Drainflow (Aberdeen) Ltd.

	Page
Balance Sheet	1—2
Notes to the Financial Statements	3—5

Registered number: SC229330

		2025		2024
	Notes	£	£	£	£
FIXED ASSETS
Tangible Assets	4		96,821		85,770

			96,821		85,770
CURRENT ASSETS
Debtors	5	54,935		63,811
Cash at bank and in hand		189,965		136,883

		244,900		200,694
Creditors: Amounts Falling Due Within One Year	6	(79,530 )		(54,771 )

NET CURRENT ASSETS (LIABILITIES)			165,370		145,923

TOTAL ASSETS LESS CURRENT LIABILITIES			262,191		231,693

Creditors: Amounts Falling Due After More Than One Year	7		(10,470 )		(12,544 )

PROVISIONS FOR LIABILITIES
Deferred Taxation			(21,563 )		(11,645 )

NET ASSETS			230,158		207,504

CAPITAL AND RESERVES
Called up share capital	9		100		100
Profit and Loss Account			230,058		207,404

SHAREHOLDERS' FUNDS			230,158		207,504

Page 1

Page 2

Drainflow (Aberdeen) Ltd.

Balance Sheet (continued)

As At 30 April 2025

For the year ending 30 April 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 in accordance with section 476 of the Companies Act 2006.

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

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

The company has taken advantage of section 444(1) of the Companies Act 2006 and opted not to deliver to the registrar a copy of the company's Profit and Loss Account.

On behalf of the board

Mrs Lyndsey MacKinnon

Director

08/12/2025

The notes on pages 3 to 5 form part of these financial statements.

1. General Information

Drainflow (Aberdeen) Ltd. is a private company, limited by shares, incorporated in Scotland, registered number SC229330 . The registered office is Kirkhill Cottage, Newhills, Bucksburn, Aberdeen , AB21 9SQ.

2. Accounting Policies

2.1. Basis of Preparation of Financial Statements

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

2.2. Turnover

Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover is reduced for estimated customer returns, rebates and other similar allowances.

Sale of goods

Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods has transferred to the buyer. This is usually at the point that the customer has signed for the delivery of the goods.

Rendering of services

Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. Turnover is only recognised to the extent of recoverable expenses when the outcome of a contract cannot be estimated reliably.

2.3. Tangible Fixed Assets and Depreciation

Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:

Tenants Improvements	10% on Cost
Plant & Machinery	25% and 15% Reducing Balance
Motor Vehicles	20% on Reducing Balance
Fixtures & Fittings	20% on Reducing Balance
Computer Equipment	25% on Reducing Balance

2.4. Leasing and Hire Purchase Contracts

Assets obtained under finance leases are capitalised as tangible fixed assets. Assets acquired under finance leases are depreciated over the shorter of the lease term and their useful lives. Assets acquired under hire purchase contracts are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in the creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to the profit and loss account so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.

Rentals applicable to operating leases where substantially all of the benefits and risks of ownership remain with the lessor are charged to the profit and loss account as incurred.

2.5. Taxation

Income tax expense represents the sum of the tax currently payable and deferred tax.

The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of comprehensive income because of items of income or expense that are taxable or deductible in other years and items that are never taxable or deductible. The company's liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the end of the reporting period.

Deferred tax is recognised on timing differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognised for all taxable timing differences. Deferred tax assets are generally recognised for all deductible temporary differences to the extent that it is probable that taxable profits will be available against which those deductible timing differences can be utilised. The carrying amount of deferred tax assets is reviewed at the end of each reporting period and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered.

...CONTINUED

Page 3

Page 4

Drainflow (Aberdeen) Ltd.

Notes to the Financial Statements (continued)

For The Year Ended 30 April 2025

2.5. Taxation - continued

Deferred tax assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax liabilities are presented within provisions for liabilities and deferred tax assets within debtors. The measurement of deferred tax liabilities and assets reflect the tax consequences that would follow from the manner in which the Company expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities.

Current and deferred tax are recognised in profit or loss for the year, except when they relate to items that are recognised in other comprehensive income or directly in equity, in which case current and deferred tax are recognised in other comprehensive income or directly in equity respectively.

3. Average Number of Employees

Average number of employees, including directors, during the year was: 5 (2024: 5)

4. Tangible Assets

	Land & Property
	Tenants Improvements	Plant & Machinery	Motor Vehicles	Fixtures & Fittings
	£	£	£	£
Cost
As at 1 May 2024	8,695	155,967	29,685	213
Additions	-	32,102	19,690	-
Disposals	-	-	(29,685 )	-

As at 30 April 2025	8,695	188,069	19,690	213

Depreciation
As at 1 May 2024	870	102,379	6,729	205
Provided during the period	869	16,667	3,610	1
Disposals	-	-	(6,729 )	-

As at 30 April 2025	1,739	119,046	3,610	206

Net Book Value
As at 30 April 2025	6,956	69,023	16,080	7

As at 1 May 2024	7,825	53,588	22,956	8


	Computer Equipment	Total
	£	£
Cost
As at 1 May 2024	3,852	198,412
Additions	4,336	56,128
Disposals	(1,597 )	(31,282 )

As at 30 April 2025	6,591	223,258

Depreciation
As at 1 May 2024	2,459	112,642
Provided during the period	815	21,962
Disposals	(1,438 )	(8,167 )

As at 30 April 2025	1,836	126,437

...CONTINUED

Page 4

Page 5

Drainflow (Aberdeen) Ltd.

Notes to the Financial Statements (continued)

For The Year Ended 30 April 2025

Net Book Value
As at 30 April 2025	4,755	96,821

As at 1 May 2024	1,393	85,770

5. Debtors

	2025	2024
	£	£
Due within one year
Trade debtors	49,698	58,717
Other debtors	5,237	5,094

	54,935	63,811

6. Creditors: Amounts Falling Due Within One Year

	2025	2024
	£	£
Net obligations under finance lease and hire purchase contracts	9,159	9,729
Trade creditors	13,793	1,136
Bank loans and overdrafts	3,000	3,000
Other creditors	9,879	15,282
Taxation and social security	43,699	25,624

	79,530	54,771

7. Creditors: Amounts Falling Due After More Than One Year

	2025	2024
	£	£
Net obligations under finance lease and hire purchase contracts	8,720	7,794
Bank loans	1,750	4,750

	10,470	12,544

8. Obligations Under Finance Leases and Hire Purchase

	2025	2024
	£	£
The future minimum finance lease payments are as follows:
Not later than one year	9,159	9,729
Later than one year and not later than five years	8,720	7,794

	17,879	17,523

	17,879	17,523

9. Share Capital

	2025	2024
	£	£
Allotted, Called up and fully paid	100	100

Page 5