Company registration number SC260511 (Scotland)
HSB HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2024
HSB HOLDINGS LIMITED
COMPANY INFORMATION
Directors
Gregor A Robb
Graeme P Farquhar
Garry Shand
Donald H Galloway
Gary D Campbell
Martin Leiper
Secretary
Stronachs Secretaries Limited
Company number
SC260511
Registered office
28 Albyn Place
Aberdeen
United Kingdom
AB10 1YL
Auditor
BK Plus Audit Limited
Azzurri House
Walsall Road
Aldridge
Walsall
WS9 0RB
Bankers
Royal Bank of Scotland PLC
40 Albyn Place
Aberdeen
AB10 1YN
Solicitors
Stronachs
28 Albyn Place
Aberdeen
United Kingdom
AB10 1YL
HSB HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Notes to the financial statements
11 - 20
HSB HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 NOVEMBER 2024
- 1 -

The directors present the strategic report for the year ended 30 November 2024.

Principal activities

Following the group re-organisation in May 2022, Hutcheon Investments Limited now provides management services to Hutcheon Services Limited (HSL) and so now the principal activity of HSB Holdings Limited is that of property rental to HSL The principal activities of HSL are that of general electrical, mechanical and plumbing contractors and sheet metal fabricators.

Review of the business

As a consequence of the group re-organisation the normal items included in the directors' strategic report such as Details of the group's Principal risks and uncertainties, Results for the year, Development and performance of the business, Position at the year-end, key performance indicators and Future developments etc. are all now provided in the Directors' Strategic Report in the group accounts of Hutcheon Investments Limited.

On behalf of the board

Gregor A Robb
Director
18 July 2025
HSB HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 NOVEMBER 2024
- 2 -

The directors present their annual report and financial statements for the year ended 30 November 2024.

Results and dividends

The results for the year are set out on page 8.

Ordinary dividends were paid amounting to £675,000. The directors do not recommend payment of a further dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Gregor A Robb
Graeme P Farquhar
Garry Shand
Donald H Galloway
Gary D Campbell
Martin Leiper
Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

On behalf of the board
Gregor A Robb
Director
18 July 2025
HSB HOLDINGS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 30 NOVEMBER 2024
- 3 -

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.

In preparing these financial statements, the directors are required to:

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

HSB HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF HSB HOLDINGS LIMITED
- 4 -
Opinion

We have audited the financial statements of HSB Holdings Limited (the 'company') for the year ended 30 November 2024 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

HSB HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF HSB HOLDINGS LIMITED (CONTINUED)
- 5 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

 

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

 

 

HSB HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF HSB HOLDINGS LIMITED (CONTINUED)
- 6 -

In identifying and assessing the risk of material misstatement due to non-compliance with laws and regulations we have carried out the following:

 

 

In identifying and assessing the risk of material misstatement due to irregularities, including fraud and how it may occur, the potential for management bias and the override of controls we have:

 

 

We did not identify any matters relating to non-compliance with laws and regulations, or relating to fraud.

 

Because of the inherent limitations of an audit, there is an unavoidable risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. The risk of not detecting a material misstatement due to fraud is inherently more difficult than detecting those that result from error as fraud may involve intentional concealment, forgery, collusion, omission or misrepresentation. In addition, the further removed any non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it.

 

HSB HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF HSB HOLDINGS LIMITED (CONTINUED)
- 7 -

As part of an audit in accordance with ISAs (UK), we exercise professional judgement and maintain professional scepticism throughout the audit. We also:

 

We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

This report is made solely to the company's member in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's member those matters we are required to state to the member in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's member, for our audit work, for this report, or for the opinions we have formed.

Christopher Hession C.A. (Senior Statutory Auditor)
For and on behalf of BK Plus Audit Limited, Statutory Auditor
Chartered Certified Accountants
Azzurri House
Walsall Road
Aldridge
Walsall
WS9 0RB
18 July 2025
HSB HOLDINGS LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 NOVEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
193,560
196,563
Administrative expenses
(19,188)
(32,491)
Operating profit
4
174,372
164,072
Interest receivable and similar income
8
675,156
2,025,022
Interest payable and similar expenses
9
(67,586)
(74,238)
Profit before taxation
781,942
2,114,856
Tax on profit
10
(27,970)
(20,899)
Profit for the financial year
753,972
2,093,957

The profit and loss account has been prepared on the basis that all operations are continuing operations.

The notes on pages 11 to 20 form part of these financial statements.

HSB HOLDINGS LIMITED
BALANCE SHEET
AS AT
30 NOVEMBER 2024
30 November 2024
- 9 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
12
1,283,645
1,300,945
Investments
14
2,103,820
2,103,820
3,387,465
3,404,765
Current assets
Debtors
16
886,066
329,982
Cash at bank and in hand
61,006
122,184
947,072
452,166
Creditors: amounts falling due within one year
17
(3,271,940)
(2,652,820)
Net current liabilities
(2,324,868)
(2,200,654)
Total assets less current liabilities
1,062,597
1,204,111
Creditors: amounts falling due after more than one year
18
(407,878)
(628,349)
Provisions for liabilities
Deferred tax liability
20
1,941
1,956
(1,941)
(1,956)
Net assets
652,778
573,806
Capital and reserves
Called up share capital
21
15,375
15,375
Share premium account
22
380,255
380,255
Capital redemption reserve
23
4,625
4,625
Profit and loss reserves
252,523
173,551
Total equity
652,778
573,806

The notes on pages 11 to 20 form part of these financial statements.

The financial statements were approved by the board of directors and authorised for issue on 18 July 2025 and are signed on its behalf by:
Graeme P Farquhar
Director
Company registration number SC260511 (Scotland)
HSB HOLDINGS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 NOVEMBER 2024
- 10 -
Share capital
Share premium account
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 December 2022
15,375
380,255
4,625
1,104,594
1,504,849
Year ended 30 November 2023:
Profit and total comprehensive income
-
-
-
2,093,957
2,093,957
Dividends
11
-
-
-
(3,025,000)
(3,025,000)
Balance at 30 November 2023
15,375
380,255
4,625
173,551
573,806
Year ended 30 November 2024:
Profit and total comprehensive income
-
-
-
753,972
753,972
Dividends
11
-
-
-
(675,000)
(675,000)
Balance at 30 November 2024
15,375
380,255
4,625
252,523
652,778

The notes on pages 11 to 20 form part of these financial statements.

HSB HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2024
- 11 -
1
Accounting policies
Company information

HSB Holdings Limited is a private company limited by shares incorporated in Scotland. The registered office is 28 Albyn Place, Aberdeen, United Kingdom, AB10 1YL.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:

 

 

 

The financial statements of the company are consolidated in the financial statements of Hutcheon Investments Limited. These consolidated financial statements which can be obtained from the Registrar of Companies, Companies House, Crown Way, Cardiff, CF14 3UZ .

The company has taken advantage of the exemption under section 400 of the Companies Act 2006 not to prepare consolidated accounts. The financial statements present information about the company as an individual entity and not about its group.

 

HSB Holdings Limited is a wholly owned subsidiary of Hutcheon Investments Limited and the results of HSB Holdings Limited are included in the consolidated financial statements of Hutcheon Investments Limited .

1.2
Going concern

Atruet 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 the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover is measured at the fair value of the consideration received or receivable and represents amounts receivable for rent and management charges to subsidiary, net of discounts and of Value Added Tax.

 

Revenue from the rendering of services is measured by reference to the stage of completion of the service transaction at the end of the reporting period provided that the outcome can be reliably estimated. When the outcome cannot be reliably estimated, revenue is recognised only to the extent that it is probable the expenses recognised will be recovered.

HSB HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2024
1
Accounting policies
(Continued)
- 12 -
1.4
Tangible fixed assets

Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

 

An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in equity, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Investment property
2% straight line
Motor vehicles
25% reducing balance

Investment property is revalued to its fair value at each reporting date and any changes in fair value are recognised in profit or loss.

 

If a reliable measure of fair value is no longer available without undue cost or effort for an item of investment property, it shall be transferred to tangible assets and treated as such until it is expected that fair value will be reliably measurable on an on-going basis.

1.5
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.6
Impairment of fixed assets

A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date.

1.7
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 current liabilities.

HSB HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2024
1
Accounting policies
(Continued)
- 13 -
1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention 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.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

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.

HSB HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2024
1
Accounting policies
(Continued)
- 14 -
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.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.10
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

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.

HSB HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2024
1
Accounting policies
(Continued)
- 15 -
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.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Rent and management charges
193,560
196,563
2024
2023
£
£
Other revenue
Interest income
156
22
Dividends received
675,000
2,025,000

The whole of the turnover is attributable to the principal activity of the company wholly undertaken in the United Kingdom.

4
Operating profit
2024
2023
Operating profit for the year is stated after charging:
£
£
Depreciation of owned tangible fixed assets
8,763
13,549
HSB HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2024
- 16 -
5
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
4,680
4,680
6
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2024
2023
Number
Number
Total
-
0
-
0
7
Directors' remuneration

No remuneration was paid to the directors.

8
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
156
22
Income from fixed asset investments
Income from shares in group undertakings
675,000
2,025,000
Total income
675,156
2,025,022
9
Interest payable and similar expenses
2024
2023
£
£
Interest on bank overdrafts and loans
67,428
74,238
Other interest
158
-
0
67,586
74,238
10
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
27,207
23,393
Adjustments in respect of prior periods
778
-
0
Total current tax
27,985
23,393
HSB HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2024
10
Taxation
2024
2023
£
£
(Continued)
- 17 -
Deferred tax
Other adjustments
(15)
(2,494)
Total tax charge
27,970
20,899

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2024
2023
£
£
Profit before taxation
781,942
2,114,856
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 25.00%)
195,486
528,714
Tax effect of expenses that are not deductible in determining taxable profit
457
457
Tax effect of income not taxable in determining taxable profit
(168,750)
(506,250)
Capital allowances in excess of depreciation
(15)
(2,494)
Under/(over) provided in prior years
792
-
0
Other tax adjustments
-
0
472
Taxation charge for the year
27,970
20,899
11
Dividends
2024
2023
£
£
Final paid
675,000
3,025,000
HSB HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2024
- 18 -
12
Tangible fixed assets
Investment property
Motor vehicles
Total
£
£
£
Cost
At 1 December 2023
1,291,355
80,630
1,371,985
Disposals
-
0
(37,540)
(37,540)
At 30 November 2024
1,291,355
43,090
1,334,445
Depreciation and impairment
At 1 December 2023
25,578
45,462
71,040
Depreciation charged in the year
1,827
6,936
8,763
Eliminated in respect of disposals
-
0
(29,003)
(29,003)
At 30 November 2024
27,405
23,395
50,800
Carrying amount
At 30 November 2024
1,263,950
19,695
1,283,645
At 30 November 2023
1,265,777
35,168
1,300,945
13
Investment property

The company's investment property was revalued by Gordon Macdonald FRICS on behalf of Allied Surveyors Scotland on 11 January 2022. The valuation was based upon open market valuation and in accordance with the RICS appraisal and valuation standards. The write down arising on this valuation was debited to the profit and loss in the year. The Directors believe that the valuation made is a fair representation of the market value of the investment property held at the year end.

In respect of tangible assets held at valuation, the aggregate cost, depreciation and comparable carrying amount that would have been recognised if the assets had been carried under the historical cost model are as follows:

2024
2023
£
£
Freehold
1,886,532
1,886,532
14
Fixed asset investments
2024
2023
Notes
£
£
Investments in subsidiaries
15
2,103,820
2,103,820
15
Subsidiaries

Details of the company's subsidiaries at 30 November 2024 are as follows:

HSB HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2024
15
Subsidiaries
(Continued)
- 19 -
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Hutcheon Services Limited
28 Albyn Place, Aberdeen, Scotland, AB10 1YL
Ordinary
90.00
16
Debtors
2024
2023
Amounts falling due within one year:
£
£
Amounts owed by group undertakings
886,066
329,982
17
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Bank loans
19
160,809
86,231
Amounts owed to group undertakings
3,079,244
2,538,827
Corporation tax
27,207
22,614
Accruals and deferred income
4,680
5,148
3,271,940
2,652,820
18
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Bank loans and overdrafts
19
407,878
628,349
19
Loans and overdrafts
2024
2023
£
£
Bank loans
568,687
714,580
Payable within one year
160,809
86,231
Payable after one year
407,878
628,349

Included within creditors: amounts falling due after more than one year is an amount of £377,069 (2023: £597,615) in respect of liabilities payable or repayable by instalments which fall due for payment after more than five years from the reporting date.

 

The company has a loan from bankers that is to be repaid in 300 monthly instalments with interest charged at 5.2% above the Bank of England base rate.

HSB HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2024
- 20 -
20
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
1,941
1,956
2024
Movements in the year:
£
Liability at 1 December 2023
1,956
Credit to profit or loss
(15)
Liability at 30 November 2024
1,941
21
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
of £1 each
15,375
15,375
15,375
15,375
22
Share premium account

This reserve records the amount above the nominal value received for shares sold, less transaction costs.

23
Capital redemption reserve

This reserve records the nominal value of shares repurchased by the company.

24
Charges on assets

The company's bank borrowing is secured by a charge over its investment property as well as by a bond and floating charge over all the property and undertaking of the company.

25
Related party transactions

The company was under the control of the directors throughout the current and previous year.

 

At the year end, the net balance due to members of the Hutcheon Investments Limited group of companies was £2,193,178 (2023 - £2,208,845) and amounts due are repayable on demand and do not attract interest.

HSB HOLDINGS LIMITED
MANAGEMENT INFORMATION
FOR THE YEAR ENDED 30 NOVEMBER 2024
The following pages do not form part of the statutory financial statements.
2024-11-302023-12-01falsetruefalseCCH SoftwareCCH Accounts Production 2025.100Gregor A RobbGraeme P FarquharGarry ShandDonald H GallowayGary D CampbellMartin LeiperStronachs Secretaries LimitedSC2605112023-12-012024-11-30SC260511bus:Director12023-12-012024-11-30SC260511bus:Director22023-12-012024-11-30SC260511bus:Director32023-12-012024-11-30SC260511bus:Director42023-12-012024-11-30SC260511bus:Director52023-12-012024-11-30SC260511bus:Director62023-12-012024-11-30SC260511bus:CompanySecretary12023-12-012024-11-30SC260511bus:RegisteredOffice2023-12-012024-11-30SC260511bus:Agent12023-12-012024-11-30SC2605112024-11-30SC2605112022-12-012023-11-30SC260511dpl:Item12023-12-012024-11-30SC260511dpl:Item12022-12-012023-11-30SC260511core:RetainedEarningsAccumulatedLosses2022-12-012023-11-30SC260511core:RetainedEarningsAccumulatedLosses2023-12-012024-11-30SC2605112023-11-30SC260511core:LandBuildingscore:OwnedOrFreeholdAssets2024-11-30SC260511core:MotorVehicles2024-11-30SC260511core:LandBuildingscore:OwnedOrFreeholdAssets2023-11-30SC260511core:MotorVehicles2023-11-30SC260511core:CurrentFinancialInstrumentscore:WithinOneYear2024-11-30SC260511core:CurrentFinancialInstrumentscore:WithinOneYear2023-11-30SC260511core:Non-currentFinancialInstrumentscore:AfterOneYear2024-11-30SC260511core:Non-currentFinancialInstrumentscore:AfterOneYear2023-11-30SC260511core:CurrentFinancialInstruments2024-11-30SC260511core:CurrentFinancialInstruments2023-11-30SC260511core:ShareCapital2024-11-30SC260511core:ShareCapital2023-11-30SC260511core:SharePremium2024-11-30SC260511core:SharePremium2023-11-30SC260511core:CapitalRedemptionReserve2024-11-30SC260511core:CapitalRedemptionReserve2023-11-30SC260511core:RetainedEarningsAccumulatedLosses2024-11-30SC260511core:RetainedEarningsAccumulatedLosses2023-11-30SC260511core:ShareCapital2022-11-30SC260511core:SharePremium2022-11-30SC260511core:CapitalRedemptionReserve2022-11-30SC260511core:RetainedEarningsAccumulatedLosses2022-11-30SC260511core:ShareCapitalOrdinaryShareClass12024-11-30SC260511core:ShareCapitalOrdinaryShareClass12023-11-30SC260511core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-012024-11-30SC260511core:MotorVehicles2023-12-012024-11-30SC260511dpl:AdministrativeExpensesdpl:Item12023-12-012024-11-30SC260511dpl:AdministrativeExpensesdpl:Item12022-12-012023-11-30SC26051112023-12-012024-11-30SC26051112022-12-012023-11-30SC260511core:UKTax2023-12-012024-11-30SC260511core:UKTax2022-12-012023-11-30SC26051122023-12-012024-11-30SC26051122022-12-012023-11-30SC260511core:LandBuildingscore:OwnedOrFreeholdAssets2023-11-30SC260511core:MotorVehicles2023-11-30SC2605112023-11-30SC260511core:FreeholdInvestmentProperty2024-11-30SC260511core:FreeholdInvestmentProperty2023-11-30SC260511core:Non-currentFinancialInstruments2024-11-30SC260511core:Non-currentFinancialInstruments2023-11-30SC260511core:Subsidiary12023-12-012024-11-30SC260511core:Subsidiary112023-12-012024-11-30SC260511bus:OrdinaryShareClass12023-12-012024-11-30SC260511bus:OrdinaryShareClass12024-11-30SC260511bus:OrdinaryShareClass12023-11-30SC260511dpl:Item1dpl:GroupUndertakings2023-12-012024-11-30SC260511dpl:Item1dpl:GroupUndertakings2022-12-012023-11-30SC260511bus:PrivateLimitedCompanyLtd2023-12-012024-11-30SC260511bus:FRS1022023-12-012024-11-30SC260511bus:Audited2023-12-012024-11-30SC260511bus:FullAccounts2023-12-012024-11-30xbrli:purexbrli:sharesiso4217:GBP