Company registration number SC375415 (Scotland)
THE FUTURE GROUP (HIGHLAND) LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
THE FUTURE GROUP (HIGHLAND) LIMITED
COMPANY INFORMATION
Directors
Miss P MacKay
Mr J Beaton
Mr F Mackenzie
Mr N Thomson
Secretary
Miss P MacKay
Company number
SC375415
Registered office
60 Seafield Road
Inverness
United Kingdom
IV1 1SG
Accountants
Azets
10 Ardross Street
Inverness
United Kingdom
IV3 5NS
THE FUTURE GROUP (HIGHLAND) LIMITED
CONTENTS
Page
Statement of financial position
1 - 2
Notes to the financial statements
3 - 10
THE FUTURE GROUP (HIGHLAND) LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 MARCH 2025
31 March 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
307,509
266,349
Investments
4
165
165
307,674
266,514
Current assets
Stocks
3,500
8,400
Debtors
5
503,303
352,409
Cash at bank and in hand
144,746
290,629
651,549
651,438
Creditors: amounts falling due within one year
6
(642,003)
(690,888)
Net current assets/(liabilities)
9,546
(39,450)
Total assets less current liabilities
317,220
227,064
Creditors: amounts falling due after more than one year
7
(7,291)
Provisions for liabilities
(74,558)
(64,505)
Net assets
242,662
155,268
Capital and reserves
Called up share capital
65
65
Capital redemption reserve
35
35
Profit and loss reserves
242,562
155,168
Total equity
242,662
155,268
The directors of the company have elected not to include a copy of the income statement within the financial statements.true
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 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.
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.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
THE FUTURE GROUP (HIGHLAND) LIMITED
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT
31 MARCH 2025
31 March 2025
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 11 December 2025 and are signed on its behalf by:
Mr F Mackenzie
Director
Company Registration No. SC375415
THE FUTURE GROUP (HIGHLAND) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
1
Accounting policies
Company information
The Future Group (Highland) Limited is a private company limited by shares incorporated in Scotland. The registered office is 60 Seafield Road, Inverness, United Kingdom, IV1 1SG.
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. The principal accounting policies adopted are set out below.
1.2
Going concern
Atruet 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. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.
Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.
1.4
Tangible fixed assets
Tangible fixed assets 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:
Leasehold improvements
20% on straight line
Plant and equipment
25% on reducing balance
Fixtures and fittings
25% on reducing balance
Motor vehicles
25% on reducing balance
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.
THE FUTURE GROUP (HIGHLAND) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 4 -
1.5
Fixed asset investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
1.6
Impairment of fixed 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.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.7
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
THE FUTURE GROUP (HIGHLAND) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 5 -
1.8
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.
1.9
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 debtors 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 creditors, 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 creditors 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 creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
1.10
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs.
Dividends payable on equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.
1.11
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
THE FUTURE GROUP (HIGHLAND) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 6 -
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement because it excludes items of income or expense that are taxable or deductible in other years and it further excludes 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 reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date 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 is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the income statement, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.12
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.13
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.14
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the statement of financial position as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
1.15
Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.
THE FUTURE GROUP (HIGHLAND) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
25
22
3
Tangible fixed assets
Leasehold improvements
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 April 2024
14,294
84,067
64,052
302,910
465,323
Additions
14,796
7,559
103,019
125,374
Disposals
(14,148)
(610)
(935)
(16,519)
(32,212)
At 31 March 2025
146
98,253
70,676
389,410
558,485
Depreciation and impairment
At 1 April 2024
13,195
35,455
30,839
119,485
198,974
Depreciation charged in the year
1,099
13,002
8,965
53,831
76,897
Eliminated in respect of disposals
(14,148)
(346)
(706)
(9,695)
(24,895)
At 31 March 2025
146
48,111
39,098
163,621
250,976
Carrying amount
At 31 March 2025
50,142
31,578
225,789
307,509
At 31 March 2024
1,099
48,612
33,213
183,425
266,349
The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.
2025
2024
£
£
Motor vehicles
51,295
100,576
51,295
100,576
THE FUTURE GROUP (HIGHLAND) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
4
Fixed asset investments
2025
2024
£
£
Shares in group undertakings and participating interests
165
165
The following were subsidiary undertakings of the company:
100% shareholding in Highland Asbestos Services Limited, a company registered at 60 Seafield Road, Inverness, Highlands, IV1 1SG.
100% shareholding in Future Communications (Scotland) Limited (formerly known as Future Group (Highland) Limited), a company registered at 60 Seafield Road, Inverness, Highlands, IV1 1SG.
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
452,522
298,652
Other debtors
30,023
25,405
Prepayments and accrued income
20,758
28,352
503,303
352,409
6
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
52,500
Obligations under finance leases
28,841
69,173
Trade creditors
218,579
309,048
Amounts owed to group undertakings
4,123
5,329
Corporation tax
57,632
6,972
Other taxation and social security
6,942
18,940
Deferred income
164,141
120,492
Other creditors
31,701
32,191
Accruals and deferred income
77,544
128,743
642,003
690,888
7
Creditors: amounts falling due after more than one year
2025
2024
£
£
Obligations under finance leases
7,291
Details of security provided:
Finance lease creditors are secured over the assets to which they relate.
THE FUTURE GROUP (HIGHLAND) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 9 -
8
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
74,904
64,773
Retirement benefit obligations
(346)
(268)
74,558
64,505
2025
Movements in the year:
£
Liability at 1 April 2024
64,505
Charge to profit or loss
10,053
Liability at 31 March 2025
74,558
9
Pension commitments
The company operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund. The pension cost charge represents contributions payable by the company to the fund and amounted to £106,622 (2024 - £105,107).
The amount due at the balance sheet date was £3,688 (2024 - £2,863).
10
Operating lease commitments
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:
2025
2024
£
£
6,158
9,764
11
Directors' transactions
Company Directors
During the year the company paid expenses on behalf of the directors totalling £103,970 (2024 - £125,167) and the directors introduced £100,000 (2024 - £120,000) to the company.
The amount due to the directors at the balance sheet date was £18,100 (2024 - £22,070) and is included within other creditors.
Loans to directors are repayable on demand and no interest is charged.
THE FUTURE GROUP (HIGHLAND) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 10 -
12
Parent company
The directors consider Caledonia (Highland) Holdings Limited to be the ultimate controlling party.
The address of the company's registered office is:
60 Seafield Road,
Inverness,
Scotland,
IV1 1SG.
2025-03-312024-04-01falsefalsefalse11 December 2025CCH SoftwareCCH Accounts Production 2025.300No description of principal activityMr J BeatonMr F MackenzieMr N ThomsonMr N ThomsonMiss P MacKaySC3754152024-04-012025-03-31SC375415bus:CompanySecretaryDirector12024-04-012025-03-31SC375415bus:Director12024-04-012025-03-31SC375415bus:Director22024-04-012025-03-31SC375415bus:Director32024-04-012025-03-31SC375415bus:CompanySecretary12024-04-012025-03-31SC375415bus:Director42024-04-012025-03-31SC375415bus:RegisteredOffice2024-04-012025-03-31SC3754152025-03-31SC3754152024-03-31SC375415core:LeaseholdImprovements2025-03-31SC375415core:PlantMachinery2025-03-31SC375415core:FurnitureFittings2025-03-31SC375415core:MotorVehicles2025-03-31SC375415core:LeaseholdImprovements2024-03-31SC375415core:PlantMachinery2024-03-31SC375415core:FurnitureFittings2024-03-31SC375415core:MotorVehicles2024-03-31SC375415core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-31SC375415core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-31SC375415core:Non-currentFinancialInstrumentscore:AfterOneYear2025-03-31SC375415core:Non-currentFinancialInstrumentscore:AfterOneYear2024-03-31SC375415core:CurrentFinancialInstruments2025-03-31SC375415core:CurrentFinancialInstruments2024-03-31SC375415core:ShareCapital2025-03-31SC375415core:ShareCapital2024-03-31SC375415core:CapitalRedemptionReserve2025-03-31SC375415core:CapitalRedemptionReserve2024-03-31SC375415core:RetainedEarningsAccumulatedLosses2025-03-31SC375415core:RetainedEarningsAccumulatedLosses2024-03-31SC375415core:LeaseholdImprovements2024-04-012025-03-31SC375415core:PlantMachinery2024-04-012025-03-31SC375415core:FurnitureFittings2024-04-012025-03-31SC375415core:MotorVehicles2024-04-012025-03-31SC3754152023-04-012024-03-31SC375415core:LeaseholdImprovements2024-03-31SC375415core:PlantMachinery2024-03-31SC375415core:FurnitureFittings2024-03-31SC375415core:MotorVehicles2024-03-31SC3754152024-03-31SC375415core:Non-currentFinancialInstruments2025-03-31SC375415core:Non-currentFinancialInstruments2024-03-31SC375415bus:PrivateLimitedCompanyLtd2024-04-012025-03-31SC375415bus:SmallCompaniesRegimeForAccounts2024-04-012025-03-31SC375415bus:FRS1022024-04-012025-03-31SC375415bus:AuditExemptWithAccountantsReport2024-04-012025-03-31SC375415bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP