Company registration number 04987799 (England and Wales)
ROLLINS BULLDOG TOOLS LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
ROLLINS BULLDOG TOOLS LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
3 - 9
ROLLINS BULLDOG TOOLS LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
5
-
0
1,921,346
Current assets
Stocks
-
2,331,116
Debtors
6
10,000
923,230
Cash at bank and in hand
-
0
8,547
10,000
3,262,893
Creditors: amounts falling due within one year
7
-
(4,603,128)
Net current assets/(liabilities)
10,000
(1,340,235)
Total assets less current liabilities
10,000
581,111
Provisions for liabilities
-
0
(114,198)
Net assets
10,000
466,913
Capital and reserves
Called up share capital
10,000
10,000
Revaluation reserve
8
-
0
102,321
Profit and loss reserves
-
0
354,592
Total equity
10,000
466,913

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

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

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 S C Elsom
Mr D E Elsom
Director
Director
Company registration number 04987799 (England and Wales)
ROLLINS BULLDOG TOOLS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2023
10,000
102,321
505,916
618,237
Year ended 31 December 2023:
Loss and total comprehensive income
-
-
(151,324)
(151,324)
Balance at 31 December 2023
10,000
102,321
354,592
466,913
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
-
0
-
0
Dividends
-
-
(456,913)
(456,913)
Transfers
-
(102,321)
102,321
-
Balance at 31 December 2024
10,000
-
0
-
0
10,000
ROLLINS BULLDOG TOOLS LIMITED
STATEMENT OF CHANGES IN EQUITY (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
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.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

The annual depreciation charge is sensitive to changes in the estimated useful economic lives and residual values of the assets. The useful economic lives and residual values are re-assessed annually.

The directors make estimates of the recoverable value of trade and other debtors. When assessing the impairment of trade and other debtors, the factors considered include the current credit rating of the debtor, the ageing profile of debtors and historical experience.

The company considers the recoverability of the cost of its stock holdings and the associated provisioning required. When calculating any stock impairment provision, management considers the nature and condition of the stock as well as applying assumptions around future saleability.

The company makes key assumptions regarding work-in-progress as to the stage of completion of items held in production, the level of allocated costs for each unit, along with an assessment as to whether the future costs to complete the item exceed its expected selling price in conjunction with its future saleability.

The directors make judgements in estimating the fair value of the company's freehold properties as at the balance sheet date.

2
Accounting policies
Company information

Rollins Bulldog Tools Limited is a private company limited by shares incorporated in England and Wales. The registered office is 18 Watermark Way, Foxholes Business Park, Hertford, England, SG13 7TZ.

2.1
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, modified to include the revaluation of freehold properties at fair value. The principal accounting policies adopted are set out below.

ROLLINS BULLDOG TOOLS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
2
Accounting policies
(Continued)
- 4 -

This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:

 

 

The financial statements of the company are consolidated in the financial statements of Rollins & Sons (London) Limited. These consolidated financial statements are available from its registered office, 18 Watermark Way, Foxholes Business Park, Hertford, England, SG13 7TZ

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.

2.2
Going concern

As part of a group restructuring exercise the company, with effect from 1st January 2024, transfered its trading activities, assets and liabilities to its parent company, Rollins and Sons (London) Limited. The company will dormant in future periods.

2.3
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 from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), 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.

2.4
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:

Freehold land and buildings
No depreciation
Plant and equipment
12.5% reducing balance
Fixtures and fittings
12.5%-25% straight line
Computers
20% straight line

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.

No depreciation has been provided on the company's freehold property as, in the opinion of the directors, the market value of the properties continues to be in excess of the book value. The company maintains and refurbishes the freehold property to a level which enables the directors to conclude that the expected residual value will be of a level that results in no depreciation being charged.

ROLLINS BULLDOG TOOLS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
2
Accounting policies
(Continued)
- 5 -
2.5
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).

2.6
Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a standard cost basis adjusted to reflect the exchange rate at the time of purchase. Work in progress and finished goods include labour and attributable overheads.

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.

2.7
Cash and cash equivalents

Cash and cash equivalents include cash in hand, deposits held at call with banks and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

2.8
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.

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.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans and loans from fellow group companies 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.

 

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.

2.9
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.

ROLLINS BULLDOG TOOLS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
2
Accounting policies
(Continued)
- 6 -
2.10
Taxation

The tax expense represents the sum of the current tax expense and deferred tax expense. Current tax assets are recognised when tax paid exceeds the tax payable.

Current tax

Current and deferred tax is charged or credited to profit or loss, except when it relates to items charged or credited to other comprehensive income or equity, when the tax follows the transaction or event it relates to and is also charged or credited to other comprehensive income, or equity.

 

Current tax assets and current tax liabilities and deferred tax assets and deferred tax liabilities are offset, if and only if, there is a legally enforceable right to set off the amounts and the entity intends either to settle on the net basis or to realise the asset and settle the liability simultaneously.

 

Current tax is based on taxable profit for the year. Current tax assets and liabilities are measured using tax rates that have been enacted or substantively enacted by the reporting date.

Deferred tax

Deferred tax is calculated at the tax rates that are expected to apply to the period when the asset is

realised or the liability is settled based on tax rates that have been enacted or substantively enacted by the

reporting date.

 

Deferred tax liabilities are recognised in respect of all timing differences that exist at the reporting date.

Timing differences are differences between taxable profits and total comprehensive income that arise from the inclusion of income and expenses in tax assessments in different periods from their recognition in the financial statements. Deferred tax assets are recognised only to the extent that it is probable that they will be recovered by the reversal of deferred tax liabilities or other future taxable profits.

2.11
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.

2.12
Retirement benefits

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

2.13
Foreign exchange

Transactions in currencies other than the functional currency (foreign currency) are initially recorded at the exchange rate prevailing on the date of the transaction.

 

Monetary assets and liabilities denominated in foreign currencies are translated at the rate of exchange ruling at the reporting date. Non-monetary assets and liabilities denominated in foreign currencies are translated at the rate ruling at the date of the transaction, or, if the asset or liability is measured at fair value, the rate when that fair value was determined.

 

All translation differences are taken to profit or loss.

ROLLINS BULLDOG TOOLS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
3
Employees

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

2024
2023
Number
Number
Total
7
25
4
Operating profit/(loss)
2024
2023
Operating profit/(loss) for the year is stated after charging:
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
-
0
10,800
Depreciation of owned tangible fixed assets
-
38,784
5
Tangible fixed assets
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Total
£
£
£
£
£
Cost or valuation
At 1 January 2024
1,700,000
653,244
77,210
6,565
2,437,019
Transfers
(1,700,000)
(653,244)
(77,210)
(6,565)
(2,437,019)
At 31 December 2024
-
0
-
0
-
0
-
0
-
0
Depreciation and impairment
At 1 January 2024
-
0
447,265
61,843
6,565
515,673
Transfers
-
0
(447,265)
(61,843)
(6,565)
(515,673)
At 31 December 2024
-
0
-
0
-
0
-
0
-
0
Carrying amount
At 31 December 2024
-
0
-
0
-
0
-
0
-
0
At 31 December 2023
1,700,000
205,979
15,367
-
0
1,921,346

Land and buildings were revalued in April 2022 by a firm of independent valuers, not connected with the company, on the basis of open market value. The valuation conforms to International Valuation Standards and was based on recent market transactions on arm's length terms for similar properties.

The revaluation surplus is disclosed in note 8.

The following assets are carried at valuation. If the assets were measured using the cost model, the carrying amounts would be as follows:

ROLLINS BULLDOG TOOLS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
5
Tangible fixed assets
(Continued)
- 8 -
Freehold land and buildings
2024
2023
£
£
Cost
-
1,735,859
Cumulative revaluation adjustments
-
(35,859)
Carrying value
-
1,700,000
6
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
-
0
662,450
Amounts owed by group undertakings
10,000
-
0
Prepayments and accrued income
-
0
29,394
10,000
691,844
2024
2023
Amounts falling due after more than one year:
£
£
Deferred tax asset
-
0
231,386
Total debtors
10,000
923,230
7
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
-
0
409,190
Amounts owed to group undertakings
-
0
3,701,116
Taxation and social security
-
0
9,098
Other creditors
-
0
300,220
Accruals and deferred income
-
0
183,504
-
0
4,603,128

In the prior year a balance of £300,220 existed in other creditors for an invoice factoring arrangement. This was secured against the factored debts to which it related.

ROLLINS BULLDOG TOOLS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
8
Revaluation reserve
2024
2023
£
£
At the beginning of the year
102,321
102,321
Transfer to retained earnings
(102,321)
-
0
At the end of the year
-
0
102,321
9
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006.

The auditor's report is unqualified and includes the following:

Opinion

In our opinion the financial statements:

Senior Statutory Auditor:
Stuart Heaney
Statutory Auditor:
Henton & Co LLP
Date of audit report:
24 September 2025
10
Financial commitments, guarantees and contingent liabilities

Bank borrowings in Rollins & Sons (London) Limited, the parent company, are secured on the assets of the company and group and a composite company multilateral guarantee has been given by Rollins Bulldog Tools Limited and Rollins & Sons (London) Limited.

11
Parent company

The company is subsidiary of Rollins & Sons (London) Limited, which is the parent of the smallest group for which consolidated accounts are prepared. The registered office of Rollins & Sons (London) Limited is 18 Watermark Way, Foxholes Business Park, Hertford, England, SG13 7TZ

2024-12-312024-01-01falsefalsefalse24 September 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr Stuart Charles ElsomMr Dominic Edward ElsomMr Roger Ronald PartridgeMr Martin Graham TompsettMr Andrew James WhiteMr Edward John WhiteMr David Ian Roland WoollardMr D I R Woollard049877992024-01-012024-12-31049877992024-12-31049877992023-12-3104987799core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3104987799core:PlantMachinery2024-12-3104987799core:FurnitureFittings2024-12-3104987799core:ComputerEquipment2024-12-3104987799core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3104987799core:PlantMachinery2023-12-3104987799core:FurnitureFittings2023-12-3104987799core:ComputerEquipment2023-12-3104987799core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3104987799core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3104987799core:ShareCapital2024-12-3104987799core:ShareCapital2023-12-3104987799core:RevaluationReserve2024-12-3104987799core:RevaluationReserve2023-12-3104987799core:RetainedEarningsAccumulatedLosses2024-12-3104987799core:RetainedEarningsAccumulatedLosses2023-12-3104987799core:ShareCapital2022-12-3104987799core:RevaluationReserve2022-12-3104987799core:RetainedEarningsAccumulatedLosses2022-12-3104987799core:RevaluationReserve2023-12-3104987799bus:Director12024-01-012024-12-3104987799bus:Director22024-01-012024-12-3104987799core:RetainedEarningsAccumulatedLosses2023-01-012023-12-31049877992023-01-012023-12-3104987799core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3104987799core:RevaluationReserve2024-01-012024-12-3104987799core:RevaluationReserve2023-01-012023-12-3104987799core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3104987799core:PlantMachinery2024-01-012024-12-3104987799core:FurnitureFittings2024-01-012024-12-3104987799core:ComputerEquipment2024-01-012024-12-3104987799core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3104987799core:PlantMachinery2023-12-3104987799core:FurnitureFittings2023-12-3104987799core:ComputerEquipment2023-12-31049877992023-12-3104987799core:CurrentFinancialInstruments2024-12-3104987799core:CurrentFinancialInstruments2023-12-3104987799core:Non-currentFinancialInstruments2024-12-3104987799core:Non-currentFinancialInstruments2023-12-3104987799bus:PrivateLimitedCompanyLtd2024-01-012024-12-3104987799bus:FRS1022024-01-012024-12-3104987799bus:Audited2024-01-012024-12-3104987799bus:Director32024-01-012024-12-3104987799bus:Director42024-01-012024-12-3104987799bus:Director52024-01-012024-12-3104987799bus:Director62024-01-012024-12-3104987799bus:Director72024-01-012024-12-3104987799bus:CompanySecretary12024-01-012024-12-3104987799bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3104987799bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP