Company registration number SC431769 (Scotland)
X-MET FABRICATION LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
X-MET FABRICATION LIMITED
CONTENTS
Page
Company information
1
Balance sheet
2 - 3
Notes to the financial statements
4 - 9
X-MET FABRICATION LIMITED
COMPANY INFORMATION
- 1 -
Directors
Mr J G Duncan
Mr C J McClymont
Mr S A Neville
Secretary
Mr C J McClymont
Company number
SC431769
Registered office
Unit 106/107 Howden Avenue
Newhouse Industrial Estate
Motherwell
Lanarkshire
Scotland
ML1 5RX
Accountants
Consilium Chartered Accountants
169 West George Street
Glasgow
Scotland
G2 2LB
X-MET FABRICATION LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 2 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
3
82,794
46,011
Current assets
Stocks
78,000
75,800
Debtors
4
897,985
943,600
Cash at bank and in hand
22,671
71,321
998,656
1,090,721
Creditors: amounts falling due within one year
5
(754,561)
(798,827)
Net current assets
244,095
291,894
Total assets less current liabilities
326,889
337,905
Creditors: amounts falling due after more than one year
6
(20,834)
(70,835)
Provisions for liabilities
8
(20,699)
(11,503)
Net assets
285,356
255,567
Capital and reserves
Called up share capital
10
2
2
Profit and loss reserves
285,354
255,565
Total equity
285,356
255,567
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.
X-MET FABRICATION LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2024
31 December 2024
- 3 -
The financial statements were approved by the board of directors and authorised for issue on 23 September 2025 and are signed on its behalf by:
Mr J G Duncan
Mr C J McClymont
Director
Director
Mr S A Neville
Director
Company Registration No. SC431769
X-MET FABRICATION LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
1
Accounting policies
Company information
X-Met Fabrication Limited is a private company limited by shares incorporated in Scotland. The registered office is Unit 106/107 Howden Avenue, Newhouse Industrial Estate, Motherwell, Lanarkshire, Scotland, ML1 5RX. The company's registration number is SC431769.
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 are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Turnover
The turnover shown in the profit and loss account represents the value of all goods sold during the year, less returns received and services delivered at selling price exclusive of Value Added Tax. Sales are recognised at the point at which the company has fulfilled its contractual obligations and the risks and rewards attaching to the product, such as obsolescence, have been transferred to the customer.
1.3
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:
Leasehold improvements
10% straight line
Fixtures and equipment
10% straight line & 25% 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 the profit and loss account.
1.4
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.
X-MET FABRICATION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
1.5
Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.
Cost is calculated using the first-in first-out method and includes the normal cost of transporting stock to its present location and condition.
Work in progress
Work in progress is valued on the basis of direct material and labour costs plus attributable overheads based on a normal level of activity.
For long term contracts, profit is recognised by reference to the stage of completion of each contract where there is reasonable certainty that the contract will be profitable. Where the outcome of the contract cannot be established with reasonable certainty, no profit is recognised. Foreseeable losses are provided for in full at the point at which the loss is anticipated.
Where amounts invoiced exceed the value of work done, the excess is accounted for as payments received on account and is included within creditors. Where the value of work done exceeds the amounts invoiced, the excess is accounted for as amounts recoverable on contracts and is included within debtors.
1.6
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.
1.7
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.
1.8
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.
1.9
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.
X-MET FABRICATION LIMITED
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.
1.10
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.
1.11
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.12
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 the profit and loss account.
1.13
Operating lease commitments
Rentals payable under operating leases, including any lease incentives received, are charged to the profit and loss account 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.
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Total
26
28
X-MET FABRICATION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
3
Tangible fixed assets
Leasehold improvements
Fixtures and equipment
Total
£
£
£
Cost
At 1 January 2024
31,476
74,958
106,434
Additions
44,191
44,191
At 31 December 2024
31,476
119,149
150,625
Depreciation and impairment
At 1 January 2024
31,476
28,947
60,423
Depreciation charged in the year
7,408
7,408
At 31 December 2024
31,476
36,355
67,831
Carrying amount
At 31 December 2024
82,794
82,794
At 31 December 2023
46,011
46,011
4
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
801,531
926,745
Amounts owed by group undertakings
22,980
8,225
Other debtors
73,474
8,630
897,985
943,600
Trade debtors totalling £801,531 (2023: £926,745) are subject to an invoice discounting arrangement.
Included within other debtors is £39,612 (2023: £nil) relating to invoice discounting which is secured by a bond and floating charge.
5
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans
50,000
49,999
Trade creditors
349,980
329,569
Amounts owed to group undertakings
245,607
174,643
Taxation and social security
64,652
121,797
Other creditors
44,322
122,819
754,561
798,827
X-MET FABRICATION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
5
Creditors: amounts falling due within one year
(Continued)
- 8 -
Included within other creditors is £nil (2023: £62,834) relating to invoice discounting which is secured by a bond and floating charge.
The bank loan is secured by a bond and floating charge.
6
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans and overdrafts
20,834
70,835
The bank loan is secured by a bond and floating charge.
7
Operating lease commitments
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:
2024
2023
£
£
307,079
42,279
8
Provisions for liabilities
2024
2023
£
£
Deferred tax liabilities
9
20,699
11,503
9
Deferred taxation
The following are the major deferred tax liabilities recognised by the company and movements thereon:
2024
2023
Balances:
£
£
Accelerated capital allowances
20,699
11,503
2024
Movements in the year:
£
Liability at 1 January 2024
11,503
Charge to profit or loss
9,196
Liability at 31 December 2024
20,699
X-MET FABRICATION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
10
Called up share capital
2024
2023
£
£
Ordinary share capital
Issued and fully paid
2 Ordinary of £1
2
2
11
Related party transactions
Transactions with related parties
During the year the company entered into the following transactions with related parties:
The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.
The company leased premises for £64,000 (2023: £60,000) from the trustees of a pension scheme of which the directors are beneficiaries.
No further transactions with related parties were undertaken such as are required to be disclosed under the provisions of Section 1A "Small Entities" of Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland".
2024-12-312024-01-01falsefalsefalse23 September 2025CCH SoftwareCCH Accounts Production 2025.100No description of principal activityMr J G DuncanMr S A NevilleMr S NevilleMr C J McClymontSC4317692024-01-012024-12-31SC431769bus:Director12024-01-012024-12-31SC431769bus:CompanySecretaryDirector12024-01-012024-12-31SC431769bus:Director22024-01-012024-12-31SC431769bus:CompanySecretary12024-01-012024-12-31SC431769bus:Director32024-01-012024-12-31SC431769bus:RegisteredOffice2024-01-012024-12-31SC4317692024-12-31SC4317692023-12-31SC431769core:LeaseholdImprovements2024-12-31SC431769core:FurnitureFittings2024-12-31SC431769core:LeaseholdImprovements2023-12-31SC431769core:FurnitureFittings2023-12-31SC431769core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-31SC431769core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-31SC431769core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-31SC431769core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-31SC431769core:CurrentFinancialInstruments2024-12-31SC431769core:CurrentFinancialInstruments2023-12-31SC431769core:ShareCapital2024-12-31SC431769core:ShareCapital2023-12-31SC431769core:RetainedEarningsAccumulatedLosses2024-12-31SC431769core:RetainedEarningsAccumulatedLosses2023-12-31SC431769core:ShareCapitalOrdinaryShareClass12024-12-31SC431769core:ShareCapitalOrdinaryShareClass12023-12-31SC431769core:LeaseholdImprovements2024-01-012024-12-31SC431769core:FurnitureFittings2024-01-012024-12-31SC4317692023-01-012023-12-31SC431769core:LeaseholdImprovements2023-12-31SC431769core:FurnitureFittings2023-12-31SC4317692023-12-31SC431769core:WithinOneYear2024-12-31SC431769core:WithinOneYear2023-12-31SC431769core:Non-currentFinancialInstruments2024-12-31SC431769core:Non-currentFinancialInstruments2023-12-31SC431769bus:PrivateLimitedCompanyLtd2024-01-012024-12-31SC431769bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-31SC431769bus:FRS1022024-01-012024-12-31SC431769bus:AuditExemptWithAccountantsReport2024-01-012024-12-31SC431769bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP