Firth Farming Limited SC299856 false 2024-04-01 2025-03-31 2025-03-31 The principal activity of the company is farming Digita Accounts Production Advanced 6.30.9574.0 true SC299856 2024-04-01 2025-03-31 SC299856 2025-03-31 SC299856 bus:CompanySecretaryDirector1 1 2025-03-31 SC299856 bus:Director1 1 2025-03-31 SC299856 core:RetainedEarningsAccumulatedLosses 2025-03-31 SC299856 core:ShareCapital 2025-03-31 SC299856 core:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2025-03-31 SC299856 core:FinancialAssetsDesignatedFairValueThroughProfitOrLoss core:Non-currentFinancialInstruments 2025-03-31 SC299856 core:CurrentFinancialInstruments 2025-03-31 SC299856 core:CurrentFinancialInstruments core:WithinOneYear 2025-03-31 SC299856 core:Non-currentFinancialInstruments 2025-03-31 SC299856 core:Non-currentFinancialInstruments core:AfterOneYear 2025-03-31 SC299856 core:MoreThanFiveYears 1 2025-03-31 SC299856 core:FurnitureFittingsToolsEquipment 2025-03-31 SC299856 core:LandBuildings 2025-03-31 SC299856 core:MotorVehicles 2025-03-31 SC299856 core:OtherPropertyPlantEquipment 2025-03-31 SC299856 bus:SmallEntities 2024-04-01 2025-03-31 SC299856 bus:AuditExemptWithAccountantsReport 2024-04-01 2025-03-31 SC299856 bus:FilletedAccounts 2024-04-01 2025-03-31 SC299856 bus:SmallCompaniesRegimeForAccounts 2024-04-01 2025-03-31 SC299856 bus:RegisteredOffice 2024-04-01 2025-03-31 SC299856 bus:CompanySecretaryDirector1 2024-04-01 2025-03-31 SC299856 bus:CompanySecretaryDirector1 1 2024-04-01 2025-03-31 SC299856 bus:Director1 2024-04-01 2025-03-31 SC299856 bus:Director1 1 2024-04-01 2025-03-31 SC299856 bus:Director3 2024-04-01 2025-03-31 SC299856 bus:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 SC299856 bus:Agent1 2024-04-01 2025-03-31 SC299856 core:ComputerEquipment 2024-04-01 2025-03-31 SC299856 core:FurnitureFittingsToolsEquipment 2024-04-01 2025-03-31 SC299856 core:LandBuildings 2024-04-01 2025-03-31 SC299856 core:MotorVehicles 2024-04-01 2025-03-31 SC299856 core:OtherPropertyPlantEquipment 2024-04-01 2025-03-31 SC299856 core:PlantMachinery 2024-04-01 2025-03-31 SC299856 countries:Scotland 2024-04-01 2025-03-31 SC299856 2024-03-31 SC299856 bus:CompanySecretaryDirector1 1 2024-03-31 SC299856 bus:Director1 1 2024-03-31 SC299856 core:FurnitureFittingsToolsEquipment 2024-03-31 SC299856 core:LandBuildings 2024-03-31 SC299856 core:MotorVehicles 2024-03-31 SC299856 core:OtherPropertyPlantEquipment 2024-03-31 SC299856 2023-04-01 2024-03-31 SC299856 2024-03-31 SC299856 bus:CompanySecretaryDirector1 1 2024-03-31 SC299856 bus:Director1 1 2024-03-31 SC299856 core:RetainedEarningsAccumulatedLosses 2024-03-31 SC299856 core:ShareCapital 2024-03-31 SC299856 core:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2024-03-31 SC299856 core:FinancialAssetsDesignatedFairValueThroughProfitOrLoss core:Non-currentFinancialInstruments 2024-03-31 SC299856 core:CurrentFinancialInstruments 2024-03-31 SC299856 core:CurrentFinancialInstruments core:WithinOneYear 2024-03-31 SC299856 core:Non-currentFinancialInstruments 2024-03-31 SC299856 core:Non-currentFinancialInstruments core:AfterOneYear 2024-03-31 SC299856 core:MoreThanFiveYears 1 2024-03-31 SC299856 core:FurnitureFittingsToolsEquipment 2024-03-31 SC299856 core:LandBuildings 2024-03-31 SC299856 core:MotorVehicles 2024-03-31 SC299856 core:OtherPropertyPlantEquipment 2024-03-31 SC299856 bus:CompanySecretaryDirector1 1 2023-04-01 2024-03-31 SC299856 bus:Director1 1 2023-04-01 2024-03-31 SC299856 bus:CompanySecretaryDirector1 1 2023-03-31 SC299856 bus:Director1 1 2023-03-31 iso4217:GBP xbrli:pure

REGISTRAR OF COMPANIES

Registration number: SC299856

Firth Farming Limited

Unaudited Financial Statements

31 March 2025

image-name

 

Firth Farming Limited

Contents

Accountants' Report

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

4

 

Chartered Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
Firth Farming 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 accounts of Firth Farming Limited for the year ended 31 March 2025 as set out on pages 2 to 12 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at http://www.icaew.com/regulation.

This report is made solely to the Board of Directors of Firth Farming Limited, as a body, in accordance with the terms of our engagement letter dated 9 November 2023. Our work has been undertaken solely to prepare for your approval the accounts of Firth Farming Limited and state those matters that we have agreed to state to the Board of Directors of Firth Farming Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Firth Farming Limited and its Board of Directors as a body for our work or for this report.

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

We have not been instructed to carry out an audit or a review of the accounts of Firth Farming 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 accounts.



Dodd & Co Limited
Chartered Accountants
FIFTEEN Rosehill
Montgomery Way
Rosehill Estate
CARLISLE
CA1 2RW

14 August 2025

 

Firth Farming Limited

(Registration number: SC299856)
Balance Sheet as at 31 March 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

4

1,147,167

1,174,912

Other financial assets

5

14,052

13,173

 

1,161,219

1,188,085

Current assets

 

Stocks

238,138

233,320

Debtors

6

484,501

291,258

 

722,639

524,578

Creditors: Amounts falling due within one year

7

(618,388)

(500,605)

Net current assets

 

104,251

23,973

Total assets less current liabilities

 

1,265,470

1,212,058

Creditors: Amounts falling due after more than one year

7

(325,448)

(381,140)

Provisions for liabilities

(191,285)

(158,122)

Net assets

 

748,737

672,796

Capital and reserves

 

Allotted, called up and fully paid share capital

102

102

Profit and loss account

748,635

672,694

Total equity

 

748,737

672,796

 

Firth Farming Limited

(Registration number: SC299856)
Balance Sheet as at 31 March 2025 (continued)

For the financial year ending 31 March 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 14 August 2025 and signed on its behalf by:
 

.........................................
J D Jamieson
Director

.........................................
G A Jamieson
Director

 
     
 

Firth Farming Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

1

General information

The company is a private company limited by share capital, incorporated in Scotland.

The address of its registered office is:
Upper Locharwoods
Ruthwell
DUMFRIES
DG1 4NJ

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when the amount of revenue can be reliably measured; it is probable that future economic benefits will flow to the entity; and specific criteria have been met for each of the company's activities.

Government grants

Government grants such as the basic payment scheme are included in the profit and loss account when all the necessary conditions for receipt have been met.


Other grants
Other grants in respect of capital expenditure are credited to a deferred income account and are released to profit over the expected useful lives of the relevant assets on a basis consistent with the depreciation policy.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

 

Firth Farming Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025 (continued)

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 operates and generates taxable income.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Land and buildings

25 years straight line

Plant and equipment

15% reducing balance and 5% straight line basis

Motor vehicles

25% reducing balance

Office equipment

3 years straight line

Land and buildings relate to tenants improvements on land leased by the company from the shareholders. As the long term intention is for the farming operation to continue, it is deemed a true and fair view to depreciate the assets over 25 years, being their useful economic life, and not the duration of the lease.

Trade debtors

Trade debtors are amounts due from customers for the sale of goods or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Trading stock is valued at the lower of cost and net realisable value, after due regard for obsolete and slow moving stocks. The cost of livestock represents the purchase cost plus any additional costs of rearing the animal. Net realisable value is based on selling price less anticipated selling costs. Crop stock is valued at fair value less any anticipated costs to sell.

 

Firth Farming Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025 (continued)

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method where due after more than one year.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

 

Firth Farming Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025 (continued)

Financial instruments

Classification
Equity shares and debt securities
 Recognition and measurement
Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.

Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

 Impairment
For instruments measured at cost less impairment the impairment is the difference between the assets' carrying amount and the best estimate the entity would receive for the asset if it were sold at the reporting date.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 7 (2024 - 8).

 

Firth Farming Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025 (continued)

4

Tangible assets

Land and buildings
£

Plant and equipment
 £

Motor vehicles
 £

Office equipment
£

Total
£

Cost or valuation

At 1 April 2024

393,587

1,647,096

17,679

2,462

2,060,824

Additions

-

129,911

-

2,321

132,232

Disposals

-

(106,000)

-

-

(106,000)

At 31 March 2025

393,587

1,671,007

17,679

4,783

2,087,056

Depreciation

At 1 April 2024

79,299

786,727

17,424

2,462

885,912

Charge for the year

15,743

86,086

64

70

101,963

Eliminated on disposal

-

(47,986)

-

-

(47,986)

At 31 March 2025

95,042

824,827

17,488

2,532

939,889

Carrying amount

At 31 March 2025

298,545

846,180

191

2,251

1,147,167

At 31 March 2024

314,288

860,369

255

-

1,174,912

5

Other financial assets (current and non-current)

2025
£

2024
£

Non-current financial assets

Financial assets at fair value through profit and loss

14,052

13,173

Financial assets at fair value through profit and loss
£

Total
£

Non-current financial assets

Cost or valuation

At 1 April 2024

13,173

13,173

Fair value adjustments

879

879

At 31 March 2025

14,052

14,052

Carrying amount

At 31 March 2025

14,052

14,052

At 31 March 2024

13,173

13,173

 

Firth Farming Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025 (continued)

6

Debtors

2025
£

2024
£

Trade debtors

149,292

119,699

Amounts owed by group undertakings and undertakings in which the company has a participating interest

300,000

-

Other debtors

35,209

171,559

484,501

291,258

7

Creditors

Note

2025
£

2024
£

Due within one year

 

Loans and borrowings

8

368,217

341,529

Trade creditors

 

181,878

118,197

Taxation and social security

 

3,167

2,604

Corporation tax liability

 

47,184

26,938

Other creditors

 

17,942

11,337

 

618,388

500,605

Due after one year

 

Loans and borrowings

8

318,168

372,574

Other creditors

 

7,280

8,566

 

325,448

381,140

2025
£

2024
£

After more than five years by instalments

42,845

70,118

42,845

70,118

 

Firth Farming Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025 (continued)

8

Loans and borrowings

2025
£

2024
£

Current loans and borrowings

Bank borrowings

34,531

33,549

Bank overdrafts

192,644

219,833

Finance lease liabilities

66,676

76,069

Other borrowings

74,366

12,078

368,217

341,529

Current loans and borrowings includes the following liabilities, on which security has been given by the company:

2025
£

2024
£

Bank borrowings

34,531

33,549

Bank overdrafts

192,644

219,833

Finance lease liabilities

66,676

76,069

293,851

329,451

Bank borrowings are secured by fixed and floating charges over the company's assets.

Bank overdrafts are secured by fixed and floating charges over the company's assets.

Finance lease liabilities are secured on the assets to which they relate.

2025
£

2024
£

Non-current loans and borrowings

Bank borrowings

151,519

186,050

Finance lease liabilities

166,649

186,524

318,168

372,574

 

Firth Farming Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025 (continued)

Non-current loans and borrowings includes the following liabilities, on which security has been given by the company's assets:

2025
£

2024
£

Bank borrowings

151,519

186,050

Finance lease liabilities

166,649

186,524

318,168

372,574

Bank borrowings are secured by fixed and floating charges over the company's assets.

Finance lease liabilities are secured on the assets to which they relate.

9

Related party transactions

Transactions with directors

2025

At 1 April 2024
£

Advances
£

Repayments
£

Other payments
£

Dividends credited
£

Interest
£

At 31 March 2025
£

H W Jamieson

Director's loan

72,315

57,535

(131,119)

-

-

1,269

-

               
         

J D Jamieson

Director's loan

72,315

57,535

(131,120)

-

-

1,270

-

               
         

 

2024

At 1 April 2023
£

Advances
£

Repayments
£

Other payments
£

Dividends credited
£

Interest
£

At 31 March 2024
£

H W Jamieson

Director's loan

42,403

82,763

(49,298)

-

(5,000)

1,447

72,315

               
         

J D Jamieson

Director's loan

42,403

82,763

(49,298)

-

(5,000)

1,447

72,315

               
         

 

Directors' advances are repayable on demand.

Interest was charged at a rate of 2.25% per annum on advances to directors.

 

Firth Farming Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025 (continued)

10

Financial instruments

Financial assets measured at fair value

First Milk Shares
The method used for determining fair value is based on historic trading prices and the financial performance of First Milk

The fair value is £14,052 (2024 - £13,173) and the change in value included in profit or loss is £879 (2024 - £Nil).