred tax assets is reviewed at each reporting end date 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 is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

Intangible assets

Intangible assets are stated at cost or valuation, net of amortisation and any provision for impairment. Amortisation is provided on all intangible assets at rates to write off the cost or valuation of each asset over its expected useful life as follows:

Goodwill 10 years straight line
Tangible fixed assets

Tangible fixed assets are stated at cost or valuation, net of depreciation and any provision for impairment. Depreciation is provided on all tangible fixed assets, other than investment property and freehold land, at rates calculated to write off the cost or valuation, less estimated residual value, of each asset on a straight-line or reducing balance basis over its expected useful life, as follows:

Plant and machinery etc. 15 - 25 % reducing balance
3 years straight line

Residual value represents the estimated amount which would currently be obtained from disposal of an asset, after deducting estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life.

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

Impairment of assets

Assets, other than those measured at fair value, are assessed for indicators of impairment at each Balance Sheet date. If there is objective evidence of impairment, an impairment loss is recognised in the Profit and Loss Account as described below.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to sell, which is equivalent to the net realisable value. Cost includes materials, direct labour and an attributable proportion of manufacturing overheads based on normal levels of activity. Cost is calculated using the FIFO (first-in, first-out) method. Provision is made for obsolete, slow-moving or defective items where appropriate.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in creditors: amounts falling due within one year.

Financial instruments

Financial assets and financial liabilities are recognised when the Company becomes a party to the contractual provisions of the instrument.

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the Company after deducting all of its liabilities.

Financial assets and liabilities are only offset in the Balance Sheet when, and only when there exists a legally enforceable right to set off the recognised amounts and the Company intends either to settle on a net basis, or to realise the asset and settle the liability simultaneously.

Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Equity instruments
Equity instruments issued by the company are recorded at the fair value of cash or other resources received or receivable, net of direct issue costs. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

Provisions

Provisions are recognised when the company has a present obligation (legal or constructive) as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the Balance Sheet date, taking into account the risks and uncertainties surrounding the obligation. Where a provision is measured using the cash flows estimated to settle the present obligation, its carrying amount is the present value of those cash flows (when the effect of the time value of money is material).

When some or all of the economic benefits required to settle a provision are expected to be recovered from a third party, a receivable is recognised as an asset if it is virtually certain that reimbursement will be received and the amount of the receivable can be measured reliably.

2. Employees

2024 2023
Number Number
Monthly average number of persons employed by the company during the year, including the director 4 5

3. Intangible assets

Goodwill Total
£ £
Cost
At 01 June 2023 50,400 50,400
At 31 May 2024 50,400 50,400
Accumulated amortisation
At 01 June 2023 50,400 50,400
At 31 May 2024 50,400 50,400
Net book value
At 31 May 2024 0 0
At 31 May 2023 0 0

4. Tangible assets

Plant and machinery etc. Total
£ £
Cost
At 01 June 2023 258,033 258,033
Additions 39,132 39,132
Disposals ( 58,052) ( 58,052)
At 31 May 2024 239,113 239,113
Accumulated depreciation
At 01 June 2023 143,498 143,498
Charge for the financial year 31,387 31,387
Disposals ( 49,052) ( 49,052)
At 31 May 2024 125,833 125,833
Net book value
At 31 May 2024 113,280 113,280
At 31 May 2023 114,535 114,535

5. Fixed asset investments

Listed investments Total
£ £
Cost or valuation before impairment
At 01 June 2023 170,000 170,000
At 31 May 2024 170,000 170,000
Carrying value at 31 May 2024 170,000 170,000
Carrying value at 31 May 2023 170,000 170,000

6. Debtors

2024 2023
£ £
Trade debtors 27,314 45,533
Other debtors 61,369 93,973
88,683 139,506

7. Creditors: amounts falling due within one year

2024 2023
£ £
Trade creditors 46,312 86,242
Taxation and social security 12,165 20,702
Other creditors 98,216 147,599
156,693 254,543

8. Called-up share capital

2024 2023
£ £
Allotted, called-up and fully-paid
10 Ordinary shares of £ 1.00 each 10 10

9. Related party transactions

Transactions with the entity's director

As at 31 May 2024 the company was due the director £37,282 (2023 - £73,296). The loan is interest free with no set repayment terms.

Other related party transactions

As at 31 May 2024 the company was due one of the shareholders £37,273 (2023 - £73,288). The loan is interest free with no set repayment terms.