Silverfin false false 30/06/2024 01/07/2023 30/06/2024 Nash Singer 27/09/2017 Ian Wilson 23/05/2000 Tracy Wilson 31/03/2010 06 March 2025 The principal activity of the company continued to be that of haulage contractors. SC157316 2024-06-30 SC157316 bus:Director1 2024-06-30 SC157316 bus:Director2 2024-06-30 SC157316 bus:Director3 2024-06-30 SC157316 2023-06-30 SC157316 core:CurrentFinancialInstruments 2024-06-30 SC157316 core:CurrentFinancialInstruments 2023-06-30 SC157316 core:Non-currentFinancialInstruments 2024-06-30 SC157316 core:Non-currentFinancialInstruments 2023-06-30 SC157316 core:ShareCapital 2024-06-30 SC157316 core:ShareCapital 2023-06-30 SC157316 core:CapitalRedemptionReserve 2024-06-30 SC157316 core:CapitalRedemptionReserve 2023-06-30 SC157316 core:RetainedEarningsAccumulatedLosses 2024-06-30 SC157316 core:RetainedEarningsAccumulatedLosses 2023-06-30 SC157316 core:OtherPropertyPlantEquipment 2023-06-30 SC157316 core:OtherPropertyPlantEquipment 2024-06-30 SC157316 bus:OrdinaryShareClass1 2024-06-30 SC157316 2023-07-01 2024-06-30 SC157316 bus:FilletedAccounts 2023-07-01 2024-06-30 SC157316 bus:SmallEntities 2023-07-01 2024-06-30 SC157316 bus:AuditExemptWithAccountantsReport 2023-07-01 2024-06-30 SC157316 bus:PrivateLimitedCompanyLtd 2023-07-01 2024-06-30 SC157316 bus:Director1 2023-07-01 2024-06-30 SC157316 bus:Director2 2023-07-01 2024-06-30 SC157316 bus:Director3 2023-07-01 2024-06-30 SC157316 core:OtherPropertyPlantEquipment core:BottomRangeValue 2023-07-01 2024-06-30 SC157316 core:OtherPropertyPlantEquipment core:TopRangeValue 2023-07-01 2024-06-30 SC157316 core:OtherPropertyPlantEquipment 2023-07-01 2024-06-30 SC157316 2022-07-01 2023-06-30 SC157316 bus:OrdinaryShareClass1 2023-07-01 2024-06-30 SC157316 bus:OrdinaryShareClass1 2022-07-01 2023-06-30 iso4217:GBP xbrli:pure xbrli:shares

Company No: SC157316 (Scotland)

DAVIDSON & WILSON LIMITED

Unaudited Financial Statements
For the financial year ended 30 June 2024
Pages for filing with the registrar

DAVIDSON & WILSON LIMITED

Unaudited Financial Statements

For the financial year ended 30 June 2024

Contents

DAVIDSON & WILSON LIMITED

BALANCE SHEET

As at 30 June 2024
DAVIDSON & WILSON LIMITED

BALANCE SHEET (continued)

As at 30 June 2024
Note 2024 2023
£ £
Fixed assets
Tangible assets 3 1,841,165 1,399,056
1,841,165 1,399,056
Current assets
Debtors 4 488,053 300,185
Cash at bank and in hand 253,598 390,472
741,651 690,657
Creditors: amounts falling due within one year 5 ( 734,664) ( 527,553)
Net current assets 6,987 163,104
Total assets less current liabilities 1,848,152 1,562,160
Creditors: amounts falling due after more than one year 6 ( 465,361) ( 211,376)
Provision for liabilities ( 407,883) ( 265,821)
Net assets 974,908 1,084,963
Capital and reserves
Called-up share capital 7 213 213
Capital redemption reserve 787 787
Profit and loss account 973,908 1,083,963
Total shareholders' funds 974,908 1,084,963

For the financial year ending 30 June 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

These financial statements have been prepared in accordance with the provisions of FRS 102 Section 1A – small entities. The financial statements of Davidson & Wilson Limited (registered number: SC157316) were approved and authorised for issue by the Board of Directors on 06 March 2025. They were signed on its behalf by:

Ian Wilson
Director
Tracy Wilson
Director
DAVIDSON & WILSON LIMITED

NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 30 June 2024
DAVIDSON & WILSON LIMITED

NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 30 June 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

Davidson & Wilson 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 6 & 7 Queens Terrace, Aberdeen, AB10 1XL, Scotland, United Kingdom.

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 directors have 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 directors have continued to adopt the going concern basis of accounting in preparing the financial statements.

Foreign currency

Transactions in foreign currencies are recorded at the rate of exchange at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies at the Balance Sheet date are reported at the rates of exchange prevailing at that date.

Exchange differences are recognised in the Profit and Loss Account in the period in which they arise except for exchange differences arising on gains or losses on non-monetary items which are recognised in the Statement of Comprehensive Income.

Turnover

Turnover is recognised at the fair value of the consideration received or receivable for 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.

Revenue for the provision of services is recognised by reference to the date on which services were rendered.

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.

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. 3 - 5 years straight line
25 % reducing balance

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.

Leases

The company as lessee
Assets held under finance leases, hire purchase contracts and other similar arrangements, which confer rights and obligations similar to those attached to owned assets, are capitalised as tangible fixed assets at the fair value of the leased asset (or, if lower, the present value of the minimum lease payments as determined at the inception of the lease) and are depreciated over the shorter of the lease terms and their useful lives. The capital elements of future lease obligations are recorded as liabilities, while the interest elements are charged to the Profit and Loss Account over the period of the leases to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals under operating leases are charged on a straight-line basis over the lease term, even if the payments are not made on such a basis. Benefits received and receivable as an incentive to sign an operating lease are similarly spread on a straight-line basis over the lease term.

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.

Non-financial assets
At each balance sheet date, the company reviews its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss.

If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). The recoverable amount of an asset is the higher of its fair value less costs to sell and its value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Financial assets
An asset is impaired where there is objective evidence that, as a result of one or more events that occurred after initial recognition, the estimated recoverable value of the asset has been reduced. The recoverable amount of an asset is the higher of its fair value less costs to sell and its value in use.

Where indicators exist for a decrease in impairment loss, the prior impairment loss is tested to determine reversal. An impairment loss is reversed on an individual impaired asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised.

For financial assets carried at amortised cost, the amount of impairment is the difference between the asset’s carrying amount and the present value of estimated future cash flows, discounted at the financial asset’s original effective interest rate.

For financial assets carried at cost less impairment, the impairment loss is the difference between the asset’s carrying amount and the best estimate of the amount that would be received for the asset if it were to be sold at the reporting date.

Where indicators exist for a decrease in impairment loss, and the decrease can be related objectively to an event occurring after the impairment was recognised, the prior impairment loss is tested to determine reversal. An impairment loss is reversed on an individual impaired financial asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised.

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.

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 directors 12 12

3. Tangible assets

Plant and machinery etc. Total
£ £
Cost
At 01 July 2023 2,038,059 2,038,059
Additions 892,748 892,748
Disposals ( 484,833) ( 484,833)
At 30 June 2024 2,445,974 2,445,974
Accumulated depreciation
At 01 July 2023 639,003 639,003
Charge for the financial year 259,348 259,348
Disposals ( 293,542) ( 293,542)
At 30 June 2024 604,809 604,809
Net book value
At 30 June 2024 1,841,165 1,841,165
At 30 June 2023 1,399,056 1,399,056

4. Debtors

2024 2023
£ £
Trade debtors 438,759 262,206
Other debtors 49,294 37,979
488,053 300,185

5. Creditors: amounts falling due within one year

2024 2023
£ £
Trade creditors 196,176 184,780
Corporation tax 0 1,742
Other taxation and social security 2,846 42,489
Obligations under finance leases and hire purchase contracts (secured) 335,572 218,543
Other creditors 200,070 79,999
734,664 527,553

6. Creditors: amounts falling due after more than one year

2024 2023
£ £
Obligations under finance leases and hire purchase contracts (secured) 465,361 211,376

7. Called-up share capital

2024 2023
£ £
Allotted, called-up and fully-paid
213 Ordinary shares of £ 1.00 each 213 213

8. Financial commitments

Commitments

2024 2023
£ £
Total future minimum lease payments under non-cancellable operating lease 7,362 14,000

9. Related party transactions

Other related party transactions

During the year the company entered into transactions with related parties relating to rent amounting to £21,488 (2023 - £31,399).

As at 30 June 2024, the company was due related parties £nil (2023 - £738). The loans are interest free with no set repayment terms.