Roxburghe Home Solutions Limited SC405033 false 2023-09-01 2024-08-31 2024-08-31 The principal activity of the company is supply and fit of windows, doors and conservatories. Digita Accounts Production Advanced 6.30.9574.0 true SC405033 2023-09-01 2024-08-31 SC405033 2024-08-31 SC405033 bus:Director1 1 2024-08-31 SC405033 bus:Director2 1 2024-08-31 SC405033 bus:OrdinaryShareClass1 bus:Non-cumulativeRedeemableShares 2024-08-31 SC405033 core:RetainedEarningsAccumulatedLosses 2024-08-31 SC405033 core:ShareCapital 2024-08-31 SC405033 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-08-31 SC405033 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2024-08-31 SC405033 core:CurrentFinancialInstruments 2024-08-31 SC405033 core:CurrentFinancialInstruments core:WithinOneYear 2024-08-31 SC405033 core:Non-currentFinancialInstruments 2024-08-31 SC405033 core:Non-currentFinancialInstruments core:AfterOneYear 2024-08-31 SC405033 core:FurnitureFittings 2024-08-31 SC405033 core:MotorVehicles 2024-08-31 SC405033 core:OtherPropertyPlantEquipment 2024-08-31 SC405033 1 2024-08-31 SC405033 bus:SmallEntities 2023-09-01 2024-08-31 SC405033 bus:AuditExemptWithAccountantsReport 2023-09-01 2024-08-31 SC405033 bus:FilletedAccounts 2023-09-01 2024-08-31 SC405033 bus:SmallCompaniesRegimeForAccounts 2023-09-01 2024-08-31 SC405033 bus:RegisteredOffice 2023-09-01 2024-08-31 SC405033 bus:Director1 2023-09-01 2024-08-31 SC405033 bus:Director1 1 2023-09-01 2024-08-31 SC405033 bus:Director2 2023-09-01 2024-08-31 SC405033 bus:Director2 1 2023-09-01 2024-08-31 SC405033 bus:OrdinaryShareClass1 bus:Non-cumulativeRedeemableShares 2023-09-01 2024-08-31 SC405033 bus:PrivateLimitedCompanyLtd 2023-09-01 2024-08-31 SC405033 bus:Agent1 2023-09-01 2024-08-31 SC405033 core:FurnitureFittings 2023-09-01 2024-08-31 SC405033 core:MotorVehicles 2023-09-01 2024-08-31 SC405033 core:OtherPropertyPlantEquipment 2023-09-01 2024-08-31 SC405033 core:PlantMachinery 2023-09-01 2024-08-31 SC405033 1 2023-09-01 2024-08-31 SC405033 countries:Scotland 2023-09-01 2024-08-31 SC405033 2023-08-31 SC405033 bus:Director1 1 2023-08-31 SC405033 bus:Director2 1 2023-08-31 SC405033 core:FurnitureFittings 2023-08-31 SC405033 core:MotorVehicles 2023-08-31 SC405033 core:OtherPropertyPlantEquipment 2023-08-31 SC405033 2022-09-01 2023-08-31 SC405033 2023-08-31 SC405033 bus:Director1 1 2023-08-31 SC405033 bus:Director2 1 2023-08-31 SC405033 bus:OrdinaryShareClass1 bus:Non-cumulativeRedeemableShares 2023-08-31 SC405033 core:RetainedEarningsAccumulatedLosses 2023-08-31 SC405033 core:ShareCapital 2023-08-31 SC405033 core:HirePurchaseContracts core:CurrentFinancialInstruments 2023-08-31 SC405033 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2023-08-31 SC405033 core:CurrentFinancialInstruments 2023-08-31 SC405033 core:CurrentFinancialInstruments core:WithinOneYear 2023-08-31 SC405033 core:Non-currentFinancialInstruments 2023-08-31 SC405033 core:Non-currentFinancialInstruments core:AfterOneYear 2023-08-31 SC405033 core:FurnitureFittings 2023-08-31 SC405033 core:MotorVehicles 2023-08-31 SC405033 core:OtherPropertyPlantEquipment 2023-08-31 SC405033 1 2023-08-31 SC405033 bus:Director1 1 2022-09-01 2023-08-31 SC405033 bus:Director2 1 2022-09-01 2023-08-31 SC405033 bus:Director1 1 2022-08-31 SC405033 bus:Director2 1 2022-08-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: SC405033

Roxburghe Home Solutions Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 August 2024

 

Roxburghe Home Solutions Limited

Contents

Company Information

1

Accountants' Report

2

Balance Sheet

3 to 4

Notes to the Unaudited Financial Statements

5 to 11

 

Roxburghe Home Solutions Limited

Company Information

Directors

G Blacklock

J Parkes

Registered office

27 North Bridge Street
Hawick
Scottish Borders
TD9 9BD

Accountants

Deans Accountants And Business Advisors Ltd
Chartered Accountants and Business Advisors
27 North Bridge Street
Hawick
Scottish Borders
TD9 9BD

 

DEANS

Chartered Accountants

Chartered Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
Roxburghe Home Solutions Limited for the Year Ended 31 August 2024

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Roxburghe Home Solutions Limited for the year ended 31 August 2024 as set out on pages 3 to 11 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants of Scotland (ICAS), we are subject to its ethical and other professional requirements which are detailed at http://www.icas.com/ethics/icas-code-of-ethics.

This report is made solely to the Board of Directors of Roxburghe Home Solutions Limited, as a body, in accordance with the terms of our engagement letter dated 1 September 2011. Our work has been undertaken solely to prepare for your approval the accounts of Roxburghe Home Solutions Limited and state those matters that we have agreed to state to the Board of Directors of Roxburghe Home Solutions Limited, as a body, in this report in accordance with ICAS guidance (www.icas.com/accountsprep/guidance). To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Roxburghe Home Solutions Limited and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Roxburghe Home Solutions Limited has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and profit of Roxburghe Home Solutions Limited. You consider that Roxburghe Home Solutions Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the accounts of Roxburghe Home Solutions Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.

......................................

Deans Accountants And Business Advisors Ltd
Chartered Accountants and Business Advisors
27 North Bridge Street
Hawick
Scottish Borders
TD9 9BD

9 April 2025

 

Roxburghe Home Solutions Limited

(Registration number: SC405033)
Balance Sheet as at 31 August 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

4

248,644

216,766

Current assets

 

Stocks

5

98,772

127,498

Debtors

6

653,398

405,136

Cash at bank and in hand

 

172,717

287,577

 

924,887

820,211

Creditors: Amounts falling due within one year

7

(518,559)

(508,261)

Net current assets

 

406,328

311,950

Total assets less current liabilities

 

654,972

528,716

Creditors: Amounts falling due after more than one year

7

(203,564)

(173,370)

Provisions for liabilities

(26,760)

(26,553)

Net assets

 

424,648

328,793

Capital and reserves

 

Called up share capital

8

300

2

Retained earnings

424,348

328,791

Shareholders' funds

 

424,648

328,793

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

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 9 April 2025 and signed on its behalf by:
 

 

Roxburghe Home Solutions Limited

(Registration number: SC405033)
Balance Sheet as at 31 August 2024

.........................................
G Blacklock
Director

.........................................
J Parkes
Director

 

Roxburghe Home Solutions Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2024

1

General information

The company is a private company limited by share capital, incorporated in Scotland.

The address of its registered office is:
27 North Bridge Street
Hawick
Scottish Borders
TD9 9BD
United Kingdom

The principal place of business is:
Unit 4
Block 1
Galalaw Business Park
Hawick
TD9 8PZ

These financial statements were authorised for issue by the Board on 9 April 2025.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

The financial statements are presented in sterling (£) and rounded to the nearest £1.

 

Roxburghe Home Solutions Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2024

Judgements

Preparation of the financial statements requires management to make significant judgements and estimates. The items in the financial statements where these judgements and estimates have been made included:

Useful economic lives of tangible assets – the annual depreciation charge for tangible assets is sensitive to change in the estimated useful economic lives and residual values of the assets. The useful economic lives and residual values are re-assessed annually. They are amended when necessary to reflect current estimates, based on economic utilisation, and the physical condition of the assets.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

Sales of Goods
Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods has transferred to the buyer. This is usually at the point that the customer has signed for the delivery of the goods.

Rendering of services
Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. Turnover is only recognised to the extent of recoverable expenses when the outcome of a contract cannot be estimated reliably.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Plant and machinery

20% straight line.

Motor vehicles

20% reducing balance.

Other Assets

nil

 

Roxburghe Home Solutions Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2024

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

 

Roxburghe Home Solutions Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2024

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Financial instruments

Classification
Financial instruments are classified and accounted for, according to the substance of the contractual arrangement, as financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of it’s liabilities.
 Recognition and measurement
Where shares are issued, any component that creates, a financial liability of the company is presented as a liability in the balance sheet. The corresponding dividends relating to the liability component are charged as an interest expenses in the profit and loss account.
 Impairment
At the end of each reporting period financial instruments measured at fair value are assessed for objective evidence of impairment. The impairment loss is recognised in the profit and loss account.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 10 (2023 - 9).

 

Roxburghe Home Solutions Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2024

4

Tangible assets

Other Assets
£

Motor vehicles
 £

Plant and machinery
£

Total
£

Cost or valuation

At 1 September 2023

-

274,898

29,401

304,299

Additions

6,360

202,547

892

209,799

Disposals

-

(175,050)

-

(175,050)

At 31 August 2024

6,360

302,395

30,293

339,048

Depreciation

At 1 September 2023

-

60,281

27,252

87,533

Charge for the year

-

45,633

833

46,466

Eliminated on disposal

-

(43,595)

-

(43,595)

At 31 August 2024

-

62,319

28,085

90,404

Carrying amount

At 31 August 2024

6,360

240,076

2,208

248,644

At 31 August 2023

-

214,617

2,149

216,766

5

Stocks

2024
£

2023
£

Raw materials and consumables

2,000

2,000

Work in progress

96,772

125,498

98,772

127,498

6

Debtors

2024
£

2023
£

Trade debtors

348,578

261,771

Prepayments

840

661

Other debtors

303,980

142,704

653,398

405,136

 

Roxburghe Home Solutions Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2024

7

Creditors

Creditors: amounts falling due within one year

Note

2024
£

2023
£

Due within one year

 

Loans and borrowings

9

41,449

39,843

Trade creditors

 

381,416

425,427

Taxation and social security

 

88,259

36,349

Accruals and deferred income

 

7,152

6,406

Other creditors

 

283

236

 

518,559

508,261

Creditors: amounts falling due after more than one year

Note

2024
£

2023
£

Due after one year

 

Loans and borrowings

9

203,564

173,370

8

Share capital

Allotted, called up and fully paid shares

2024

2023

No.

£

No.

£

Ordinary Shares of £1 each

300

300

2

2

       

9

Loans and borrowings

Non-current loans and borrowings

2024
£

2023
£

Bank borrowings

7,500

17,500

Hire purchase contracts

196,064

155,870

203,564

173,370

Current loans and borrowings

2024
£

2023
£

Bank borrowings

10,000

10,000

Hire purchase contracts

31,449

29,843

41,449

39,843

 

Roxburghe Home Solutions Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2024

Bank borrowings

Bank loan is denominated in Sterling (£) with a nominal interest rate of 2.5% and the final instalment is due 15 June 2026. The carrying amount at year end is £17,500 (2023 - £27,500).

Other borrowings

HP agreements is denominated in Sterling (£) with a nominal interest rate of various %, and the final instalment is due on 5 March 2029. The carrying amount at year end is £227,513 (2023 - £185,713).

Secured against the relevant assets.

10

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments not included in the balance sheet is £19,463 (2023 - £19,463). As at 31st August 2024 the company had annual commitments under non-cancellable operating leases of the above.

11

Related party transactions

Transactions with directors

2024

At 1 September 2023
£

Advances to director
£

Repayments by director
£

At 31 August 2024
£

J Parkes

Loans are undated and unsecured. Interest is charged at 2.25% per annum on outstanding balances.

44,440

148,853

(49,917)

143,376

G Blacklock

Loans are undated and unsecured. Interest is charged at 2.25% per annum on outstanding balances.

37,720

143,672

(49,625)

131,767

2023

At 1 September 2022
£

Advances to director
£

Repayments by director
£

At 31 August 2023
£

J Parkes

Loans are undated and unsecured. Interest is charged at 2.25% per annum on outstanding balances.

15,575

69,865

(41,000)

44,440

G Blacklock

Loans are undated and unsecured. Interest is charged at 2.25% per annum on outstanding balances.

19,977

58,743

(41,000)

37,720