Company Registration No. SC234623 (Scotland)
SEIVWRIGHT BROTHERS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
SEIVWRIGHT BROTHERS LIMITED
COMPANY INFORMATION
Directors
C Alasdair Seivwright
Alasdair J Seivwright
Company number
SC234623
Registered office
Slackdale
Cornhill
BANFF
AB45 2UX
Auditor
Johnston Carmichael LLP
Strathlossie House
Elgin Business Park
1 Kirkhill Avenue
Elgin
IV30 8DE
SEIVWRIGHT BROTHERS LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 6
Statement of income and retained earnings
7
Balance sheet
8
Statement of cash flows
9
Notes to the financial statements
10 - 21
SEIVWRIGHT BROTHERS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

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

Fair review of the business

The company has had a very successful year despite the challenges that have faced us with the ongoing cost of living crisis and the cost increases within the construction industry. Turnover is up 2.1% on last year. We consider turnover to be the company's key performance indicator and given the challenging economic conditions the Directors are satisfied with this increase. We have had a strong focus on managing costs and have been able to keep our costs to a minimum and have seen our gross profit rise by 3.7% from last year. We have continued our investment in the company and have seen an increase in our balance sheet by 21.0% on last year.

 

The company faces many challenges like any other, but we strive to provide and maintain a high standard of service to our customers which results in repeat business.

Principal risks and uncertainties

The principal risks and uncertainties that affect the business are mainly centred around the volatile nature of the construction industry. Material costs have continued to rise in 2024 but due to the current climate we are unable to reflect this in our rates due to the competitive market we are in. We have however been able to absorb these additional costs until such times the rates can be re-negotiated with our customers. The impact of this has however been mitigated due to the changing nature of some contracts having a lower material element.

Health and safety

We continue to invest in training for our teams to enable them to work safely onsite and to the strict criteria of our customers.

Environment

The company strives to minimise waste as much as possible in order to reduce any impact on the environment.

Future developments

Continuing to invest in the latest technology and plant means we can offer a wider range of services within the company which will increase our customer base.

Going concern

The business continues to have a strong pipeline of work and due to the strength of the balance sheet with net current assets of £8.9m, high cash reserves and no reliance on external finance the directors are confident that the business continues to be a going concern and is able to meet its debts as they fall due.

On behalf of the board

Alasdair J Seivwright
Director
25 September 2025
SEIVWRIGHT BROTHERS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -

The directors present their annual report and financial statements for the year ended 31 December 2024.

Principal activities
The principal activity of the company continued to be that of public works contracting.
Results and dividends

The results for the year are set out on page 7.

Ordinary dividends were paid amounting to £180,000 (2023 - £180,000). The directors do not recommend payment of a final dividend.

Directors

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

C Alasdair Seivwright
Alasdair J Seivwright
Auditor

The auditor, Johnston Carmichael LLP, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Statement of directors' responsibilities

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

 

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

 

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

 

 

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

Statement of disclosure to auditor

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

SEIVWRIGHT BROTHERS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
On behalf of the board
Alasdair J Seivwright
Director
25 September 2025
SEIVWRIGHT BROTHERS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SEIVWRIGHT BROTHERS LIMITED
- 4 -
Opinion

We have audited the financial statements of Seivwright Brothers Limited (‘the company’) for the year ended 31 December 2024, which comprise the Statement of Income and Retained Earnings, Balance Sheet, Statement of Cash Flows, and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

 

Basis for opinion

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

Conclusions relating to going concern

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

 

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

 

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

Other information

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

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

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

 

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

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

 

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

 

Responsibilities of directors

As explained more fully in the directors' responsibilities statement set out on page 2, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor responsibilities for the audit of the financial statements

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

 

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: http://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.

Extent to which the audit was considered capable of detecting irregularities, including fraud

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

 

We assessed whether the engagement team collectively had the appropriate competence and capabilities to identify or recognise non-compliance with laws and regulations by considering their experience, past performance and support available.

All engagement team members were briefed on relevant identified laws and regulations and potential fraud risks at the planning stage of the audit. Engagement team members were reminded to remain alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.

We obtained an understanding of the legal and regulatory frameworks that are applicable to the company and the sector in which it operates, focusing on those provisions that had a direct effect on the determination of material amounts and disclosures in the financial statements. The most relevant frameworks we identified include:

SEIVWRIGHT BROTHERS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF SEIVWRIGHT BROTHERS LIMITED
- 6 -

We gained an understanding of how the company is complying with these laws and regulations by making enquiries of management and those charged with governance. We corroborated these enquiries through our review of submitted returns, external inspections and relevant correspondence with regulatory bodies.

We assessed the susceptibility of the financial statements to material misstatement, including how fraud might occur, by meeting with management and those charged with governance to understand where it was considered there was susceptibility to fraud. This evaluation also considered how management and those charged with governance were remunerated and whether this provided an incentive for fraudulent activity. We considered the overall control environment and how management and those charged with governance oversee the implementation and operation of controls. In areas of the financial statements where the risks were considered to be higher, we performed procedures to address each identified risk. We identified a heightened fraud risk in relation to:

 

In addition to the above, the following procedures were performed to provide reasonable assurance that the financial statements were free of material fraud or error:    

Our audit procedures were designed to respond to the risk of material misstatements in the financial statements, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve intentional concealment, forgery, collusion, omission or misrepresentation. There are inherent limitations in the audit procedures performed and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it.

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 an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

Fiona Munro (Senior Statutory Auditor)
For and on behalf of Johnston Carmichael LLP
25 September 2025
Statutory Auditor
Strathlossie House
Elgin Business Park
1 Kirkhill Avenue
Elgin
IV30 8DE
SEIVWRIGHT BROTHERS LIMITED
STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
2024
2023
Notes
£
£
Turnover
3
11,751,590
11,507,189
Cost of sales
(7,909,998)
(8,176,341)
Gross profit
3,841,592
3,330,848
Administrative expenses
(853,856)
(725,090)
Other operating income
17,542
9,628
Operating profit
4
3,005,278
2,615,386
Interest receivable and similar income
7
85,038
45,999
Interest payable and similar expenses
8
(19,147)
(20,574)
Profit before taxation
3,071,169
2,640,811
Tax on profit
9
(775,220)
(634,483)
Profit for the financial year
2,295,949
2,006,328
Retained earnings brought forward
10,040,601
8,214,273
Dividends
10
(180,000)
(180,000)
Retained earnings carried forward
12,156,550
10,040,601

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

SEIVWRIGHT BROTHERS LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 8 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
11
4,288,173
3,759,737
Current assets
Stocks
12
160,141
129,647
Debtors
14
4,269,085
3,968,486
Investments
15
766,792
-
0
Cash at bank and in hand
5,081,783
4,779,860
10,277,801
8,877,993
Creditors: amounts falling due within one year
16
(1,341,893)
(1,702,199)
Net current assets
8,935,908
7,175,794
Total assets less current liabilities
13,224,081
10,935,531
Creditors: amounts falling due after more than one year
17
(96,669)
(72,193)
Provisions for liabilities
Deferred tax liability
19
920,862
772,737
(920,862)
(772,737)
Net assets
12,206,550
10,090,601
Capital and reserves
Called up share capital
21
25,000
25,000
Capital redemption reserve
22
25,000
25,000
Profit and loss reserves
23
12,156,550
10,040,601
Total equity
12,206,550
10,090,601
The financial statements were approved by the board of directors and authorised for issue on 25 September 2025 and are signed on its behalf by:
Alasdair J Seivwright
Director
Company Registration No. SC234623
SEIVWRIGHT BROTHERS LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
26
3,201,740
2,956,194
Interest paid
(19,147)
(20,574)
Income taxes paid
(917,605)
(282,841)
Net cash inflow from operating activities
2,264,988
2,652,779
Investing activities
Purchase of tangible fixed assets
(1,013,259)
(821,646)
Proceeds on disposal of tangible fixed assets
262,100
190,600
Purchase of current asset investments
(766,792)
-
0
Receipts arising from loans made
11,210
29,199
Interest received
85,038
45,999
Net cash used in investing activities
(1,421,703)
(555,848)
Financing activities
Payment of finance leases obligations
(361,362)
(460,234)
Dividends paid
(180,000)
(180,000)
Net cash used in financing activities
(541,362)
(640,234)
Net increase in cash and cash equivalents
301,923
1,456,697
Cash and cash equivalents at beginning of year
4,779,860
3,323,163
Cash and cash equivalents at end of year
5,081,783
4,779,860
SEIVWRIGHT BROTHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
1
Accounting policies
Company information

Seivwright Brothers Limited is a private company limited by shares incorporated in Scotland. The registered office and business address is Slackdale, Cornhill, BANFF, AB45 2UX.

1.1
Accounting convention

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

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

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

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. The company had a profit before tax of £3,071,169 and net current assets of £8,935,908 at the year end and the directors have considered both the current profitability of the company and the future pipeline of work in their assessment of going concern. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover represents amounts receivable for the provision of public works contracting, net of VAT and trade discounts. Turnover on these contracts is calculated and recognised based on costs incurred and valuations of the work carried out.

1.4
Tangible fixed assets

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

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

Freehold buildings
- 5% reducing balance
Plant and machinery
- 15% reducing balance
Fixtures, fittings & equipment
- 15% reducing balance
Motor vehicles
- 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 profit or loss.

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).

1.6
Stocks

Stocks comprise direct materials and are stated at the lower of cost and estimated selling price less costs to complete and sell.

SEIVWRIGHT BROTHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 11 -

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 reflected in the stock value.

1.7
Contracts

For on-going contracts, revenue is recognised based on costs incurred plus an agreed margin.

 

Contract costs are recognised as expenses in the period in which they are incurred, this includes materials and hourly staff rates.

1.8
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash at hand and deposits held at call with banks.

1.9
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.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are measured at transaction price including transaction costs.

Impairment of financial assets

Financial assets are assessed for indicators of impairment at each reporting end date with any resulting impairment recognised through profit or loss.

Derecognition of financial assets

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

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, are initially recognised at transaction price. 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.

Derecognition of financial liabilities

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

SEIVWRIGHT BROTHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 12 -
1.10
Equity instruments

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

1.11
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.

1.12
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.

1.13
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.14
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.

 

Assets held under finance leases or hire purchase contracts 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 the profit and loss account so as to produce a constant periodic rate of interest on the remaining balance of the liability.

SEIVWRIGHT BROTHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
2
Judgements and key sources of estimation uncertainty

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

 

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

In the opinion of the directors, there are no estimates or assumptions which have a significant risk of causing a material misstatement to the carrying value of assets and liabilities.

3
Turnover and other revenue

An analysis of the company's turnover is as follows:

2024
2023
£
£
Turnover analysed by class of business
Provision of public works contracting
11,751,590
11,507,189
2024
2023
£
£
Turnover analysed by geographical market
UK
11,751,590
11,507,189
4
Operating profit
2024
2023
Operating profit for the year is stated after charging/(crediting):
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
17,250
16,500
Depreciation of owned tangible fixed assets
533,530
455,617
Depreciation of tangible fixed assets held under finance leases
201,775
241,707
Profit on disposal of tangible fixed assets
(106,602)
(53,024)
SEIVWRIGHT BROTHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
5
Employees

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

2024
2023
Number
Number
Construction
62
54
Administration
10
10
Directors
1
1
Total
73
65

Their aggregate remuneration comprised:

2024
2023
£
£
Wages and salaries
3,539,262
3,355,603
Social security costs
392,590
374,413
Pension costs
142,339
124,713
4,074,191
3,854,729
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
10,400
10,400
Company pension contributions to defined contribution schemes
60,000
46,000
70,400
56,400

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 1 (2023 - 1).

7
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
77,809
39,306
Other interest income
7,229
6,693
Total income
85,038
45,999

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
77,809
39,306
SEIVWRIGHT BROTHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
8
Interest payable and similar expenses
2024
2023
£
£
Other finance costs:
Interest on finance leases and hire purchase contracts
18,559
20,574
Other interest
588
-
0
19,147
20,574
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
627,101
597,550
Adjustments in respect of prior periods
(6)
(7,442)
Total current tax
627,095
590,108
Deferred tax
Origination and reversal of timing differences
148,125
35,700
Adjustment in respect of prior periods
-
0
8,675
Total deferred tax
148,125
44,375
Total tax charge
775,220
634,483

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

2024
2023
£
£
Profit before taxation
3,071,169
2,640,811
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
767,792
621,134
Tax effect of expenses that are not deductible in determining taxable profit
728
10,562
Adjustments in respect of prior years
(6)
(7,442)
Deferred tax adjustments in respect of prior years
-
0
8,675
Depreciation on ineligible assets
6,706
(559)
Deferred tax to average rate
-
0
2,113
Taxation charge for the year
775,220
634,483

An increase in the UK corporation tax rate from 19% to 25% (effective from 1 April 2023) was substantively enacted on 24 May 2021. The prior year rate used above is a marginal rate arising from the company's year straddling the 19% and 25% tax rates.

SEIVWRIGHT BROTHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
10
Dividends
2024
2023
£
£
Interim paid
180,000
180,000
11
Tangible fixed assets
Freehold buildings
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2024
897,114
3,975,637
114,619
3,046,052
8,033,422
Additions
-
0
1,099,493
-
0
319,746
1,419,239
Disposals
-
0
(354,482)
-
0
(419,774)
(774,256)
At 31 December 2024
897,114
4,720,648
114,619
2,946,024
8,678,405
Depreciation and impairment
At 1 January 2024
302,623
1,978,960
70,639
1,921,463
4,273,685
Depreciation charged in the year
28,728
374,775
6,659
325,143
735,305
Eliminated in respect of disposals
-
0
(247,405)
-
0
(371,353)
(618,758)
At 31 December 2024
331,351
2,106,330
77,298
1,875,253
4,390,232
Carrying amount
At 31 December 2024
565,763
2,614,318
37,321
1,070,771
4,288,173
At 31 December 2023
594,491
1,996,677
43,980
1,124,589
3,759,737

The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.

2024
2023
£
£
Plant and machinery
1,076,076
538,013
Motor vehicles
131,021
160,646
1,207,097
698,659
12
Stocks
2024
2023
£
£
Raw materials and consumables
160,141
129,647
SEIVWRIGHT BROTHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
13
Contracts
2024
2023
£
£
Contracts in progress at the reporting date
Gross amounts owed by contract customers included in debtors
830,826
773,085

At 31 December 2024, retentions held by customers for contract work amounted to £371,225 (2023 - £447,378). These balances are included in other debtors.

14
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
1,211,267
1,419,046
Gross amounts owed by contract customers
830,826
773,085
Corporation tax recoverable
89,989
101,432
Other debtors
2,071,565
1,618,872
Prepayments and accrued income
65,438
56,051
4,269,085
3,968,486
15
Current asset investments
2024
2023
£
£
Unlisted investments
766,792
-
0
16
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Obligations under finance leases
18
284,704
264,562
Trade creditors
310,806
431,157
Corporation tax
287,101
589,054
Other taxation and social security
139,718
134,320
Other creditors
89,216
94,851
Accruals and deferred income
230,348
188,255
1,341,893
1,702,199

The net obligations under hire purchase contracts are secured over the assets to which they relate.

17
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Obligations under finance leases
18
96,669
72,193
SEIVWRIGHT BROTHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
17
Creditors: amounts falling due after more than one year
(Continued)
- 18 -

The net obligations under hire purchase contracts are secured over the assets to which they relate.

18
Finance lease obligations
2024
2023
Future minimum lease payments due under finance leases:
£
£
Within one year
284,704
264,562
In two to five years
96,669
72,193
336,755
336,755

Finance lease payments represent instalments payable by the company for certain items of plant and machinery that are financed by hire purchase contracts. Leases 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 3 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

19
Deferred taxation

Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Liabilities
Liabilities
2024
2023
Balances:
£
£
Fixed assets
920,862
772,737
2024
Movements in the year:
£
Liability at 1 January 2024
772,737
Charge to profit or loss
148,125
Liability at 31 December 2024
920,862

The deferred tax liability set out above is expected to reverse within 12 - 24 months and relates to accelerated capital allowances that are expected to mature within the same period.

20
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
142,339
124,713

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

SEIVWRIGHT BROTHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
20
Retirement benefit schemes
(Continued)
- 19 -

In respect of this, there is an outstanding balance at the year end of £610 (2023 - £934).

21
Share capital
2024
2023
£
£
Ordinary share capital
Issued and fully paid
25,000 Ordinary shares of £1 each
25,000
25,000

 

The ordinary shares have full voting, dividends and capital distribution (including on winding up) rights. They do not confer any rights of redemption.

 

 

22
Capital redemption reserve
2024
2023
£
£
At the beginning and end of the year
25,000
25,000

The capital redemption reserve represents amounts capitalised to maintain fixed capital following the repurchase or redemption of shares.

 

 

23
Profit and loss reserves
2024
2023
£
£
At the beginning of the year
10,040,601
8,214,273
Profit for the year
2,295,949
2,006,328
Dividends
(180,000)
(180,000)
At the end of the year
12,156,550
10,040,601
24
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2024
2023
£
£
Aggregate compensation
100,875
87,521
SEIVWRIGHT BROTHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
24
Related party transactions
(Continued)
- 20 -
Transactions with related parties

During the year the company entered into the following transactions with related parties:

Sales
Purchases
2024
2023
2024
2023
£
£
£
£
Other related parties
7,634
100,101
416,458
245,967

The following amounts were outstanding at the reporting end date:

2024
2023
Amounts due to related parties
£
£
Directors
88,976
90,998

The amounts owed by related parties are interest free with no repayment terms.

The following amounts were outstanding at the reporting end date:

2024
2023
Amounts due from related parties
£
£
Directors
286,923
298,133
Other related parties
1,221,678
800,163

The amounts owed by related parties are interest free with no repayment terms.

25
Directors' transactions

Advances or credits have been granted by the company to its directors as follows:

Dividends totalling £180,000 (2023 - £180,000) were authorised and paid in the year in respect of shares held by the company's directors.

Description
% Rate
Opening balance
Amounts advanced
Interest charged
Amounts repaid
Closing balance
£
£
£
£
£
Directors
2.25
298,133
325
6,464
(18,000)
286,922
298,133
325
6,464
(18,000)
286,922
SEIVWRIGHT BROTHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
26
Cash generated from operations
2024
2023
£
£
Profit for the year after tax
2,295,949
2,006,328
Adjustments for:
Taxation charged
775,220
634,483
Finance costs
19,147
20,574
Investment income
(85,038)
(45,999)
Gain on disposal of tangible fixed assets
(106,602)
(53,024)
Depreciation and impairment of tangible fixed assets
735,305
697,324
Movements in working capital:
(Increase)/decrease in stocks
(30,494)
90,682
Increase in debtors
(323,252)
(500,234)
(Decrease)/increase in creditors
(78,495)
106,060
Cash generated from operations
3,201,740
2,956,194
27
Analysis of changes in net funds
1 January 2024
Cash flows
New finance leases
31 December 2024
£
£
£
£
Cash at bank and in hand
4,779,860
301,923
-
5,081,783
Obligations under finance leases
(336,755)
361,362
(405,980)
(381,373)
4,443,105
663,285
(405,980)
4,700,410
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200SC2346232024-01-012024-12-31SC234623bus:Director12024-01-012024-12-31SC234623bus:Director22024-01-012024-12-31SC234623bus:RegisteredOffice2024-01-012024-12-31SC2346232024-12-31SC2346232023-01-012023-12-31SC234623core:RetainedEarningsAccumulatedLosses2023-12-31SC234623core:RetainedEarningsAccumulatedLosses2022-12-31SC234623core:RetainedEarningsAccumulatedLosses2024-12-31SC234623core:RetainedEarningsAccumulatedLosses2023-12-31SC234623core:ShareCapital2024-12-31SC234623core:ShareCapital2023-12-31SC234623core:CapitalRedemptionReserve2024-12-31SC234623core:CapitalRedemptionReserve2023-12-31SC2346232023-12-31SC234623core:ShareCapitalOrdinaryShareClass12024-12-31SC234623core:ShareCapitalOrdinaryShareClass12023-12-31SC234623core:RetainedEarningsAccumulatedLosses2023-01-012023-12-31SC234623core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-31SC234623core:PlantMachinery2024-12-31SC234623core:FurnitureFittings2024-12-31SC234623core:MotorVehicles2024-12-31SC234623core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-31SC234623core:PlantMachinery2023-12-31SC234623core:FurnitureFittings2023-12-31SC234623core:MotorVehicles2023-12-31SC234623core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-31SC234623core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-31SC234623core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-31SC234623core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-31SC234623core:CurrentFinancialInstruments2024-12-31SC234623core:CurrentFinancialInstruments2023-12-31SC2346232023-12-31SC2346232022-12-31SC234623core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-31SC234623core:PlantMachinery2024-01-012024-12-31SC234623core:FurnitureFittings2024-01-012024-12-31SC234623core:MotorVehicles2024-01-012024-12-31SC234623dpl:Item12024-01-012024-12-31SC234623dpl:Item12023-01-012023-12-31SC23462312024-01-012024-12-31SC23462312023-01-012023-12-31SC234623core:UKTax2024-01-012024-12-31SC234623core:UKTax2023-01-012023-12-31SC23462322024-01-012024-12-31SC23462322023-01-012023-12-31SC234623core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-31SC234623core:PlantMachinery2023-12-31SC234623core:FurnitureFittings2023-12-31SC234623core:MotorVehicles2023-12-31SC234623core:CurrentFinancialInstrumentscore:UnlistedNon-exchangeTraded2024-12-31SC234623core:CurrentFinancialInstrumentscore:UnlistedNon-exchangeTraded2023-12-31SC234623core:Non-currentFinancialInstruments2024-12-31SC234623core:Non-currentFinancialInstruments2023-12-31SC234623core:WithinOneYear2024-12-31SC234623core:WithinOneYear2023-12-31SC234623core:BetweenTwoFiveYears2024-12-31SC234623core:BetweenTwoFiveYears2023-12-31SC234623core:OtherRelatedPartiescore:SaleOrPurchaseGoods2024-01-012024-12-31SC234623core:OtherRelatedPartiescore:SaleOrPurchaseGoods2023-01-012023-12-31SC234623bus:PrivateLimitedCompanyLtd2024-01-012024-12-31SC234623bus:FRS1022024-01-012024-12-31SC234623bus:Audited2024-01-012024-12-31SC234623bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP