BrightAccountsProduction v1.0.0 v1.0.0 2024-04-01 The company was not dormant during the period The company was trading for the entire period Unaudited Accounts The principal activity of the company is the provision of locksmith services and the retailing of safes and security accessories. 26 June 2025 NI051519 2025-03-31 NI051519 2024-03-31 NI051519 2023-03-31 NI051519 2024-04-01 2025-03-31 NI051519 2023-04-01 2024-03-31 NI051519 uk-bus:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 NI051519 uk-curr:PoundSterling 2024-04-01 2025-03-31 NI051519 uk-bus:SmallCompaniesRegimeForAccounts 2024-04-01 2025-03-31 NI051519 uk-bus:FullAccounts 2024-04-01 2025-03-31 NI051519 uk-bus:Director1 2024-04-01 2025-03-31 NI051519 uk-bus:Director2 2024-04-01 2025-03-31 NI051519 uk-bus:CompanySecretary1 2024-04-01 2025-03-31 NI051519 uk-bus:RegisteredOffice 2024-04-01 2025-03-31 NI051519 uk-bus:Agent1 2024-04-01 2025-03-31 NI051519 uk-core:ShareCapital 2025-03-31 NI051519 uk-core:ShareCapital 2024-03-31 NI051519 uk-core:RetainedEarningsAccumulatedLosses 2025-03-31 NI051519 uk-core:RetainedEarningsAccumulatedLosses 2024-03-31 NI051519 uk-core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests 2025-03-31 NI051519 uk-core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests 2024-03-31 NI051519 uk-bus:FRS102 2024-04-01 2025-03-31 NI051519 uk-core:Goodwill 2024-04-01 2025-03-31 NI051519 uk-core:PlantMachinery 2024-04-01 2025-03-31 NI051519 uk-core:FurnitureFittingsToolsEquipment 2024-04-01 2025-03-31 NI051519 uk-core:MotorVehicles 2024-04-01 2025-03-31 NI051519 uk-core:Goodwill 2024-03-31 NI051519 uk-core:Goodwill 2025-03-31 NI051519 uk-core:CurrentFinancialInstruments 2025-03-31 NI051519 uk-core:CurrentFinancialInstruments 2024-03-31 NI051519 uk-core:WithinOneYear 2025-03-31 NI051519 uk-core:WithinOneYear 2024-03-31 NI051519 uk-core:WithinOneYear 2025-03-31 NI051519 uk-core:WithinOneYear 2024-03-31 NI051519 uk-core:WithinOneYear 2025-03-31 NI051519 uk-core:WithinOneYear 2024-03-31 NI051519 uk-core:AfterOneYear 2025-03-31 NI051519 uk-core:AfterOneYear 2024-03-31 NI051519 uk-core:BetweenOneTwoYears 2025-03-31 NI051519 uk-core:BetweenOneTwoYears 2024-03-31 NI051519 uk-core:BetweenTwoFiveYears 2025-03-31 NI051519 uk-core:BetweenTwoFiveYears 2024-03-31 NI051519 uk-core:OtherMiscellaneousReserve 2024-03-31 NI051519 uk-core:OtherMiscellaneousReserve 2024-04-01 2025-03-31 NI051519 uk-core:AcceleratedTaxDepreciationDeferredTax 2025-03-31 NI051519 uk-core:TaxLossesCarry-forwardsDeferredTax 2025-03-31 NI051519 uk-core:OtherDeferredTax 2025-03-31 NI051519 uk-core:RevaluationPropertyPlantEquipmentDeferredTax 2025-03-31 NI051519 uk-core:OtherMiscellaneousReserve 2025-03-31 NI051519 2024-04-01 2025-03-31 NI051519 uk-bus:AuditExempt-NoAccountantsReport 2024-04-01 2025-03-31 xbrli:pure iso4217:GBP xbrli:shares
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Company Registration Number: NI051519
 
 
Portadown Locksmiths Limited
 
Unaudited Financial Statements
 
for the financial year ended 31 March 2025
Portadown Locksmiths Limited
DIRECTORS AND OTHER INFORMATION

 
Directors Mr. Philip Troughton
Mr. Craig Troughton
 
 
Company Secretary Mrs. Pauline Troughton
 
 
Company Registration Number NI051519
 
 
Registered Office and Business Address Magowan Buildings
33 West Street
Portadown
Co. Armagh
BT62 3PL
Northern Ireland
 
 
Accountants MG accountants
(Portadown)
25-27 Carleton Street
Portadown
Co. Armagh
BT62 3EP
Northern Ireland
 
 
Bankers Ulster Bank
  1/2 The Diamond
  Co Monaghan
  Ireland
   
   
  Ulster Bank
  20 High Street
  Portadown
  Craigavon
  Co. Armagh
  BT62 1HU
  United Kingdom
 
   
Solicitors T D Gibson
  107 Church Street
  Portadown
  Co. Armagh
  BT62 3DD



Portadown Locksmiths Limited
Company Registration Number: NI051519
BALANCE SHEET
as at 31 March 2025

2025 2024
Notes £ £
 
Fixed Assets
Tangible assets 5 201,838 213,102
───────── ─────────
 
Current Assets
Stocks 6 20,000 20,000
Debtors 7 345,915 319,770
Cash and cash equivalents 401,926 372,488
───────── ─────────
767,841 712,258
───────── ─────────
Creditors: amounts falling due within one year 8 (262,864) (273,519)
───────── ─────────
Net Current Assets 504,977 438,739
───────── ─────────
Total Assets less Current Liabilities 706,815 651,841
 
Creditors:
amounts falling due after more than one year 9 (10,061) (20,023)
 
Provisions for liabilities 11 (15,369) (17,685)
───────── ─────────
Net Assets 681,385 614,133
═════════ ═════════
 
Capital and Reserves
Called up share capital 100 100
Retained earnings 681,285 614,033
───────── ─────────
Equity attributable to owners of the company 681,385 614,133
═════════ ═════════
 
The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with the provisions of FRS 102 Section 1A (Small Entities).
           
The company has taken advantage of the exemption under section 444 not to file the Profit and Loss Account and Directors' Report.
           
For the financial year ended 31 March 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006.
           
The directors confirm that the members have not required the company to obtain an audit of its financial statements for the financial year in question in accordance with section 476 of the Companies Act 2006.
           
The directors acknowledge their responsibilities for ensuring that the company keeps accounting records which comply with section 386 and for preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of the financial year and of its profit and loss for the financial year in accordance with the requirements of sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.
           
Approved by the Board and authorised for issue on 26 June 2025 and signed on its behalf by
           
           
________________________________          
Mr. Philip Troughton          
Director          
           



Portadown Locksmiths Limited
NOTES TO THE FINANCIAL STATEMENTS
for the financial year ended 31 March 2025

   
1. General Information
 
Portadown Locksmiths Limited is a company limited by shares incorporated in Northern Ireland.
         
2. Summary of Significant Accounting Policies
 
The following accounting policies have been applied consistently in dealing with items which are considered material in relation to the company's financial statements.
 
Statement of compliance
The financial statements of the company for the year ended 31 March 2025 have been prepared in accordance with the provisions of FRS 102 Section 1A (Small Entities) and the Companies Act 2006.
 
Basis of preparation
The financial statements have been prepared on the going concern basis and in accordance with the historical cost convention except for certain properties and financial instruments that are measured at revalued amounts or fair values, as explained in the accounting policies below. Historical cost is generally based on the fair value of the consideration given in exchange for assets.
 
Turnover
Turnover represents the total invoice value, excluding value added tax, of sales made during the year.
 
Goodwill
Purchased goodwill arising on the acquisition of a business represents the excess of the acquisition cost over the fair value of the identifiable net assets including other intangible fixed assets when they were acquired. Purchased goodwill is capitalised in the Balance Sheet and amortised on a straight line basis over its economic useful life of 10 years, which is estimated to be the period during which benefits are expected to arise.  On disposal of a business any goodwill not yet amortised is included in determining the profit or loss on sale of the business.
 
Tangible assets and depreciation
Tangible assets are stated at cost or at valuation, less accumulated depreciation. The charge to depreciation is calculated to write off the original cost or valuation of tangible assets, less their estimated residual value, over their expected useful lives as follows:
 
  Plant and machinery - 20% Reducing Balance
  Fixtures, and fittings - 20% Reducing Balance
  Motor vehicles - 20% Reducing Balance
 
The carrying values of tangible fixed assets are reviewed annually for impairment in periods if events or changes in circumstances indicate the carrying value may not be recoverable.
 
Investment properties
Investment property is property held either to earn rental income, or for capital appreciation (including future re-development) or for both, but not for sale in the ordinary course of business. Investment property is initially measured at cost, which includes the purchase cost and any directly attributable expenditure. Investment property is subsequently valued at its fair value at each reporting date, by professional external valuers. The difference between the fair value of an investment property at the reporting date and its carrying value prior to the valuation is recognised in the Profit and Loss Account as a fair value gain or loss. Any gain or loss on disposal of an investment property (calculated as the difference between the net proceeds from disposal and the carrying amount of the item) is recognised in the Profit and Loss Account.
 
Leasing and hire purchases
Tangible assets held under leasing and Hire Purchases arrangements which transfer substantially all the risks and rewards of ownership to the company are capitalised and included in the Balance Sheet at their cost or valuation, less depreciation. The corresponding commitments are recorded as liabilities. Payments in respect of these obligations are treated as consisting of capital and interest elements, with interest charged to the Profit and Loss Account.
 
Stocks
Stocks are valued at the lower of cost and net realisable value.
 
Trade and other debtors
Trade and other debtors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method less impairment losses for bad and doubtful debts except where the effect of discounting would be immaterial. In such cases the receivables are stated at cost less impairment losses for bad and doubtful debts.
 
Provisions
Provisions are recognised when the company has a present legal or constructive obligation arising as a result of a past event, it is probable that an outflow of economic benefits will be required to settle the obligation and a reliable estimate can be made. Provisions are measured at the present value of the expenditures expected to be required to settle the obligation using a pre-tax rate that reflects current market assessments of the same value of money and the risks specific to the obligation. The increase in the provision due to passage of time is recognised as interest expense.
 
Trade and other creditors
Trade and other creditors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest rate method, unless the effect of discounting would be immaterial, in which case they are stated at cost.
 
Employee benefits
The company operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund. The company also operates a defined benefit pension scheme for its employees providing benefits based on final pensionable pay. The assets of this scheme are also held separately from those of the company, being invested with pension fund managers.
 
Taxation and deferred taxation
Current tax represents the amount expected to be paid or recovered in respect of taxable profits for the financial year and is calculated using the tax rates and laws that have been enacted or substantially enacted at the Balance Sheet date.

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date where transactions or events have occurred at that date that will result in an obligation to pay more tax in the future, or a right to pay less tax in the future. Timing differences are temporary differences between the company's taxable profits and its results as stated in the financial statements. Deferred tax is measured on an undiscounted basis at the tax rates that are anticipated to apply in the periods in which the timing differences are expected to reverse, based on tax rates and laws that have been enacted or substantively enacted by the balance sheet date.
 
Foreign currencies
Monetary assets and liabilities denominated in foreign currencies are translated at the rates of exchange ruling at the Balance Sheet date. Non-monetary items that are measured in terms of historical cost in a foreign currency are translated at the rates of exchange ruling at the date of the transaction. Non-monetary items that are measured at fair value in a foreign currency are translated using the exchange rates at the date when the fair value was determined. The resulting exchange differences are dealt with in the Profit and Loss Account.
       
3. Employees
 
The average monthly number of employees, including directors, during the financial year was 13, (2024 - 13).
 
  2025 2024
  Number Number
 
Director 2 2
Employees 11 11
  ───────── ─────────
  13 13
  ═════════ ═════════
       
4. Intangible assets
     
  Goodwill Total
  £ £
Cost
At 1 April 2024 450,000 450,000
  ───────── ─────────
 
At 31 March 2025 450,000 450,000
  ───────── ─────────
Amortisation
 
At 31 March 2025 450,000 450,000
  ───────── ─────────
Net book value
At 31 March 2025 - -
  ═════════ ═════════
             
5. Tangible assets
  Investment Plant and Fixtures, Motor Total
  properties machinery and fittings vehicles  
           
  £ £ £ £ £
Cost
At 1 April 2024 140,360 50,293 56,931 152,629 400,213
Additions - - 4,104 - 4,104
  ───────── ───────── ───────── ───────── ─────────
At 31 March 2025 140,360 50,293 61,035 152,629 404,317
  ───────── ───────── ───────── ───────── ─────────
Depreciation
At 1 April 2024 - 46,337 49,532 91,242 187,111
Charge for the financial year - 791 2,300 12,277 15,368
  ───────── ───────── ───────── ───────── ─────────
At 31 March 2025 - 47,128 51,832 103,519 202,479
  ───────── ───────── ───────── ───────── ─────────
Net book value
At 31 March 2025 140,360 3,165 9,203 49,110 201,838
  ═════════ ═════════ ═════════ ═════════ ═════════
At 31 March 2024 140,360 3,956 7,399 61,387 213,102
  ═════════ ═════════ ═════════ ═════════ ═════════
       
6. Stocks 2025 2024
  £ £
 
Finished goods and goods for resale 20,000 20,000
  ═════════ ═════════
 
The replacement cost of stock did not differ significantly from the figures shown.
       
7. Debtors 2025 2024
  £ £
 
Trade debtors 272,671 279,307
Directors' current accounts  (Note 12) 72,974 40,463
Taxation  (Note 10) 270 -
  ───────── ─────────
  345,915 319,770
  ═════════ ═════════
       
8. Creditors 2025 2024
Amounts falling due within one year £ £
 
Bank overdrafts - 6,832
Bank loan 10,648 10,648
Net obligations under finance leases
and hire purchase contracts - 2,756
Trade creditors 141,647 142,166
Taxation  (Note 10) 79,416 79,893
Directors' current accounts 17,672 18,981
Other creditors 8,555 7,317
Accruals 4,926 4,926
  ───────── ─────────
  262,864 273,519
  ═════════ ═════════
       
9. Creditors 2025 2024
Amounts falling due after more than one year £ £
 
Bank loan 10,061 20,023
  ═════════ ═════════
 
Loans
Repayable in one year or less, or on demand (Note 8) 10,648 17,480
Repayable between one and two years 10,061 10,648
Repayable between two and five years - 9,375
  ───────── ─────────
  20,709 37,503
  ═════════ ═════════
 
       
10. Taxation 2025 2024
  £ £
 
Debtors:
VAT 270 -
  ═════════ ═════════
Creditors:
VAT - 25,350
Corporation tax 68,871 44,734
PAYE / NI 9,413 9,809
Subcontractors tax 1,132 -
  ───────── ─────────
  79,416 79,893
  ═════════ ═════════
         
11. Provisions for liabilities
 
The amounts provided for deferred taxation are analysed below:
 
  Capital Total Total
  allowances    
       
    2025 2024
  £ £ £
 
At financial year start 17,685 17,685 18,457
Charged to profit and loss (2,316) (2,316) (772)
  ───────── ───────── ─────────
At financial year end 15,369 15,369 17,685
  ═════════ ═════════ ═════════
   
12. Directors' advances, credits and guarantees
 
During the year the company made a loan to the director. The balance at 31 March 2025 was £72,974. This was paid within 9 months of the year end.