Company registration number 03496400 (England and Wales)
DRUMMOND LOCOMOTIVES LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
DRUMMOND LOCOMOTIVES LIMITED
CONTENTS
Page
Statement of financial position
1
Notes to the financial statements
2 - 5
DRUMMOND LOCOMOTIVES LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 MARCH 2025
31 March 2025
- 1 -
2025
2024
Notes
£
£
£
£
Non-current assets
Property, plant and equipment
3
138,500
138,500
Current assets
Trade and other receivables
4
1,192
1,030
Cash and cash equivalents
44,818
46,620
46,010
47,650
Current liabilities
5
(114,969)
(91,734)
Net current liabilities
(68,959)
(44,084)
Net assets
69,541
94,416
Equity
Called up share capital
190,700
190,700
Revaluation reserve
30,163
30,163
Retained earnings
(151,322)
(126,447)
Total equity
69,541
94,416

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

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

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.

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 income statement within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 13 October 2025 and are signed on its behalf by:
R D Payne
Director
Company registration number 03496400 (England and Wales)
DRUMMOND LOCOMOTIVES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
1
Accounting policies
Company information

Drummond Locomotives Limited is a private company limited by shares incorporated in England and Wales. The registered office is 122 Kings Road West, Swanage, BH19 1HS.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

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

The financial statements have been prepared under the historical cost convention, as modified to include the revaluation of equipment at fair value. The principal accounting policies adopted are set out below.

1.2
Going concern

At 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 steam locomotive is currently being overhauled and is expected to return to use in 2026. The company is supported by a loan from a director, the director has confirmed they will not demand repayment of this loan until the company has sufficient assets to repay the loan. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Revenue

Revenue is recognised at the fair value of the consideration received or receivable from the hire fees for the use of the locomotive, provided in the normal course of business, and is shown net of VAT.

 

Revenue also includes donations and legacies that are recognised on a receipts basis.

1.4
Property, plant and equipment

Property, plant and equipment 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:

Locomotive
10% on cost (see below)

Depreciation of the locomotive is calculated on a straight line basis so that its residual value immediately prior to its next valuation is the directors' estimate of the value of that locomotive as a fully static exhibit.

 

The locomotive is revalued by the directors without the benefit of professional advice after all overall work undertaken immediately following a planned 'out of frames' boiler examination.

 

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.

DRUMMOND LOCOMOTIVES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 3 -
1.5
Impairment of non-current assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

1.6
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.7
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's statement of financial position 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 trade and other receivables 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.

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 trade and other payables, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade payables 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 payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.8
Equity instruments

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

DRUMMOND LOCOMOTIVES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 4 -

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

2
Employees

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

2025
2024
Number
Number
Total
0
0
3
Property, plant and equipment
Plant and machinery etc
£
Cost or valuation
At 1 April 2024 and 31 March 2025
138,500
Depreciation and impairment
At 1 April 2024 and 31 March 2025
-
0
Carrying amount
At 31 March 2025
138,500
At 31 March 2024
138,500

The locomotive was valued on an open market basis in 1999 by the directors as a fully static exhibit. The locomotive will be revalued by the directors without the benefit of professional advice after all overhaul work has been undertaken.

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

2025
2024
£
£
Cost
108,337
108,337
DRUMMOND LOCOMOTIVES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 5 -
4
Trade and other receivables
2025
2024
Amounts falling due within one year:
£
£
Other receivables
1,192
1,030
5
Current liabilities
2025
2024
£
£
Trade payables
3,043
26,306
Other payables
111,926
65,428
114,969
91,734
2025-03-312024-04-01falsefalsefalse13 October 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityR D PayneP A ThrowerN A LloydA HextM McManus034964002024-04-012025-03-31034964002025-03-31034964002024-03-3103496400core:OtherPropertyPlantEquipment2025-03-3103496400core:OtherPropertyPlantEquipment2024-03-3103496400core:ShareCapital2025-03-3103496400core:ShareCapital2024-03-3103496400core:RevaluationReserve2025-03-3103496400core:RevaluationReserve2024-03-3103496400core:RetainedEarningsAccumulatedLosses2025-03-3103496400core:RetainedEarningsAccumulatedLosses2024-03-3103496400bus:Director12024-04-012025-03-3103496400core:PlantMachinery2024-04-012025-03-31034964002023-04-012024-03-3103496400core:OtherPropertyPlantEquipment2024-03-3103496400core:WithinOneYear2025-03-3103496400core:WithinOneYear2024-03-3103496400core:CurrentFinancialInstruments2025-03-3103496400core:CurrentFinancialInstruments2024-03-3103496400bus:PrivateLimitedCompanyLtd2024-04-012025-03-3103496400bus:FRS1022024-04-012025-03-3103496400bus:AuditExemptWithAccountantsReport2024-04-012025-03-3103496400bus:Director22024-04-012025-03-3103496400bus:Director32024-04-012025-03-3103496400bus:Director42024-04-012025-03-3103496400bus:Director52024-04-012025-03-3103496400bus:SmallCompaniesRegimeForAccounts2024-04-012025-03-3103496400bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP