IRIS Accounts Production v25.3.0.601 SC580095 Board of Directors 1.2.24 31.1.25 31.1.25 false true false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWhSC5800952024-01-31SC5800952025-01-31SC5800952024-02-012025-01-31SC5800952023-01-31SC5800952023-02-012024-01-31SC5800952024-01-31SC580095ns15:Scotland2024-02-012025-01-31SC580095ns14:PoundSterling2024-02-012025-01-31SC580095ns10:Director12024-02-012025-01-31SC580095ns10:PrivateLimitedCompanyLtd2024-02-012025-01-31SC580095ns10:SmallEntities2024-02-012025-01-31SC580095ns10:AuditExempt-NoAccountantsReport2024-02-012025-01-31SC580095ns10:SmallCompaniesRegimeForDirectorsReport2024-02-012025-01-31SC580095ns10:SmallCompaniesRegimeForAccounts2024-02-012025-01-31SC580095ns10:FullAccounts2024-02-012025-01-31SC580095ns10:Director22024-02-012025-01-31SC580095ns10:RegisteredOffice2024-02-012025-01-31SC580095ns5:CurrentFinancialInstruments2025-01-31SC580095ns5:CurrentFinancialInstruments2024-01-31SC580095ns5:Non-currentFinancialInstruments2025-01-31SC580095ns5:Non-currentFinancialInstruments2024-01-31SC580095ns5:ShareCapital2025-01-31SC580095ns5:ShareCapital2024-01-31SC580095ns5:CapitalRedemptionReserve2025-01-31SC580095ns5:CapitalRedemptionReserve2024-01-31SC580095ns5:RetainedEarningsAccumulatedLosses2025-01-31SC580095ns5:RetainedEarningsAccumulatedLosses2024-01-31SC580095ns5:PlantMachinery2024-02-012025-01-31SC580095ns5:MotorVehicles2024-02-012025-01-31SC580095ns5:ComputerEquipment2024-02-012025-01-31SC580095ns5:PlantMachinery2024-01-31SC580095ns5:MotorVehicles2024-01-31SC580095ns5:ComputerEquipment2024-01-31SC580095ns5:PlantMachinery2025-01-31SC580095ns5:MotorVehicles2025-01-31SC580095ns5:ComputerEquipment2025-01-31SC580095ns5:PlantMachinery2024-01-31SC580095ns5:MotorVehicles2024-01-31SC580095ns5:ComputerEquipment2024-01-31SC580095ns5:WithinOneYearns5:CurrentFinancialInstruments2025-01-31SC580095ns5:WithinOneYearns5:CurrentFinancialInstruments2024-01-31SC580095ns10:Director222024-01-31SC580095ns10:Director222023-01-31SC580095ns10:Director222024-02-012025-01-31SC580095ns10:Director222023-02-012024-01-31SC580095ns10:Director222025-01-31SC580095ns10:Director222024-01-31SC5800951ns10:Director12024-01-31SC5800951ns10:Director12023-01-31SC5800951ns10:Director12024-02-012025-01-31SC5800951ns10:Director12023-02-012024-01-31SC5800951ns10:Director12025-01-31SC5800951ns10:Director12024-01-31
REGISTERED NUMBER: SC580095 (Scotland)















Unaudited Financial Statements for the Year Ended 31 January 2025

for

Crexcell Limited

Crexcell Limited (Registered number: SC580095)






Contents of the Financial Statements
for the Year Ended 31 January 2025




Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4


Crexcell Limited

Company Information
for the Year Ended 31 January 2025







DIRECTORS: S Findlay
M Merritt





REGISTERED OFFICE: 41 Charlotte Square
Edinburgh
EH2 4HQ





REGISTERED NUMBER: SC580095 (Scotland)





ACCOUNTANTS: EQ Accountants Ltd
47-49 The Square
Kelso
Roxburghshire
TD5 7HW

Crexcell Limited (Registered number: SC580095)

Balance Sheet
31 January 2025

31/1/25 31/1/24
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 3 202,180 233,491

CURRENT ASSETS
Debtors 4 544,207 547,572
Cash at bank 122,360 118,689
666,567 666,261
CREDITORS
Amounts falling due within one year 5 399,414 373,600
NET CURRENT ASSETS 267,153 292,661
TOTAL ASSETS LESS CURRENT
LIABILITIES

469,333

526,152

CREDITORS
Amounts falling due after more than one
year

6

69,485

141,609
NET ASSETS 399,848 384,543

CAPITAL AND RESERVES
Called up share capital 200 200
Capital redemption reserve 100 100
Retained earnings 399,548 384,243
SHAREHOLDERS' FUNDS 399,848 384,543

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 January 2025.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 January 2025 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

Crexcell Limited (Registered number: SC580095)

Balance Sheet - continued
31 January 2025


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

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 28 October 2025 and were signed on its behalf by:





M Merritt - Director


Crexcell Limited (Registered number: SC580095)

Notes to the Financial Statements
for the Year Ended 31 January 2025

1. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Plant and machinery - 20% on reducing balance
Motor vehicles - 25% on cost
Computer equipment - 20% on reducing balance

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

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

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

2. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 18 (2024 - 3 ) .

Crexcell Limited (Registered number: SC580095)

Notes to the Financial Statements - continued
for the Year Ended 31 January 2025

3. TANGIBLE FIXED ASSETS
Plant and Motor Computer
machinery vehicles equipment Totals
£    £    £    £   
COST
At 1 February 2024 64,398 243,976 8,269 316,643
Additions 36,305 - 3,408 39,713
Disposals - (10,815 ) - (10,815 )
At 31 January 2025 100,703 233,161 11,677 345,541
DEPRECIATION
At 1 February 2024 27,976 51,502 3,674 83,152
Charge for year 11,936 54,540 1,407 67,883
Eliminated on disposal - (7,674 ) - (7,674 )
At 31 January 2025 39,912 98,368 5,081 143,361
NET BOOK VALUE
At 31 January 2025 60,791 134,793 6,596 202,180
At 31 January 2024 36,422 192,474 4,595 233,491

4. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31/1/25 31/1/24
£    £   
Trade debtors 387,463 393,028
Other debtors 156,744 154,544
544,207 547,572

5. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31/1/25 31/1/24
£    £   
Bank loans and overdrafts 10,000 10,000
Hire purchase contracts 43,139 24,151
Trade creditors 33,148 206,456
Taxation and social security 267,657 86,655
Other creditors 45,470 46,338
399,414 373,600

6. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
31/1/25 31/1/24
£    £   
Bank loans 3,334 13,333
Hire purchase contracts 66,151 128,276
69,485 141,609

Crexcell Limited (Registered number: SC580095)

Notes to the Financial Statements - continued
for the Year Ended 31 January 2025

7. DIRECTORS' ADVANCES, CREDITS AND GUARANTEES

The following advances and credits to directors subsisted during the years ended 31 January 2025 and 31 January 2024:

31/1/25 31/1/24
£    £   
S Findlay
Balance outstanding at start of year 92,941 91,216
Amounts advanced 146,184 102,725
Amounts repaid (120,000 ) (101,000 )
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year 119,125 92,941

M Merritt
Balance outstanding at start of year 61,603 68,504
Amounts advanced 68,765 54,149
Amounts repaid (93,000 ) (61,050 )
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year 37,368 61,603

As at 31st January 2025 the directors owed the company £36,743 (2024 - (£154,544). Interest is charged at an average rate of 2.25% per annum.