Company registration number SC419915
CAIRNGORM PLANT & TOOL HIRE LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
CAIRNGORM PLANT & TOOL HIRE LTD
CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
CAIRNGORM PLANT & TOOL HIRE LTD
BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 1 -
31 Dec 2024
31 Dec 2021
Notes
£
£
£
£
Fixed assets
Tangible assets
3
1,175,495
849,719
Current assets
Stocks
16,500
5,000
Debtors
4
549,388
346,619
Cash at bank and in hand
-
0
357
565,888
351,976
Creditors: amounts falling due within one year
5
(704,072)
(488,473)
Net current liabilities
(138,184)
(136,497)
Total assets less current liabilities
1,037,311
713,222
Creditors: amounts falling due after more than one year
6
(575,122)
(260,968)
Provisions for liabilities
9
(166,645)
(124,105)
Net assets
295,544
328,149
Capital and reserves
Allotted, called up and fully paid share capital
2
2
Profit and loss reserves
295,542
328,147
Total equity
295,544
328,149
CAIRNGORM PLANT & TOOL HIRE LTD
BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2024
31 December 2024
- 2 -

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

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

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on 24 September 2025 and are signed on its behalf by:
Mr G A Munro
Mr C B Munro
Director
Director
Company Registration No. SC419915
CAIRNGORM PLANT & TOOL HIRE LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information

Cairngorm Plant & Tool Hire Ltd is a private company limited by shares incorporated in Scotland. The registered office is Ghuilbin House, 123 Grampian Road, Aviemore, Inverness-shire, PH22 1RH.

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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

 

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

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 £.

1.2
Going concern

At the balance sheet date, the company had net liabilities totalling £138,184 (2023 £136,497), the directors have agreed to subordinate their loan in favour of other creditors and have confirmed that they will ensure that adequate funds will be made available to meet third-party liabilities as they fall due. On this basis, it is considered appropriate to prepare the financial statements on a going concern basis.true

1.3
Turnover

Turnover represents invoiced rentals of plant & equipment and sales of quarry products, excluding Value Added Tax.

 

Revenue from rental income is recognised over the term of the agreement on a straight line basis and invoiced in arrears.

 

Revenue from quarry sales is recognised when significant risks and rewards of ownership of the goods have passed to the buyer and the amount of revenue can be reliably measured.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

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:

Plant and equipment
15% on reducing balance
Computers
straight line over 3 years
Motor vehicles
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.

CAIRNGORM PLANT & TOOL HIRE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies (Continued)
- 4 -
1.5
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.

1.6
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.

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.

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.

CAIRNGORM PLANT & TOOL HIRE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies (Continued)
- 5 -
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.

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.

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.

CAIRNGORM PLANT & TOOL HIRE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies (Continued)
- 6 -
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.

1.11
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.

1.12
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 in the balance sheet. 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 leased asset are consumed.

2
Employees

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

2024
2023
Number
Number
Total
5
5
CAIRNGORM PLANT & TOOL HIRE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
3
Tangible fixed assets
Plant and equipment
Computers
Motor vehicles
Total
£
£
£
£
Cost
At 1 January 2024
1,308,412
3,559
292,032
1,604,003
Additions
570,223
-
0
-
0
570,223
Disposals
(48,000)
-
0
-
0
(48,000)
At 31 December 2024
1,830,635
3,559
292,032
2,126,226
Depreciation and impairment
At 1 January 2024
580,242
2,344
171,698
754,284
Depreciation charged in the year
192,764
717
30,083
223,564
Eliminated in respect of disposals
(27,117)
-
0
-
0
(27,117)
At 31 December 2024
745,889
3,061
201,781
950,731
Carrying amount
At 31 December 2024
1,084,746
498
90,251
1,175,495
At 31 December 2023
728,170
1,215
120,334
849,719
4
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
469,606
333,409
Other debtors
79,782
13,210
549,388
346,619
5
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans and overdrafts
20,912
15,000
Trade creditors
235,767
151,610
Taxation and social security
104,332
124,116
Other creditors
343,061
197,747
704,072
488,473
CAIRNGORM PLANT & TOOL HIRE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
6
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans and overdrafts
5,673
19,971
Other creditors
569,449
240,997
575,122
260,968
7
Finance lease obligations
2024
2023
Future minimum lease payments due under finance leases:
£
£
Within one year
328,538
188,451
In two to five years
295,534
-
0
624,072
188,451

Hire purchase and finance lease obligations are secured on the assets to which they relate.

8
Loans and overdrafts
2024
2023
£
£
Bank loans
20,673
34,971
Bank overdrafts
5,912
-
0
26,585
34,971
Payable within one year
20,912
15,000
Payable after one year
5,673
19,971

The company received a Coronavirus Business Interruption Loan of £75,000. This loan is secured by way of a Government guarantee and is repayable over 6 years, with the first year payment free.

 

HSBC hold a floating charge over the all the property or undertakings of the company.

 

9
Provisions for liabilities
2024
2023
£
£
Deferred tax liabilities
10
166,645
124,105
CAIRNGORM PLANT & TOOL HIRE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
10
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
166,645
124,105
2024
Movements in the year:
£
Liability at 1 January 2024
124,105
Charge to profit or loss
42,540
Liability at 31 December 2024
166,645
11
Related party transactions

At 31 December 2024 Mr G A Munro owes the company nil (2023: £4,492) and this is included in other creditors. This loan is unsecured, interest free and has no fixed terms of repayment.

 

At 31 December 2024 two companies with common directors owed the company £40,594 (2023: £87,867).

 

At 31 December 2024 three companies with common directors were owed by the company £273,915 (2023: £240,997).

 

2024-12-312024-01-01falsefalsefalse24 September 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr G A MunroMr C B  MunroMrs J J WallaceSC4199152024-01-012024-12-31SC4199152024-12-31SC4199152023-12-31SC419915core:PlantMachinery2024-12-31SC419915core:ComputerEquipment2024-12-31SC419915core:MotorVehicles2024-12-31SC419915core:PlantMachinery2023-12-31SC419915core:ComputerEquipment2023-12-31SC419915core:MotorVehicles2023-12-31SC419915core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-31SC419915core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-31SC419915core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-31SC419915core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-31SC419915core:CurrentFinancialInstrumentscore:AfterOneYear2024-12-31SC419915core:CurrentFinancialInstrumentscore:AfterOneYear2023-12-31SC419915core:ShareCapital2024-12-31SC419915core:ShareCapital2023-12-31SC419915core:RetainedEarningsAccumulatedLosses2024-12-31SC419915core:RetainedEarningsAccumulatedLosses2023-12-31SC419915bus:Director12024-01-012024-12-31SC419915bus:Director22024-01-012024-12-31SC419915core:PlantMachinery2024-01-012024-12-31SC419915core:ComputerEquipment2024-01-012024-12-31SC419915core:MotorVehicles2024-01-012024-12-31SC4199152023-01-012023-12-31SC419915core:PlantMachinery2023-12-31SC419915core:ComputerEquipment2023-12-31SC419915core:MotorVehicles2023-12-31SC4199152023-12-31SC419915core:CurrentFinancialInstruments2024-12-31SC419915core:CurrentFinancialInstruments2023-12-31SC419915core:WithinOneYear2024-12-31SC419915core:WithinOneYear2023-12-31SC419915core:Non-currentFinancialInstruments2024-12-31SC419915core:Non-currentFinancialInstruments2023-12-31SC419915core:BetweenTwoFiveYears2024-12-31SC419915core:BetweenTwoFiveYears2023-12-31SC419915bus:PrivateLimitedCompanyLtd2024-01-012024-12-31SC419915bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-31SC419915bus:FRS1022024-01-012024-12-31SC419915bus:AuditExemptWithAccountantsReport2024-01-012024-12-31SC419915bus:CompanySecretary12024-01-012024-12-31SC419915bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP