Excel Interiors (Scotland) Ltd.

	Page
Accountant's Report	1
Balance Sheet	2—3
Notes to the Financial Statements	4—7

Report to the directors on the preparation of the unaudited statutory accounts of Excel Interiors (Scotland) Ltd. for the year ended 31 March 2025

In order to assist you to fulfil your duties under the Companies Act 2006, I have prepared for your approval the accounts of Excel Interiors (Scotland) Ltd. for the year ended 31 March 2025 which comprise the Profit and Loss Account, the Balance Sheet and the related notes, from the company's accounting records and from information and explanations you have given to us.

As a practising member of ICAS, we are subject to its ethical and other professional requirements which are detailed at https://www.icas.com/regulation-technical-resources/documents/framework-for-the-preparation-of-accounts-revised-june-2020.

This report is made solely to the directors of Excel Interiors (Scotland) Ltd. , as a body, in accordance with the terms of our engagement letter dated 25 April 2019. Our work has been undertaken solely to prepare for your approval the accounts of Excel Interiors (Scotland) Ltd. and state those matters that we have agreed to state to the directors of Excel Interiors (Scotland) Ltd. , as a body, in this report in accordance with the requirements of the ICAS as detailed at https://www.icas.com/regulation-technical-resources/documents/framework-for-the-preparation-of-accounts-revised-june-2020. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Excel Interiors (Scotland) Ltd. and its directors, as a body, for our work or for this report.

It is your duty to ensure that Excel Interiors (Scotland) Ltd. 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 or loss of Excel Interiors (Scotland) Ltd. . You consider that Excel Interiors (Scotland) Ltd. 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 Excel Interiors (Scotland) Ltd. . 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.

Signed

10 December 2025

Glen Drummond Ltd

Chartered Accountants

Argyll House

Quarrywood Court

Livingston

EH54 6AX

Page 1

Page 2

Excel Interiors (Scotland) Ltd.

Balance Sheet

As At 31 March 2025

Balance Sheet

Registered number: SC294762

		31 March 2025		31 March 2024
	Notes	£	£	£	£
FIXED ASSETS
Tangible Assets	4		56,667		75,504

			56,667		75,504
CURRENT ASSETS
Stocks	5	2,000		2,000
Debtors	6	199,763		283,417
Cash at bank and in hand		208,842		289,843

		410,605		575,260
Creditors: Amounts Falling Due Within One Year	7	(143,390 )		(269,004 )

NET CURRENT ASSETS (LIABILITIES)			267,215		306,256

TOTAL ASSETS LESS CURRENT LIABILITIES			323,882		381,760

Creditors: Amounts Falling Due After More Than One Year	8		(39,516 )		(69,890 )

PROVISIONS FOR LIABILITIES
Deferred Taxation			(14,167 )		(18,876 )

NET ASSETS			270,199		292,994

CAPITAL AND RESERVES
Called up share capital	12		100		100
Profit and Loss Account			270,099		292,894

SHAREHOLDERS' FUNDS			270,199		292,994

Page 2

Page 3

Excel Interiors (Scotland) Ltd.

Balance Sheet (continued)

As At 31 March 2025

For the 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.

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

Mr V Vickery

Director

10 December 2025

The notes on pages 4 to 7 form part of these financial statements.

Page 3

Page 4

Excel Interiors (Scotland) Ltd.

Notes to the Financial Statements

For The Year Ended 31 March 2025

Notes to the Financial Statements

1. General Information

Excel Interiors (Scotland) Ltd. is a private company, limited by shares, incorporated in Scotland, registered number SC294762 . The registered office is 119 Glasgow Road, Bathgate, West Lothian, EH48 2QN.

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 rendering of services. Turnover is reduced for estimated customer returns, rebates and other similar allowances.

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:

Motor Vehicles	25% reducing balance
Computer Equipment	25% straight line

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. Stocks and Work in Progress

Stocks and work in progress are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads. Work-in-progress is reflected in the accounts on a contract by contract basis by recording turnover and related costs as contract activity progresses.

2.6. 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.

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.

Page 4

Page 5

Excel Interiors (Scotland) Ltd.

Notes to the Financial Statements (continued)

For The Year Ended 31 March 2025

2.7. 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.

3. Average Number of Employees

Average number of employees, including directors, during the year was: 6 (2024: 5)

4. Tangible Assets

	Motor Vehicles	Computer Equipment	Total
	£	£	£
Cost
As at 1 April 2024	180,989	3,138	184,127
Additions	-	499	499

As at 31 March 2025	180,989	3,637	184,626

Depreciation
As at 1 April 2024	107,285	1,338	108,623
Provided during the period	18,426	910	19,336

As at 31 March 2025	125,711	2,248	127,959

Net Book Value
As at 31 March 2025	55,278	1,389	56,667

As at 1 April 2024	73,704	1,800	75,504

5. Stocks

	31 March 2025	31 March 2024
	£	£
Work in progress	2,000	2,000

6. Debtors

	31 March 2025	31 March 2024
	£	£
Due within one year
Trade debtors	194,664	272,986
Other debtors	5,099	10,431

	199,763	283,417

Page 5

Page 6

Excel Interiors (Scotland) Ltd.

Notes to the Financial Statements (continued)

For The Year Ended 31 March 2025

7. Creditors: Amounts Falling Due Within One Year

	31 March 2025	31 March 2024
	£	£
Net obligations under finance lease and hire purchase contracts	23,905	23,238
Trade creditors	71,392	126,784
Bank loans and overdrafts	9,819	9,528
Other creditors	2,623	44,433
Taxation and social security	35,651	65,021

	143,390	269,004

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

	31 March 2025	31 March 2024
	£	£
Net obligations under finance lease and hire purchase contracts	37,621	57,704
Bank loans	1,895	12,186

	39,516	69,890

9. Secured Creditors

Of the creditors the following amounts are secured.

The hire purchase liabilities are secured over the assets concerned.

The bank loan is supported by a 100% guarantee from the UK Government.

	31 March 2025	31 March 2024
	£	£
Net obligations under finance lease and hire purchase contracts	61,526	80,493
Bank loans and overdrafts	11,714	21,714

10. Loans

An analysis of the maturity of loans is given below:

	31 March 2025	31 March 2024
	£	£
Amounts falling due within one year or on demand:
Bank loans	9,819	9,528

	31 March 2025	31 March 2024
	£	£
Amounts falling due between one and five years:
Bank loans	1,895	12,186

11. Obligations Under Finance Leases and Hire Purchase

	31 March 2025	31 March 2024
	£	£
The future minimum finance lease payments are as follows:
Not later than one year	23,905	23,238
Later than one year and not later than five years	37,621	57,704

	61,526	80,942

	61,526	80,942

Page 6

Page 7

Excel Interiors (Scotland) Ltd.

Notes to the Financial Statements (continued)

For The Year Ended 31 March 2025

12. Share Capital

	31 March 2025	31 March 2024
	£	£
Allotted, Called up and fully paid	100	100

13. Financial Instruments

Basic financial instruments are initially recognised at transaction price, including transaction costs, and subsequently measured at amortised cost using the effective interest method, where applicable. These can include trade and other debtors, cash and bank balances, trade and other creditors, and intercompany balances. Financial assets are assessed at the end of each reporting period for evidence of impairment and adjusted if necessary. The company does not hold or issue any complex financial instruments such as derivatives.

14. Related Party Disclosures

The company operates a loan account with the director, Mr V Vickery.

During the year, the director advanced loans totalling £291 to the company. At the year end, the balance due to the director was £2,340 (2024: £2,049). This loan is unsecured, interest free and has no fixed repayment terms.

The company operates a loan account with the director, Mr G Fraser.

During the year, the director advanced loans totalling £155 to the company. At the year end, the balance due to the director was £2,340 (2024: £2,049). This loan is unsecured, interest free and has no fixed repayment terms.

Page 7