Caseware UK (AP4) 2024.0.164 2024.0.164 2025-03-312025-03-312025-03-315falsefalse2024-04-01No description of principal activitytruefalseThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. SC085006 2024-04-01 2025-03-31 SC085006 2023-04-01 2024-03-31 SC085006 2025-03-31 SC085006 2024-03-31 SC085006 2023-04-01 SC085006 1 2024-04-01 2025-03-31 SC085006 d:CompanySecretary1 2024-04-01 2025-03-31 SC085006 d:Director1 2024-04-01 2025-03-31 SC085006 d:Director2 2024-04-01 2025-03-31 SC085006 d:Director3 2024-04-01 2025-03-31 SC085006 d:Director4 2024-04-01 2025-03-31 SC085006 d:Director5 2024-04-01 2025-03-31 SC085006 d:RegisteredOffice 2024-04-01 2025-03-31 SC085006 e:FurnitureFittings 2024-04-01 2025-03-31 SC085006 e:Goodwill 2024-04-01 2025-03-31 SC085006 e:FreeholdInvestmentProperty 2024-04-01 2025-03-31 SC085006 e:FreeholdInvestmentProperty 2025-03-31 SC085006 e:FreeholdInvestmentProperty 2024-03-31 SC085006 e:CurrentFinancialInstruments 2025-03-31 SC085006 e:CurrentFinancialInstruments 2024-03-31 SC085006 e:Non-currentFinancialInstruments 2025-03-31 SC085006 e:Non-currentFinancialInstruments 2024-03-31 SC085006 e:CurrentFinancialInstruments e:WithinOneYear 2025-03-31 SC085006 e:CurrentFinancialInstruments e:WithinOneYear 2024-03-31 SC085006 e:ShareCapital 2024-04-01 2025-03-31 SC085006 e:ShareCapital 2025-03-31 SC085006 e:ShareCapital 2023-04-01 2024-03-31 SC085006 e:ShareCapital 2024-03-31 SC085006 e:ShareCapital 2023-04-01 SC085006 e:RevaluationReserve 2024-04-01 2025-03-31 SC085006 e:RevaluationReserve 2025-03-31 SC085006 e:RevaluationReserve 1 2024-04-01 2025-03-31 SC085006 e:RevaluationReserve 2023-04-01 2024-03-31 SC085006 e:RevaluationReserve 2024-03-31 SC085006 e:RevaluationReserve 2023-04-01 SC085006 e:OtherMiscellaneousReserve 2024-04-01 2025-03-31 SC085006 e:OtherMiscellaneousReserve 2025-03-31 SC085006 e:OtherMiscellaneousReserve 1 2024-04-01 2025-03-31 SC085006 e:OtherMiscellaneousReserve 2023-04-01 2024-03-31 SC085006 e:OtherMiscellaneousReserve 2024-03-31 SC085006 e:OtherMiscellaneousReserve 2023-04-01 SC085006 e:RetainedEarningsAccumulatedLosses 2024-04-01 2025-03-31 SC085006 e:RetainedEarningsAccumulatedLosses 2025-03-31 SC085006 e:RetainedEarningsAccumulatedLosses 1 2024-04-01 2025-03-31 SC085006 e:RetainedEarningsAccumulatedLosses 2023-04-01 2024-03-31 SC085006 e:RetainedEarningsAccumulatedLosses 2024-03-31 SC085006 e:RetainedEarningsAccumulatedLosses 2023-04-01 SC085006 d:OrdinaryShareClass1 2024-04-01 2025-03-31 SC085006 d:OrdinaryShareClass1 2025-03-31 SC085006 d:OrdinaryShareClass1 2024-03-31 SC085006 d:OrdinaryShareClass2 2024-04-01 2025-03-31 SC085006 d:OrdinaryShareClass2 2025-03-31 SC085006 d:OrdinaryShareClass2 2024-03-31 SC085006 d:FRS102 2024-04-01 2025-03-31 SC085006 d:AuditExemptWithAccountantsReport 2024-04-01 2025-03-31 SC085006 d:FullAccounts 2024-04-01 2025-03-31 SC085006 d:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 SC085006 e:Subsidiary1 2024-04-01 2025-03-31 SC085006 e:Subsidiary1 1 2024-04-01 2025-03-31 SC085006 e:Subsidiary2 2024-04-01 2025-03-31 SC085006 e:Subsidiary2 1 2024-04-01 2025-03-31 SC085006 e:Subsidiary3 2024-04-01 2025-03-31 SC085006 e:Subsidiary3 1 2024-04-01 2025-03-31 SC085006 e:Subsidiary4 2024-04-01 2025-03-31 SC085006 e:Subsidiary4 1 2024-04-01 2025-03-31 SC085006 d:Consolidated 2025-03-31 SC085006 d:ConsolidatedGroupCompanyAccounts 2024-04-01 2025-03-31 SC085006 6 2024-04-01 2025-03-31 SC085006 e:ShareCapital 1 2024-04-01 2025-03-31 SC085006 f:PoundSterling 2024-04-01 2025-03-31 xbrli:shares iso4217:GBP xbrli:pure
Registered number: SC085006










FERRIER HOLDINGS LIMITED
DIRECTORS' REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

 
FERRIER HOLDINGS LIMITED
 

COMPANY INFORMATION


Directors
MG Ferrier 
KG Ferrier 
GM Ferrier 
SG Ferrier 
JM Ramsay 




Company secretary
MG Ferrier



Registered number
SC085006



Registered office
Waulkmills
St Vigeans

Arbroath

Angus

DD11 4RG




Accountants
EQ Accountants Limited
Chartered Accountants

14 City Quay

Dundee

DD1 3JA





 
FERRIER HOLDINGS LIMITED
 

CONTENTS



Page
Directors' Report
1
Accountants' Report
2
Consolidated Statement of Comprehensive Income
3
Consolidated Statement of Financial Position
4 - 5
Company Statement of Financial Position
6 - 7
Consolidated Statement of Changes in Equity
8
Company Statement of Changes in Equity
9
Notes to the Financial Statements
10 - 19


 
FERRIER HOLDINGS LIMITED
 

 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2025

The directors present their report and the financial statements for the year ended 31 March 2025.

Directors

The directors who served during the year were:

MG Ferrier 
KG Ferrier 
GM Ferrier 
SG Ferrier 
JM Ramsay 

Small companies note

In preparing this report, the directors have taken advantage of the small companies exemptions provided by section 415A of the Companies Act 2006.

This report was approved by the board on 20 September 2025 and signed on its behalf.
 






MG Ferrier
Director

Page 1

 
FERRIER HOLDINGS LIMITED
 
  
REPORT TO THE DIRECTORS ON THE PREPARATION OF THE UNAUDITED STATUTORY FINANCIAL STATEMENTS OF FERRIER HOLDINGS LIMITED
FOR THE YEAR ENDED 31 MARCH 2025

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Ferrier Holdings Limited for the year ended 31 March 2025 which comprise  the Consolidated Statement of Comprehensive Income, the Consolidated Statement of Financial Position, the Company Statement of Financial Position, the Consolidated Statement of Changes in Equity, the Company Statement of Changes in Equity and the related notes from the Group's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants of Scotlandwe are subject to its ethical and other professional requirements which are detailed at https://icas.com/icas -framework-preparation -of-accounts.

This report is made solely to the Board of Directors of Ferrier Holdings Limited, as a body, in accordance with the terms of our engagement letter dated 4 December 2024Our work has been undertaken solely to prepare for your approval the financial statements of Ferrier Holdings Limited and state those matters that we have agreed to state to the Board of Directors of Ferrier Holdings Limited, as a body, in this report in accordance with the requirements of the Institute of Chartered Accountants of Scotland as detailed at https://icas.com/icas -framework-preparation -of-accounts. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Ferrier Holdings Limited and its Board of Directors, as a body, for our work or for this report. 

It is your duty to ensure that Ferrier Holdings Limited has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and profit of Ferrier Holdings Limited. You consider that Ferrier Holdings Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or review of the financial statements of Ferrier Holdings Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.

  



EQ Accountants Limited
 
Chartered Accountants
  
14 City Quay
Dundee
DD1 3JA
20 September 2025
Page 2

 
FERRIER HOLDINGS LIMITED
 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025

2025
2024
£
£

  

Turnover
  
464,994
428,179

Cost of sales
  
(223,600)
(228,010)

Gross profit
  
241,394
200,169

Administrative expenses
  
836,689
(149,951)

Operating profit
  
1,078,083
50,218

Income from fixed assets investments
  
18,401
30,775

Amounts written off and p/l on disposals
  
36,159
267,182

Interest receivable and similar income
  
28,143
2,108

Interest payable and similar expenses
  
(174,007)
(178,589)

Profit before taxation
  
986,779
171,694

Tax on profit
  
(197,823)
-

Profit for the financial year
  
788,956
171,694

Profit for the year attributable to:
  

Owners of the parent Company
  
788,956
171,694

  
788,956
171,694

The notes on pages 10 to 19 form part of these financial statements.

Page 3

 
FERRIER HOLDINGS LIMITED
REGISTERED NUMBER: SC085006

CONSOLIDATED STATEMENT OF FINANCIAL POSITION
AS AT 31 MARCH 2025

2025
2024
£
£

Fixed assets
  

Intangible assets
 5 
2,530
6,229

Tangible assets
 6 
54,622
54,212

Investments
 7 
1,633,678
1,607,119

Investment property
  
8,436,701
9,107,581

  
10,127,531
10,775,141

Current assets
  

Debtors: amounts falling due after more than one year
 9 
406,206
406,206

Debtors: amounts falling due within one year
 9 
3,749,564
2,499,245

Bank and cash balances
  
146,059
100,571

  
4,301,829
3,006,022

Creditors: amounts falling due within one year
 10 
(608,429)
(541,188)

Net current assets
  
 
 
3,693,400
 
 
2,464,834

Total assets less current liabilities
  
13,820,931
13,239,975

Creditors: amounts falling due after more than one year
 11 
(2,292,000)
(2,500,000)

Provisions for liabilities
  

Net assets excluding pension asset
  
11,528,931
10,739,975

Net assets
  
11,528,931
10,739,975


Capital and reserves
  

Called up share capital 
 13 
600,000
180,003

Revaluation reserve
  
-
25,000

Distributable capital reserve
  
-
419,997

Profit and loss account
  
10,928,931
10,114,975

Equity attributable to owners of the parent Company
  
11,528,931
10,739,975

  
11,528,931
10,739,975


Page 4

 
FERRIER HOLDINGS LIMITED
REGISTERED NUMBER: SC085006

CONSOLIDATED STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 MARCH 2025

The directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

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 financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 20 September 2025.




MG Ferrier
Director

The notes on pages 10 to 19 form part of these financial statements.

Page 5

 
FERRIER HOLDINGS LIMITED
REGISTERED NUMBER: SC085006

COMPANY STATEMENT OF FINANCIAL POSITION
AS AT 31 MARCH 2025

2025
2024
£
£

Fixed assets
  

Investments
 7 
622,516
616,808

Investment Property
 8 
1,022,901
1,167,901

  
1,645,417
1,784,709

Current assets
  

Debtors: amounts falling due after more than one year
 9 
406,206
406,206

Debtors: amounts falling due within one year
 9 
215,652
194,578

Bank and cash balances
  
46,716
65,788

  
668,574
666,572

Creditors: amounts falling due within one year
 10 
(565,904)
(695,322)

Net current assets/(liabilities)
  
 
 
102,670
 
 
(28,750)

Total assets less current liabilities
  
1,748,087
1,755,959

  

  

Net assets excluding pension asset
  
1,748,087
1,755,959

Net assets
  
1,748,087
1,755,959


Capital and reserves
  

Called up share capital 
 13 
600,000
180,003

Revaluation reserve
  
-
25,000

Distributable capital reserve
  
-
419,997

Profit and loss account
  
1,148,087
1,130,959

  
1,748,087
1,755,959


Page 6

 
FERRIER HOLDINGS LIMITED
REGISTERED NUMBER: SC085006

COMPANY STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 MARCH 2025

The directors consider that the Company is entitled to exemption from the requirement to have an audit under the provisions of section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

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 Company's financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 20 September 2025.


MG Ferrier
Director

The notes on pages 10 to 19 form part of these financial statements.

Page 7
 

 
FERRIER HOLDINGS LIMITED


 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025



Called up share capital
Revaluation reserve
Distributable capital reserve
Profit and loss account
Equity attributable to owners of parent Company
Total equity


£
£
£
£
£
£



At 1 April 2023
3
-
599,997
9,968,281
10,568,281
10,568,281



Comprehensive income for the year


Profit for the year
-
-
-
171,694
171,694
171,694


Shares issued during the year
180,000
-
-
-
180,000
180,000


Transfer to/from profit and loss account
-
25,000
(180,000)
(25,000)
(180,000)
(180,000)





At 1 April 2024
180,003
25,000
419,997
10,114,975
10,739,975
10,739,975



Comprehensive income for the year


Profit for the year
-
-
-
788,956
788,956
788,956


Other movement type 1
419,997
-
-
-
419,997
419,997



Contributions by and distributions to owners


Transfer to/from profit and loss account
-
(25,000)
(419,997)
25,000
(419,997)
(419,997)



At 31 March 2025
600,000
-
-
10,928,931
11,528,931
11,528,931



The notes on pages 10 to 19 form part of these financial statements.

Page 8

 

 
FERRIER HOLDINGS LIMITED


 

COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025



Called up share capital
Revaluation reserve
Distributable capital reserve
Profit and loss account
Total equity


£
£
£
£
£



At 1 April 2023
3
-
599,997
9,857,681
10,457,681



Comprehensive income for the year


Loss for the year
-
-
-
(8,701,722)
(8,701,722)


Shares issued during the year
180,000
-
-
-
180,000


Transfer to/from profit and loss account
-
25,000
(180,000)
(25,000)
(180,000)



Total transactions with owners
180,000
25,000
(180,000)
(25,000)
-





At 1 April 2024
180,003
25,000
419,997
1,130,959
1,755,959



Comprehensive income for the year


Loss for the year
-
-
-
(7,872)
(7,872)


Other movement type 1
419,997
-
-
-
419,997



Contributions by and distributions to owners


Transfer to/from profit and loss account
-
(25,000)
(419,997)
25,000
(419,997)



Total transactions with owners
-
(25,000)
(419,997)
25,000
(419,997)



At 31 March 2025
600,000
-
-
1,148,087
1,748,087



The notes on pages 10 to 19 form part of these financial statements.

Page 9
 
FERRIER HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

1.


General information

Ferrier Holdings Limited is a private company, limited by shares, domiciled in Scotland with registration number SC085006.  The registered office is Waulkmills, St. Vigeans, Arbroath, Angus, DD11 4RG.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The consolidated financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with FRS 102 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland' and the requirements of the Companies Act 2006. 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 Company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Statement of Comprehensive Income in these financial statements.

The following principal accounting policies have been applied:

 
2.2

Basis of consolidation

The consolidated financial statements present the results of the Company and its own subsidiaries ("the Group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.
The consolidated financial statements incorporate the results of business combinations using the purchase method. In the Statement of Financial Position, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the Consolidated Statement of Comprehensive Income from the date on which control is obtained. They are deconsolidated from the date control ceases.
In accordance with the transitional exemption available in FRS 102, the Group has chosen not to retrospectively apply the standard to business combinations that occurred before the date of transition to FRS 102, being 01 April 2014.

 
2.3

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Page 10

 
FERRIER HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)

 
2.4

Turnover

Turnover is recognised to the extent that it is probable that the economic benefits will flow to the Group and the turnover can be reliably measured. Turnover is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before turnover is recognised:

Rendering of services

Turnover from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of turnover can be measured reliably;
it is probable that the Group will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

 
2.5

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.6

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.7

Taxation

Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the Company and the Group operate and generate income.


Page 11

 
FERRIER HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)

 
2.8

Intangible assets

Goodwill

Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of the Group's share of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight-line basis to the Consolidated Statement of Comprehensive Income over its useful economic life.


Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 
2.9

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Furniture & equipment
-
20%

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.10

Investment property

Investment property is carried at fair value determined annually by external valuers and derived from the current market rents and investment property yields for comparable real estate, adjusted if necessary for any difference in the nature, location or condition of the specific asset. No depreciation is provided. Changes in fair value are recognised in profit or loss.

Page 12

 
FERRIER HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)

 
2.11

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

Investments in unlisted Group shares, whose market value can be reliably determined, are remeasured to market value at each reporting date. Gains and losses on remeasurement are recognised in the Consolidated Statement of Comprehensive Income for the period. Where market value cannot be reliably determined, such investments are stated at historic cost less impairment.

Investments in listed company shares are remeasured to market value at each reporting date. Gains and losses on remeasurement are recognised in profit or loss for the period.

 
2.12

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.13

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.14

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting. Dividends on shares recognised as liabilities are recognised as expenses and classified within interest payable.


3.


Judgments in applying accounting policies and key sources of estimation uncertainty

In the process of applying the Company's accounting policies, management has made the following judgments that have the most significant effect on the amount recognised in the financial statements.
Depreciation
The directors review the depreciation and amortisation policy regularly to determine whether the rates and method are reasonable for each category of asset.  If the net book value of these assets were considered to change significantly, a change in the depreciation policy may be required.


4.


Employees

The average monthly number of employees, including directors, during the year was 5 (2024 - 5).

Page 13

 
FERRIER HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

5.


Intangible assets

Group and Company





Goodwill

£



Cost


At 1 April 2024
73,983



At 31 March 2025

73,983



Amortisation


At 1 April 2024
67,754


Charge for the year on owned assets
3,699



At 31 March 2025

71,453



Net book value



At 31 March 2025
2,530



At 31 March 2024
6,229



Page 14

 
FERRIER HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

6.


Tangible fixed assets

Group






Furniture & equipment

£



Cost or valuation


At 1 April 2024
238,896


Additions
28,013



At 31 March 2025

266,909



Depreciation


At 1 April 2024
184,684


Charge for the year on owned assets
27,603



At 31 March 2025

212,287



Net book value



At 31 March 2025
54,622



At 31 March 2024
54,212


7.


Fixed asset investments

Group





Listed investments
Unlisted investments
Total

£
£
£



Cost or valuation


At 1 April 2024
1,600,603
6,516
1,607,119


Additions
504,954
-
504,954


Disposals
(514,685)
-
(514,685)


Revaluations
36,290
-
36,290



At 31 March 2025
1,627,162
6,516
1,633,678




Page 15

 
FERRIER HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
Company





Investments in subsidiary companies
Listed investments
Unlisted investments
Total

£
£
£
£



Cost or valuation


At 1 April 2024
300
609,992
6,516
616,808


Additions
-
392,931
-
392,931


Disposals
-
(400,485)
-
(400,485)


Revaluations
-
13,262
-
13,262



At 31 March 2025
300
615,700
6,516
622,516





Subsidiary undertakings


The following were subsidiary undertakings of the Company:

Name

Principal activity

Class of shares

Holding

Waulkmills Management Services Limited
Management services
Ordinary
100%
Mountwest Newco Ltd
Property investment
Ordinary
100%
Kilwarton Newco Ltd
Property investment
Ordinary
100%
Seasonsand Newco Ltd
Property investment
Ordinary
100%

Page 16

 
FERRIER HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

8.


Investment property

Group


Freehold investment property

£



Valuation


At 1 April 2024
9,107,581


Disposals
(670,880)



At 31 March 2025
8,436,701

The 2025 valuations were made by the directors, on an open market value for existing use basis.







Company





Freehold investment property

£



Valuation


At 1 April 2024
1,167,901


Disposals
(145,000)



At 31 March 2025
1,022,901

The 2025 valuations were made by the directors, on an open market value for existing use basis.



Page 17

 
FERRIER HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

9.


Debtors

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Due after more than one year

Amounts owed by group undertakings
406,206
406,206
406,206
406,206

406,206
406,206
406,206
406,206


Group

Group
Company

Company
2025
2024
2025
2024
£
£
£
£

Due within one year

Trade debtors
7,875
11,449
-
-

Amounts owed by joint ventures and associated undertakings
95,835
95,835
203,481
187,392

Other debtors
3,643,390
2,389,199
12,171
7,186

Prepayments and accrued income
2,464
2,762
-
-

3,749,564
2,499,245
215,652
194,578



10.


Creditors: Amounts falling due within one year

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Amounts owed to other participating interests
-
-
229,802
205,615

Corporation tax
197,823
-
-
-

Other creditors
367,635
516,189
332,352
486,947

Accruals and deferred income
42,971
24,999
3,750
2,760

608,429
541,188
565,904
695,322



11.


Creditors: Amounts falling due after more than one year

Group
Group
2025
2024
£
£

Bank loans
2,292,000
2,500,000

2,292,000
2,500,000


Page 18

 
FERRIER HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

12.


Loans


Analysis of the maturity of loans is given below:


Group
Group
2025
2024
£
£



Amounts falling due 2-5 years

Bank loans
2,292,000
2,500,000


2,292,000
2,500,000


2,292,000
2,500,000


The bank loans are secured by standard securities over certain of the group's properties, by bonds and floating charges and some cross guarantees. 


13.


Share capital

2025
2024
£
£
Allotted, called up and fully paid



420,000 (2024 - 3) Ordinary shares of £1.00 each
420,000
3
180,000 (2024 - 180,000) Redeemable Preference shares of £1.00 each
180,000
180,000

600,000

180,003


During the period, 419,997 Ordinary shares were created by capitalising £419,997 of the Distributable Capital Reserve and issued at par value. 


Page 19