IRIS Accounts Production v25.2.0.378 SC267509 Board of Directors 1.1.24 31.12.24 31.12.24 Medium entities . true false true true false false true false These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. Ordinary share capital 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWhSC2675092023-12-31SC2675092024-12-31SC2675092024-01-012024-12-31SC2675092022-12-31SC2675092023-01-012023-12-31SC2675092023-12-31SC267509ns15:Scotland2024-01-012024-12-31SC267509ns14:PoundSterling2024-01-012024-12-31SC267509ns10:Director12024-01-012024-12-31SC267509ns10:PrivateLimitedCompanyLtd2024-01-012024-12-31SC267509ns10:MediumEntities2024-01-012024-12-31SC267509ns10:Audited2024-01-012024-12-31SC267509ns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-01-012024-12-31SC267509ns10:Medium-sizedCompaniesRegimeForAccounts2024-01-012024-12-31SC267509ns10:FullAccounts2024-01-012024-12-31SC267509ns10:OrdinaryShareClass12024-01-012024-12-31SC267509ns10:Director32024-01-012024-12-31SC267509ns10:RegisteredOffice2024-01-012024-12-31SC267509ns10:Director22024-01-012024-12-31SC267509ns5:CurrentFinancialInstruments2024-12-31SC267509ns5:CurrentFinancialInstruments2023-12-31SC267509ns5:Non-currentFinancialInstruments2024-12-31SC267509ns5:Non-currentFinancialInstruments2023-12-31SC267509ns5:ShareCapital2024-12-31SC267509ns5:ShareCapital2023-12-31SC267509ns5:RetainedEarningsAccumulatedLosses2024-12-31SC267509ns5:RetainedEarningsAccumulatedLosses2023-12-31SC267509ns5:ShareCapital2022-12-31SC267509ns5:RetainedEarningsAccumulatedLosses2022-12-31SC267509ns5:RetainedEarningsAccumulatedLosses2023-01-012023-12-31SC267509ns5:RetainedEarningsAccumulatedLosses2024-01-012024-12-31SC267509ns5:LandBuildingsns5:OwnedOrFreeholdAssets2024-01-012024-12-31SC267509ns5:LandBuildingsns5:ShortLeaseholdAssets2024-01-012024-12-31SC267509ns5:PlantMachinery2024-01-012024-12-31SC267509ns5:FurnitureFittings2024-01-012024-12-31SC267509ns5:MotorVehicles2024-01-012024-12-31SC267509ns5:ComputerEquipment2024-01-012024-12-31SC26750912024-01-012024-12-31SC267509ns5:ReportableOperatingSegment12024-01-012024-12-31SC267509ns5:ReportableOperatingSegment12023-01-012023-12-31SC267509ns5:TotalReportableOperatingSegmentsIncludingAnyUnallocatedAmount2024-01-012024-12-31SC267509ns5:TotalReportableOperatingSegmentsIncludingAnyUnallocatedAmount2023-01-012023-12-31SC267509ns5:OwnedAssets2024-01-012024-12-31SC267509ns5:OwnedAssets2023-01-012023-12-31SC267509ns5:LeasedAssets2024-01-012024-12-31SC267509ns5:LeasedAssets2023-01-012023-12-31SC267509ns5:HirePurchaseContracts2024-01-012024-12-31SC267509ns5:HirePurchaseContracts2023-01-012023-12-31SC267509ns10:OrdinaryShareClass12023-01-012023-12-31SC267509ns5:LandBuildings2023-12-31SC267509ns5:LandBuildingsns5:ShortLeaseholdAssets2023-12-31SC267509ns5:PlantMachinery2023-12-31SC267509ns5:LandBuildings2024-01-012024-12-31SC267509ns5:LandBuildings2024-12-31SC267509ns5:LandBuildingsns5:ShortLeaseholdAssets2024-12-31SC267509ns5:PlantMachinery2024-12-31SC267509ns5:LandBuildings2023-12-31SC267509ns5:LandBuildingsns5:ShortLeaseholdAssets2023-12-31SC267509ns5:PlantMachinery2023-12-31SC267509ns5:FurnitureFittings2023-12-31SC267509ns5:MotorVehicles2023-12-31SC267509ns5:ComputerEquipment2023-12-31SC267509ns5:FurnitureFittings2024-12-31SC267509ns5:MotorVehicles2024-12-31SC267509ns5:ComputerEquipment2024-12-31SC267509ns5:FurnitureFittings2023-12-31SC267509ns5:MotorVehicles2023-12-31SC267509ns5:ComputerEquipment2023-12-31SC267509ns5:LeasedAssetsHeldAsLessee2024-01-012024-12-31SC267509ns5:WithinOneYearns5:CurrentFinancialInstruments2024-12-31SC267509ns5:WithinOneYearns5:CurrentFinancialInstruments2023-12-31SC267509ns5:CurrentFinancialInstruments2024-01-012024-12-31SC267509ns5:WithinOneYearns5:CurrentFinancialInstrumentsns5:HirePurchaseContracts2024-12-31SC267509ns5:WithinOneYearns5:CurrentFinancialInstrumentsns5:HirePurchaseContracts2023-12-31SC267509ns5:BetweenOneFiveYearsns5:HirePurchaseContracts2024-12-31SC267509ns5:BetweenOneFiveYearsns5:HirePurchaseContracts2023-12-31SC267509ns5:HirePurchaseContracts2024-12-31SC267509ns5:HirePurchaseContracts2023-12-31SC267509ns5:WithinOneYear2024-12-31SC267509ns5:WithinOneYear2023-12-31SC267509ns5:BetweenOneFiveYears2024-12-31SC267509ns5:BetweenOneFiveYears2023-12-31SC267509ns5:MoreThanFiveYears2024-12-31SC267509ns5:MoreThanFiveYears2023-12-31SC267509ns5:AllPeriods2024-12-31SC267509ns5:AllPeriods2023-12-31SC267509ns5:DeferredTaxation2023-12-31SC267509ns5:DeferredTaxation2024-01-012024-12-31SC267509ns5:DeferredTaxation2024-12-31SC267509ns10:OrdinaryShareClass12024-12-31SC267509ns5:RetainedEarningsAccumulatedLosses2023-12-31
REGISTERED NUMBER: SC267509 (Scotland)















Strategic Report, Report of the Directors and

Financial Statements For The Year Ended 31 December 2024

for

Stuart Nicol Transport Limited

Stuart Nicol Transport Limited (Registered number: SC267509)






Contents of the Financial Statements
For The Year Ended 31 December 2024




Page

Company Information 1

Strategic Report 2

Report of the Directors 4

Report of the Independent Auditors 5

Statement of Comprehensive Income 9

Statement of Financial Position 10

Statement of Changes in Equity 11

Statement of Cash Flows 12

Notes to the Statement of Cash Flows 13

Notes to the Financial Statements 15


Stuart Nicol Transport Limited

Company Information
For The Year Ended 31 December 2024







DIRECTORS: S A Nicol
K Murray





REGISTERED OFFICE: High Street Industrial Estate
Shotts
Lanarkshire
ML7 5DR





REGISTERED NUMBER: SC267509 (Scotland)





INDEPENDENT AUDITORS: Robb Ferguson
Chartered Accountants & Statutory Auditors
Regent Court
70 West Regent Street
Glasgow
G2 2QZ

Stuart Nicol Transport Limited (Registered number: SC267509)

Strategic Report
For The Year Ended 31 December 2024

The directors present their strategic report for the year ended 31 December 2024.

REVIEW OF BUSINESS
Stuart Nicol Transport Limited is an independent haulage contractor providing professional haulage, distribution and warehousing services and solutions throughout the UK and to Europe.

Our strategy remains one of organic growth that we will achieve through relationships with customers to maximise our mutual business opportunities. We will continue to focus on being leaders in our sector, requiring continual innovation built around providing customers with quality service that is flexible and cost effective.

We measure our success through complete customer satisfaction which we manage through key performance indicators.

Our corporate strategy has the fundamental support of a clearly defined Health and Safety Policy that lies at the heart of our operations.

The directors of the company will continue to review their impact on the environment and continue to reduce this where reasonably practicable.

The directors regard turnover, gross and operating margins as the key financial performance indicators of the business.


2024 2023 2022
£ £ £
Revenue 14,743,658 13,690,863 13,124,894
Gross profit 2,425,608 1,703,356 1,689,366
Operating profit 566,124 352,411 560,881
Gross margin (%) 16.45 12.44 12.87
Net operating profit
(%)


3.8

2.6

4.3





2024 saw a steady increase in revenue and margins fluctuating across the year with an overall increase on the prior year.

Notwithstanding the general economic and inflationary pressures, the business has consolidated their operations through their continual investment in a modern haulage fleet. This has led to strong growth in terms of turnover.

The company has performed well under the circumstances and the directors are happy with the results especially in face of the above challenges.

At the year end the company continued to maintain a strong balance sheet with net assets amounting to £4.1m (2023 £3.8m).


Stuart Nicol Transport Limited (Registered number: SC267509)

Strategic Report
For The Year Ended 31 December 2024

PRINCIPAL RISKS AND UNCERTAINTIES
The company is exposed to market risks arising from its operations. The directors have policies in place to ensure such risks are managed.

Credit and forex risk
The company provides services on credit to its customers. The risk arises from the possibility that customers will fail to meet their obligations to pay the sums due. To manage this risk all customers have their credit worthiness assessed and credit given is monitored by the company's administrative staff to ensure that payments are received and late payments ere pursued. The company trades predominately with UK companies and is thus subject to minimal forex risk.

Liquidity risk
The company is funded by retained profits, director's loans, hire purchase contracts and by an invoice discounting facility. The company's policy is to ensure that any projected borrowing requirements are covered by committed facilities with its bankers. No treasury transactions of derivatives are entered into.

Other risks and uncertainties
There are unprecedented challenges presently in the economy with rising fuel costs, labour shortages and wage inflation to name a few. The cumulative effect of the impact of Brexit, the pandemic and current geo-political matters are largely driving such issues.

The directors meet regularly to consider the principal risks and uncertainties and believe that our structure and experienced and skilled workforce leave us in a strong position to meet these challenges.

Health and safety
Our strategy has the fundamental support of a clearly defined Health and Safety Policy that lies at the core of our operations. The directors apply and monitor a continuous improvement philosophy to Risk, Health and Safety and our impact on the Environment.

Development and performance
The company has maintain its overall financial performance despite the challenges detailed above. The directors consider that 2025 will prove to be another challenging year but believe that the company is well placed and agile enough to react to changes in the sector.

Fixed asset investment
The directors continue to invest in a modern haulage fleet to ensure that running costs are controlled and the vehicles are fuel efficient.

ON BEHALF OF THE BOARD:





S A Nicol - Director


24 September 2025

Stuart Nicol Transport Limited (Registered number: SC267509)

Report of the Directors
For The Year Ended 31 December 2024

The directors present their report with the financial statements of the company for the year ended 31 December 2024.

DIVIDENDS
No interim dividend was paid during the year. The directors recommend a final dividend of £2 per share.

The total distribution of dividends for the year ended 31 December 2024 will be £ 20,000 .

DIRECTORS
S A Nicol has held office during the whole of the period from 1 January 2024 to the date of this report.

Other changes in directors holding office are as follows:

K Murray was appointed as a director after 31 December 2024 but prior to the date of this report.

D S McIntyre ceased to be a director after 31 December 2024 but prior to the date of this report.

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Strategic Report, the Report of the Directors 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:

-select suitable accounting policies and then apply them consistently;
-make judgements and accounting estimates that are reasonable and prudent;
-prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

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.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the company's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

ON BEHALF OF THE BOARD:





S A Nicol - Director


24 September 2025

Report of the Independent Auditors to the Members of
Stuart Nicol Transport Limited

Opinion
We have audited the financial statements of Stuart Nicol Transport Limited (the 'company') for the year ended 31 December 2024 which comprise the Statement of Comprehensive Income, Statement of Financial Position, Statement of Changes in Equity, Statement of Cash Flows and Notes to the Statement of Cash Flows, Notes to the Financial Statements, including a summary of 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:
-give a true and fair view of the state of the company's affairs as at 31 December 2024 and of its profit for the year then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-have been prepared in accordance with the requirements of the Companies Act 2006.

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 Auditors' 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 directors are responsible for the other information. The other information comprises the information in the Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

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.

In connection with our audit of the financial statements, 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 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 the audit:
- the information given in the Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Report of the Independent Auditors to the Members of
Stuart Nicol Transport Limited


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 Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
- the financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page four, 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 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.

Report of the Independent Auditors to the Members of
Stuart Nicol Transport Limited


Auditors' 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 a Report of the Auditors 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.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:
- The engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;
- We identified the laws and regulations applicable to the company through discussions with directors and other management, and from our wider knowledge and experience;
- We focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, including the Companies Act 2006 and FRS 102.
- We assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence; and
- Identified significant laws and regulations, in particular EU Regulation (EC) 561/2006 covering driving time, were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.

We assessed the susceptibility of the company's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:
- Making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; and
- Considering the internal controls in place, including banking controls, to mitigate risks of fraud and non-compliance with laws and regulations

Audit response to risks identified
To address the risk of fraud through management bias and override of controls, we:
- Performed analytical procedures to identify any unusual or unexpected relationships;
- Tested journal entries to identify unusual transactions;
- Assessed whether judgements and assumptions made in determining the accounting estimates set out were indicative of potential bias; and
- Investigated the rationale behind significant or unusual transactions.
- Specific audit procedures and review around the key judgemental areas and estimates within the financial statements, in particular the estimated useful economic life of its vehicle fleet

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which
included, but were not limited to:
- Agreeing financial statement disclosures to underlying supporting documentation;
- Enquiring of management as to actual and potential litigation and claims; and
- Reviewing correspondence with HMRC, Companies House and the company's legal advisors.

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

Report of the Independent Auditors to the Members of
Stuart Nicol Transport Limited


Use of our report
This report is made solely to the company's members, as a body, 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 members those matters we are required to state to them in a Report of the Auditors 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 members as a body, for our audit work, for this report, or for the opinions we have formed.




Graham Cantlay CA (Senior Statutory Auditor)
for and on behalf of Robb Ferguson
Chartered Accountants & Statutory Auditors
Regent Court
70 West Regent Street
Glasgow
G2 2QZ

24 September 2025

Stuart Nicol Transport Limited (Registered number: SC267509)

Statement of Comprehensive
Income
For The Year Ended 31 December 2024

2024 2023
Notes £    £   

TURNOVER 4 14,743,658 13,690,863

Cost of sales 12,318,050 11,987,507
GROSS PROFIT 2,425,608 1,703,356

Administrative expenses 1,859,484 1,410,175
566,124 293,181

Other operating income - 59,230
OPERATING PROFIT 6 566,124 352,411

Interest receivable and similar income - 1,601
566,124 354,012

Interest payable and similar expenses 7 122,789 73,579
PROFIT BEFORE TAXATION 443,335 280,433

Tax on profit 8 109,578 28,321
PROFIT FOR THE FINANCIAL YEAR 333,757 252,112

OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME
FOR THE YEAR

333,757

252,112

Stuart Nicol Transport Limited (Registered number: SC267509)

Statement of Financial Position
31 December 2024

2024 2023
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 11 5,841,685 5,165,919

CURRENT ASSETS
Stocks 12 68,061 72,933
Debtors 13 3,189,525 2,673,136
Cash at bank 166,685 353,058
3,424,271 3,099,127
CREDITORS
Amounts falling due within one year 14 2,858,147 2,488,887
NET CURRENT ASSETS 566,124 610,240
TOTAL ASSETS LESS CURRENT
LIABILITIES

6,407,809

5,776,159

CREDITORS
Amounts falling due after more than one
year

15

(1,641,338

)

(1,433,023

)

PROVISIONS FOR LIABILITIES 19 (620,088 ) (510,510 )
NET ASSETS 4,146,383 3,832,626

CAPITAL AND RESERVES
Called up share capital 20 10,000 10,000
Retained earnings 21 4,136,383 3,822,626
SHAREHOLDERS' FUNDS 4,146,383 3,832,626

The financial statements were approved by the Board of Directors and authorised for issue on 24 September 2025 and were signed on its behalf by:





S A Nicol - Director


Stuart Nicol Transport Limited (Registered number: SC267509)

Statement of Changes in Equity
For The Year Ended 31 December 2024

Called up
share Retained Total
capital earnings equity
£    £    £   
Balance at 1 January 2023 10,000 3,590,514 3,600,514

Changes in equity
Dividends - (20,000 ) (20,000 )
Total comprehensive income - 252,112 252,112
Balance at 31 December 2023 10,000 3,822,626 3,832,626

Changes in equity
Dividends - (20,000 ) (20,000 )
Total comprehensive income - 333,757 333,757
Balance at 31 December 2024 10,000 4,136,383 4,146,383

Stuart Nicol Transport Limited (Registered number: SC267509)

Statement of Cash Flows
For The Year Ended 31 December 2024

2024 2023
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 1,422,012 1,581,376
Interest element of hire purchase payments
paid

(122,789

)

(73,579

)
Tax paid - 45,425
Net cash from operating activities 1,299,223 1,553,222

Cash flows from investing activities
Purchase of tangible fixed assets (209,111 ) (366,037 )
Sale of tangible fixed assets 91,649 150,980
Interest received - 1,601
Net cash from investing activities (117,462 ) (213,456 )

Cash flows from financing activities
Capital repayments in year (1,153,683 ) (1,062,282 )
Amount withdrawn by directors (848,473 ) (28,790 )
Equity dividends paid (20,000 ) (20,000 )
Net cash from financing activities (2,022,156 ) (1,111,072 )

(Decrease)/increase in cash and cash equivalents (840,395 ) 228,694
Cash and cash equivalents at beginning of
year

2

353,058

124,364

Cash and cash equivalents at end of year 2 (487,337 ) 353,058

Stuart Nicol Transport Limited (Registered number: SC267509)

Notes to the Statement of Cash Flows
For The Year Ended 31 December 2024

1. RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM
OPERATIONS

2024 2023
£    £   
Profit before taxation 443,335 280,433
Depreciation charges 1,028,917 998,380
Loss on disposal of fixed assets 11,215 8,558
Finance costs 122,789 73,579
Finance income - (1,601 )
1,606,256 1,359,349
Decrease in stocks 4,872 -
(Increase)/decrease in trade and other debtors (42,798 ) 115,453
(Decrease)/increase in trade and other creditors (146,318 ) 106,574
Cash generated from operations 1,422,012 1,581,376

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Statement of Cash Flows in respect of cash and cash equivalents are in respect of these Statement of Financial Position amounts:

Year ended 31 December 2024
31.12.24 1.1.24
£    £   
Cash and cash equivalents 166,685 353,058
Bank overdrafts (654,022 ) -
(487,337 ) 353,058
Year ended 31 December 2023
31.12.23 1.1.23
£    £   
Cash and cash equivalents 353,058 124,364


Stuart Nicol Transport Limited (Registered number: SC267509)

Notes to the Statement of Cash Flows
For The Year Ended 31 December 2024

3. ANALYSIS OF CHANGES IN NET DEBT

Other
non-cash
At 1.1.24 Cash flow changes At 31.12.24
£    £    £    £   
Net cash
Cash at bank 353,058 (186,373 ) 166,685
Bank overdrafts - (654,022 ) (654,022 )
353,058 (840,395 ) (487,337 )
Debt
Finance leases (2,249,117 ) 1,153,683 - (2,693,870 )
(2,249,117 ) 1,153,683 - (2,693,870 )
Total (1,896,059 ) 313,288 - (3,181,207 )

Stuart Nicol Transport Limited (Registered number: SC267509)

Notes to the Financial Statements
For The Year Ended 31 December 2024

1. STATUTORY INFORMATION

Stuart Nicol Transport Limited is a private company, limited by shares , registered in Scotland. The company's registered number and registered office address can be found on the Company Information page.

The presentation currency of the financial statements is the Pound Sterling (£).


2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Going concern
The directors are required to prepare the statutory financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

In satisfaction of this responsibility the directors have considered the company's ability to meet its liabilities as they fall due. This assessment considers the company's principal risks and is dependent on a number of factors including financial performance and access to funding facilities.

The current and future financial position of the company, including its cash flow and liquidity, has been reviewed by the directors. The company meets its day to day working capital requirements through existing invoice discounting facilities.

Following their review, the directors are confident that the existing funding facilities and support will provide sufficient headroom to meet the forecast cash requirements of the business. As such, the directors consider that it is appropriate to prepare the financial statements on a going concern basis.

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

Revenue in respect of haulage services is recognised when deliveries are made, the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Stuart Nicol Transport Limited (Registered number: SC267509)

Notes to the Financial Statements - continued
For The Year Ended 31 December 2024

2. ACCOUNTING POLICIES - continued

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.
Land & improvements - 5% on cost
Leasehold improvements - 10% on reducing balance
Fixed plant and equipment - 15% on reducing balance
Fixtures and fittings - 25% on reducing balance
Motor vehicles - 15% & 25% on reducing balance
Computer equipment - 25% on reducing balance

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.

Land is held at cost and is not depreciated.

Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible 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). 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.

Recoverable amount is the higher of fair value less costs to sell and 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.

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. 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.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

Stuart Nicol Transport Limited (Registered number: SC267509)

Notes to the Financial Statements - continued
For The Year Ended 31 December 2024

2. ACCOUNTING POLICIES - continued

Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

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

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.





Stuart Nicol Transport Limited (Registered number: SC267509)

Notes to the Financial Statements - continued
For The Year Ended 31 December 2024

2. ACCOUNTING POLICIES - continued


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.

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.

Financial instruments
Basic financial instruments are recognised at amortised cost, except for investments in non-convertible preference and non-puttable ordinary shares which are measured at fair value, with changes recognised in profit or loss. Derivative financial instruments are initially recorded at cost and thereafter at fair value with changes recognised in profit or loss.


Stuart Nicol Transport Limited (Registered number: SC267509)

Notes to the Financial Statements - continued
For The Year Ended 31 December 2024

2. ACCOUNTING POLICIES - continued
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.

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.

Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

The cost of any unused holiday entitlement is recognised in the period in which the employee's services are received.

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

Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

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

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

Pension costs and other post-retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

Stuart Nicol Transport Limited (Registered number: SC267509)

Notes to the Financial Statements - continued
For The Year Ended 31 December 2024

3. CRITICAL ACCOUNTING 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.

Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Depreciation of tangible fixed assets
The annual depreciation charge for tangible assets is sensitive to changes in the useful economic lives of the assets. The useful economic lives are assessed annually and amended when necessary to reflect judgement, based on technological advancements, future investments, economic utilisation and physical condition of the assets.

4. TURNOVER

The turnover and profit before taxation are attributable to the one principal activity of the company.

An analysis of turnover by class of business is given below:

2024 2023
£    £   
Haulage contract sales 14,743,658 13,690,863
14,743,658 13,690,863

5. EMPLOYEES AND DIRECTORS
2024 2023
£    £   
Wages and salaries 4,094,274 3,906,362
Social security costs 408,537 377,221
Other pension costs 77,155 70,885
4,579,966 4,354,468

The average number of employees during the year was as follows:
2024 2023

Drivers and garage staff 83 86
Management and administrative staff 23 21
106 107

2024 2023
£    £   
Directors' remuneration 75,013 99,297
Directors' pension contributions to money purchase schemes 1,321 1,321

Stuart Nicol Transport Limited (Registered number: SC267509)

Notes to the Financial Statements - continued
For The Year Ended 31 December 2024

5. EMPLOYEES AND DIRECTORS - continued

The number of directors to whom retirement benefits were accruing was as follows:

Money purchase schemes 2 2

6. OPERATING PROFIT

The operating profit is stated after charging:

2024 2023
£    £   
Insurances 510,481 573,276
Depreciation - owned assets 313,196 215,260
Depreciation - assets on hire purchase contracts 715,721 783,120
Loss on disposal of fixed assets 11,215 8,558
Auditors' remuneration 12,000 11,500

7. INTEREST PAYABLE AND SIMILAR EXPENSES
2024 2023
£    £   
Hire purchase 122,789 73,579

8. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
2024 2023
£    £   
Deferred tax 109,578 28,321
Tax on profit 109,578 28,321

UK corporation tax has been charged at 25% (2023 - 23.50%).

Reconciliation of total tax charge included in profit and loss
The tax assessed for the year is lower than the standard rate of corporation tax in the UK. The difference is explained below:

2024 2023
£    £   
Profit before tax 443,335 280,433
Profit multiplied by the standard rate of corporation tax in the UK of 25%
(2023 - 23.500%)

110,834

65,902

Effects of:
Expenses not deductible for tax purposes 1,605 684
Deferred tax movement 109,578 28,321
Other non-reversing timing difference (195,926 ) (304,188 )
Tax effects of losses c/fwd 83,487 237,602
Total tax charge 109,578 28,321

Stuart Nicol Transport Limited (Registered number: SC267509)

Notes to the Financial Statements - continued
For The Year Ended 31 December 2024

9. DIVIDENDS
2024 2023
£    £   
Ordinary share capital shares of £1.00 each
Final 20,000 20,000

10. PRIOR PERIOD RESTATEMENT

During the year, several costs were reallocated to cost of sales. The prior year has been restated to reflect these changes and results in the below impact upon the Statement of Comprehensive Income:

Cost of sales £981,537
Administrative expenses (£981,537 )

11. TANGIBLE FIXED ASSETS
Fixed
Land & Leasehold plant and
improvements improvements equipment
£    £    £   
COST
At 1 January 2024 742,480 25,000 68,570
Additions 98,220 - 31,563
Disposals - - -
At 31 December 2024 840,700 25,000 100,133
DEPRECIATION
At 1 January 2024 - 2,292 25,217
Charge for year 23,920 4,314 10,773
Eliminated on disposal - - -
At 31 December 2024 23,920 6,606 35,990
NET BOOK VALUE
At 31 December 2024 816,780 18,394 64,143
At 31 December 2023 742,480 22,708 43,353

Stuart Nicol Transport Limited (Registered number: SC267509)

Notes to the Financial Statements - continued
For The Year Ended 31 December 2024

11. TANGIBLE FIXED ASSETS - continued

Fixtures
and Motor Computer
fittings vehicles equipment Totals
£    £    £    £   
COST
At 1 January 2024 70,373 9,613,435 32,175 10,552,033
Additions 15,151 1,661,436 1,177 1,807,547
Disposals - (408,648 ) - (408,648 )
At 31 December 2024 85,524 10,866,223 33,352 11,950,932
DEPRECIATION
At 1 January 2024 40,110 5,293,583 24,912 5,386,114
Charge for year 8,420 979,167 2,323 1,028,917
Eliminated on disposal - (305,784 ) - (305,784 )
At 31 December 2024 48,530 5,966,966 27,235 6,109,247
NET BOOK VALUE
At 31 December 2024 36,994 4,899,257 6,117 5,841,685
At 31 December 2023 30,263 4,319,852 7,263 5,165,919

Included within land & improvements is £307,000 of land which is not depreciated.

The net carrying value of tangible fixed assets held under finance leases or hire purchase contracts at the year end was £3,239,526 (2023 £3,272,163)

12. STOCKS
2024 2023
£    £   
Stocks 68,061 72,933

13. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Trade debtors 2,671,392 2,535,370
Other debtors 473,591 -
Prepayments and accrued income 44,542 137,766
3,189,525 2,673,136

At the year end £2,122,789 of trade debtors (2023: £1,993,598) were subject to invoice finance arrangements.

Stuart Nicol Transport Limited (Registered number: SC267509)

Notes to the Financial Statements - continued
For The Year Ended 31 December 2024

14. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Bank loans and overdrafts (see note 16) 654,022 -
Hire purchase contracts (see note 17) 1,052,532 816,094
Trade creditors 661,544 765,868
Social security and other taxes 108,898 96,672
VAT 243,448 235,756
Other creditors 1,530 375,467
Accruals and deferred income 136,173 199,030
2,858,147 2,488,887

Hire purchase contracts represent rentals payable by the company for certain items of plant and machinery and motor vehicles. Hire purchase contracts include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is between 3 and 5 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

15. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
2024 2023
£    £   
Hire purchase contracts (see note 17) 1,641,338 1,433,023

16. LOANS

An analysis of the maturity of loans is given below:

2024 2023
£    £   
Amounts falling due within one year or on demand:
Bank overdrafts 654,022 -

17. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Hire purchase
contracts
2024 2023
£    £   
Net obligations repayable:
Within one year 1,052,532 816,094
Between one and five years 1,641,338 1,433,023
2,693,870 2,249,117

Stuart Nicol Transport Limited (Registered number: SC267509)

Notes to the Financial Statements - continued
For The Year Ended 31 December 2024

17. LEASING AGREEMENTS - continued

Non-cancellable
operating leases
2024 2023
£    £   
Within one year 52,000 52,000
Between one and five years 208,000 208,000
In more than five years 69,333 121,333
329,333 381,333

18. SECURED DEBTS

Any invoice finance liability arising is secured over the related debts and a floating charge over the other assets of the company. This charge is held by Royal Bank of Scotland Plc. Lease liabilities are secured over the fixed assets to which they relate.

Since the year end date, the company has satisfied the charge held by Royal Bank of Scotland and has provided a charge to Santander UK PLC.

19. PROVISIONS FOR LIABILITIES
2024 2023
£    £   
Deferred tax 620,088 510,510

Deferred
tax
£   
Balance at 1 January 2024 510,510
Provided during year 109,578
Balance at 31 December 2024 620,088

20. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2024 2023
value: £    £   
10,000 Ordinary share capital £1.00 10,000 10,000

21. RESERVES
Retained
earnings
£   

At 1 January 2024 3,822,626
Profit for the year 333,757
Dividends (20,000 )
At 31 December 2024 4,136,383

Stuart Nicol Transport Limited (Registered number: SC267509)

Notes to the Financial Statements - continued
For The Year Ended 31 December 2024

22. RELATED PARTY DISCLOSURES

At the year end, the director Mr S Nicol owed the company £473,591 (2023: £374,833 owed to director). During the year the director withdrew £848,743 (2023: £30,600 repaid). This loan is unsecured and interest free and repayable on demand. Repayments towards this outstanding balance have been made post year-end.

During the year, rent and purchases of £54,897 was paid to a company under the control of a close family member of Mr S Nicol. Sales in the year to the another entity under control of a close family member of Mr S Nicol totalled £5,282.

During the year, a total of key management personnel compensation of £ 76,334 (2023 - £ 100,618 ) was paid.

23. ULTIMATE CONTROLLING PARTY

The company is under the control of the director, Mr S Nicol, by virtue of his 100% shareholding in the company.