Caseware UK (AP4) 2024.0.164 2024.0.164 2024-12-292024-12-292024-12-29The principal activities of the group are to provide urban, rural and inter-city stage carriage bus services across a wide geographical area from Largs on the Clyde coast through Inverclyde, Renfrewshire, East Renfrewshire, Glasgow, North Lanarkshire, South Lanarkshire, South Lanarkshire, Dundee and the Tayside area.2024-01-01false559falsefalse561false SC027238 2024-01-01 2024-12-29 SC027238 2023-01-02 2023-12-31 SC027238 2024-12-29 SC027238 2023-12-31 SC027238 2023-01-02 SC027238 1 2024-01-01 2024-12-29 SC027238 d:CompanySecretary1 2024-01-01 2024-12-29 SC027238 d:Director1 2024-01-01 2024-12-29 SC027238 d:Director2 2024-01-01 2024-12-29 SC027238 d:Director3 2024-01-01 2024-12-29 SC027238 d:Director4 2024-01-01 2024-12-29 SC027238 d:Director4 2024-12-29 SC027238 d:Director5 2024-01-01 2024-12-29 SC027238 d:Director5 2024-12-29 SC027238 d:RegisteredOffice 2024-01-01 2024-12-29 SC027238 c:Buildings 2024-01-01 2024-12-29 SC027238 c:Buildings 2024-12-29 SC027238 c:Buildings 2023-12-31 SC027238 c:Buildings c:OwnedOrFreeholdAssets 2024-01-01 2024-12-29 SC027238 c:PlantMachinery 2024-01-01 2024-12-29 SC027238 c:PlantMachinery 2024-12-29 SC027238 c:PlantMachinery 2023-12-31 SC027238 c:PlantMachinery c:OwnedOrFreeholdAssets 2024-01-01 2024-12-29 SC027238 c:MotorVehicles 2024-01-01 2024-12-29 SC027238 c:MotorVehicles 2024-12-29 SC027238 c:MotorVehicles 2023-12-31 SC027238 c:MotorVehicles c:OwnedOrFreeholdAssets 2024-01-01 2024-12-29 SC027238 c:FurnitureFittings 2024-01-01 2024-12-29 SC027238 c:FurnitureFittings 2024-12-29 SC027238 c:FurnitureFittings 2023-12-31 SC027238 c:FurnitureFittings c:OwnedOrFreeholdAssets 2024-01-01 2024-12-29 SC027238 c:OwnedOrFreeholdAssets 2024-01-01 2024-12-29 SC027238 c:DevelopmentCostsCapitalisedDevelopmentExpenditure 2024-01-01 2024-12-29 SC027238 c:Goodwill 2024-01-01 2024-12-29 SC027238 c:Goodwill 2024-12-29 SC027238 c:Goodwill 2023-12-31 SC027238 c:CurrentFinancialInstruments 2024-12-29 SC027238 c:CurrentFinancialInstruments 2023-12-31 SC027238 c:Non-currentFinancialInstruments 2024-12-29 SC027238 c:Non-currentFinancialInstruments 2023-12-31 SC027238 c:CurrentFinancialInstruments c:WithinOneYear 2024-12-29 SC027238 c:CurrentFinancialInstruments c:WithinOneYear 2023-12-31 SC027238 c:Non-currentFinancialInstruments c:AfterOneYear 2024-12-29 SC027238 c:Non-currentFinancialInstruments c:AfterOneYear 2023-12-31 SC027238 c:Non-currentFinancialInstruments c:BetweenOneTwoYears 2024-12-29 SC027238 c:Non-currentFinancialInstruments c:BetweenOneTwoYears 2023-12-31 SC027238 c:ShareCapital 2024-01-01 2024-12-29 SC027238 c:ShareCapital 2024-12-29 SC027238 c:ShareCapital 2023-01-02 2023-12-31 SC027238 c:ShareCapital 2023-12-31 SC027238 c:ShareCapital 2023-01-02 SC027238 c:CapitalRedemptionReserve 2024-01-01 2024-12-29 SC027238 c:CapitalRedemptionReserve 2024-12-29 SC027238 c:CapitalRedemptionReserve 2023-01-02 2023-12-31 SC027238 c:CapitalRedemptionReserve 2023-12-31 SC027238 c:CapitalRedemptionReserve 2023-01-02 SC027238 c:RevaluationReserve 2024-01-01 2024-12-29 SC027238 c:OtherMiscellaneousReserve 2024-01-01 2024-12-29 SC027238 c:OtherMiscellaneousReserve 2024-12-29 SC027238 c:OtherMiscellaneousReserve 2023-01-02 2023-12-31 SC027238 c:OtherMiscellaneousReserve 2023-12-31 SC027238 c:OtherMiscellaneousReserve 2023-01-02 SC027238 c:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-29 SC027238 c:RetainedEarningsAccumulatedLosses 2024-12-29 SC027238 c:RetainedEarningsAccumulatedLosses 2023-01-02 2023-12-31 SC027238 c:RetainedEarningsAccumulatedLosses 2023-12-31 SC027238 c:RetainedEarningsAccumulatedLosses 2023-01-02 SC027238 c:AcceleratedTaxDepreciationDeferredTax 2024-12-29 SC027238 c:AcceleratedTaxDepreciationDeferredTax 2023-12-31 SC027238 c:OtherDeferredTax 2024-12-29 SC027238 c:OtherDeferredTax 2023-12-31 SC027238 c:FurtherSpecificTypeProvisionContingentLiability1ComponentTotalProvisionsContingentLiabilities 2024-01-01 2024-12-29 SC027238 c:FurtherSpecificTypeProvisionContingentLiability1ComponentTotalProvisionsContingentLiabilities 2024-12-29 SC027238 c:FurtherSpecificTypeProvisionContingentLiability1ComponentTotalProvisionsContingentLiabilities 2023-12-31 SC027238 d:OrdinaryShareClass1 2024-01-01 2024-12-29 SC027238 d:OrdinaryShareClass1 2024-12-29 SC027238 d:OrdinaryShareClass1 2023-12-31 SC027238 d:FRS102 2024-01-01 2024-12-29 SC027238 d:Audited 2024-01-01 2024-12-29 SC027238 d:FullAccounts 2024-01-01 2024-12-29 SC027238 d:PrivateLimitedCompanyLtd 2024-01-01 2024-12-29 SC027238 c:Subsidiary1 2024-12-29 SC027238 c:Subsidiary1 2024-01-01 2024-12-29 SC027238 c:Subsidiary1 1 2024-01-01 2024-12-29 SC027238 c:Subsidiary2 2024-12-29 SC027238 c:Subsidiary2 2024-01-01 2024-12-29 SC027238 c:Subsidiary2 1 2024-01-01 2024-12-29 SC027238 c:Subsidiary3 2024-12-29 SC027238 c:Subsidiary3 2024-01-01 2024-12-29 SC027238 c:Subsidiary3 1 2024-01-01 2024-12-29 SC027238 c:Subsidiary4 2024-12-29 SC027238 c:Subsidiary4 2024-01-01 2024-12-29 SC027238 c:Subsidiary4 1 2024-01-01 2024-12-29 SC027238 c:Subsidiary5 2024-12-29 SC027238 c:Subsidiary5 2024-01-01 2024-12-29 SC027238 c:Subsidiary5 1 2024-01-01 2024-12-29 SC027238 c:Subsidiary6 2024-12-29 SC027238 c:Subsidiary6 2024-01-01 2024-12-29 SC027238 c:Subsidiary6 1 2024-01-01 2024-12-29 SC027238 c:Subsidiary7 2024-12-29 SC027238 c:Subsidiary7 2024-01-01 2024-12-29 SC027238 c:Subsidiary7 1 2024-01-01 2024-12-29 SC027238 c:Subsidiary8 2024-12-29 SC027238 c:Subsidiary8 2024-01-01 2024-12-29 SC027238 c:Subsidiary8 1 2024-01-01 2024-12-29 SC027238 c:Subsidiary9 2024-12-29 SC027238 c:Subsidiary9 2024-01-01 2024-12-29 SC027238 c:Subsidiary9 1 2024-01-01 2024-12-29 SC027238 c:WithinOneYear 2024-12-29 SC027238 c:WithinOneYear 2023-12-31 SC027238 c:BetweenOneFiveYears 2024-12-29 SC027238 c:BetweenOneFiveYears 2023-12-31 SC027238 c:MoreThanFiveYears 2024-12-29 SC027238 c:MoreThanFiveYears 2023-12-31 SC027238 c:HirePurchaseContracts c:WithinOneYear 2024-12-29 SC027238 c:HirePurchaseContracts c:WithinOneYear 2023-12-31 SC027238 c:HirePurchaseContracts c:BetweenOneFiveYears 2024-12-29 SC027238 c:HirePurchaseContracts c:BetweenOneFiveYears 2023-12-31 SC027238 c:HirePurchaseContracts c:MoreThanFiveYears 2024-12-29 SC027238 c:HirePurchaseContracts c:MoreThanFiveYears 2023-12-31 SC027238 d:Consolidated 2024-12-29 SC027238 d:ConsolidatedGroupCompanyAccounts 2024-01-01 2024-12-29 SC027238 1 2024-01-01 2024-12-29 SC027238 2 2024-01-01 2024-12-29 SC027238 6 2024-01-01 2024-12-29 SC027238 7 2024-01-01 2024-12-29 SC027238 e:PoundSterling 2024-01-01 2024-12-29 xbrli:shares iso4217:GBP xbrli:pure
Company Registration Number: SC027238



















MCGILL'S BUS SERVICE LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 29 DECEMBER 2024













img2d3c.png

 
MCGILL'S BUS SERVICE LIMITED
 

COMPANY INFORMATION


Directors
A Easdale 
J Easdale 
R Roberts 
R Drummond (appointed 1 September 2025)
J Williamson (appointed 1 September 2025)




Company secretary
R Drummond



Registered number
SC027238



Registered office
99 Earnhill Road
Larkfield Industrial Estate

Greenock

Renfrewshire

PA16 0EQ




Independent auditors
Armstrong Watson Audit Limited
Chartered Accountants & Statutory Auditors

89 Seaward Street

Glasgow

G41 1HJ





 
MCGILL'S BUS SERVICE LIMITED
 

CONTENTS



Page
Group strategic report
1 - 3
Directors' report
4 - 6
Independent auditors' report
7 - 11
Consolidated statement of comprehensive income
12
Consolidated balance sheet
13
Company balance sheet
14 - 15
Consolidated statement of changes in equity
16
Company statement of changes in equity
17
Consolidated statement of cash flows
18 - 19
Consolidated analysis of net debt
19
Notes to the financial statements
20 - 48


 
MCGILL'S BUS SERVICE LIMITED
 

GROUP STRATEGIC REPORT
FOR THE PERIOD ENDED 29 DECEMBER 2024

Introduction
 
The directors present the strategic report of the company and the group for the period 1 January 2024 to 29 December 2024.
McGill’s Bus Group is one of Britain’s largest independently owned bus groups and a pioneer in fleet decarbonisation with almost 30% of our fleet zero emission EVs.

Business review
 
Turnover has increased 15% from £91.2m to £104.8m. 
Operating profit reduced slightly from £1.88m to £1.7m.

Principal risks and uncertainties
 
There are several potential risks and uncertainties that could have an impact on the company's long-term performance. The directors have established an ongoing process for identifying, evaluating and managing the significant risks and uncertainties faced by the company and continue to assess these on a regular basis in the light of internal and external events.
Specific business risks faced by the company include the following:
Competition risk
The company faces the risk of loss of customers through other bus companies providing improved services or more competitive pricing. Management mitigates the competitive pressure by monitoring competitors' actions and strategies to ensure that the company acts appropriately under current market conditions.
Legal and regulatory risk
The directors are aware of the continual change in laws and other regulations and the increasing costs of compliance. The directors conduct regular reviews of safety procedures, equipment specifications, employment requirements, environmental procedures, insurance coverage and other areas to ensure they are appropriate and operating effectively.
Litigation and claims risk
The company has three main insurance risks: third party claims arising from vehicle and general operations; employee injuries; and property damage.
Fuel cost risk
Fuel costs represent a significant proportion of the company's cost base. Fuel prices are directly influenced by international, political and economic circumstances as well as natural disasters. Wherever possible, the company seek to minimise the operational and financial impact of such events. Where appropriate, this may be through fixed price forward contracts or through operational efficiency measures.

Page 1

 
MCGILL'S BUS SERVICE LIMITED
 

GROUP STRATEGIC REPORT (CONTINUED)
FOR THE PERIOD ENDED 29 DECEMBER 2024

Principal risks and uncertainties (continued)

Labour cost and employee relations and retention risk
Labour costs represent the most significant element of the company's operating costs. The directors continue to monitor employee recruitment, training, personal development and remuneration to ensure the company attracts and retains the right people in the right numbers.
To retain the right people, the company believes that good communication with employees is affected through regular briefing, personal contact with senior management and using a company intranet and mobile phone application. Rapid communication and feedback are of fundamental value in employee relations and in a well-functioning operation.
Environmental risk (including climate change)
The company recognises the importance of its environmental policies, monitors its impact on the environment, and designs and implements policies to reduce any damage that might be caused by its activities. Initiatives designed to minimise the company's impact on the environment include safe disposal of waste, recycling and reducing energy consumption.
Through our core business activities, we are committed to providing safe, good quality, reliable and cost-effective public transport to all our customers. Our core business strategy is to increase customer numbers and encourage a greater move towards the use of bus transport. This will support the needs of society in moving towards more sustainable travel. We recognise the environmental impacts arising from our business activities and are committed to reducing these through substantial investment in zero emission electric buses and in the care, maintenance and efficient running of the non-electric part of our bus fleet.
Economic risk
An uncertain economic outlook coupled with inflated costs of living could have a negative impact on our businesses in terms of reduced demand and reduced opportunities for growth. To an extent, the group can modify services to react to market changes and to focus on controlling costs to ensure that it remains competitive.

Financial key performance indicators
 
The key performance indicators for the company are turnover, operating profit and net assets. The company's directors believe that further key performance indicators for the company are not necessary or appropriate for an understanding of the development, performance or position of the business.

Key performance indicators

29 December
31 December
2024
2023
        £
        £
Turnover

104,840,420

91,240,205
 
Operating profit

1,696,772

1,884,708
 
Net assets

6,036,291

9,170,660
 

Page 2

 
MCGILL'S BUS SERVICE LIMITED
 

GROUP STRATEGIC REPORT (CONTINUED)
FOR THE PERIOD ENDED 29 DECEMBER 2024

Section S172 Statement
 
The directors acknowledge and understand their duties and responsibilities, including that of section 172, of the Companies Act 2006. A director of a company must act in the way he or she considers, in good faith, would be most likely to promote the success of the company for the benefit of its members as a whole, and in doing so have regard (amongst other matters) to:
- the likely consequences of any decision in the long term;
- the interest of the company's employees;
- the need to foster the company's business relationships with suppliers, customers and others;
- the impact of the company's operating on the local community and the environment;
- the desirability of the company maintaining a reputation for high standards of business conduct; and
- the need to act fairly as members of the company.
The board recognises that the long term success of the Group is dependent on the way we interact with a large number of stakeholders including our colleagues, customers and shareholders.
The directors have had regard to the interest of our stakeholders while complying with their obligations to promote the ongoing success of the Group in line with the section 172 of the Companies Act.
Ahead of all board meetings the directors are supplied with board papers that highlight relevant stakeholder considerations along with performance metrics.
The board's decision making considers both risk and reward in the pursuit of delivering long term value to our stakeholders and acknowledging and understanding the current and potential risks to the business, both financial and non-financial, are fundemental to how we manage the Group.
The directors, both individually and collectively as a board, consider the decisions taken during the period ended 29 December 2024 were in conformance of their duty under section 172 of the Companies Act.


This report was approved by the board and signed on its behalf.


R Roberts
Director
Date: 23 December 2025

Page 3

 
MCGILL'S BUS SERVICE LIMITED
 

 
DIRECTORS' REPORT
FOR THE PERIOD ENDED 29 DECEMBER 2024

The directors present their report and the financial statements for the period ended 29 December 2024.

Directors' responsibilities statement

The directors are responsible for preparing the Group strategic report, the Directors' report and the consolidated financial statements in accordance with applicable law and regulations.
 
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Company and the Group and of the profit or loss of the Group for that period.

 In preparing these financial statements, the directors are required to:


select suitable accounting policies for the Group's financial statements and then apply them consistently;

make judgments and accounting estimates that are reasonable and prudent;

state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;

prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Group will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the Company's transactions and disclose with reasonable accuracy at any time the financial position of the Company and the Group and to enable them to ensure that the financial statements comply with the Companies Act 2006They are also responsible for safeguarding the assets of the Company and the Group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Results and dividends

The loss for the period, after taxation, amounted to £3,134,369 (2023 - loss £328,470).

No dividends were declared or paid in the current or prior period.

Page 4

 
MCGILL'S BUS SERVICE LIMITED
 

 
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 29 DECEMBER 2024


Directors

The directors who served during the period were:

A Easdale 
J Easdale 
R Roberts 

Future Developments
The trading environment for the next twelve months is positive as passenger demand is expected to grow and the business continues to invest in electric vehicles and infrastructure The directors will review all aspects of performance on a continuous basis and tailor the group's activity to balance achievable revenue levels with available Government support while giving due consideration to all stakeholder groups.
Engagement with Employees
To retain the right people, the company believes that good communication with employees is essential and affected through regular briefing, personal contact with senior management and through the use of a company intranet and mobile phone application. Rapid communication and feedback are of fundamental value in employee relations and in a well-functioning operation.
 
Disabled employees

The company gives full and fair consideration to applications made for employment by disabled persons, has continued wherever possible the employment of persons who have become disabled whilst employed by the company and has ensured continued training and opportunities for promotion of disabled persons employed by it.

Greenhouse gas emissions, energy consumption and energy efficiency action

The group's greenhouse gas emissions and energy consumption for the period ended 29 December 2024 are as follows:
Annual Scope 1 (direct emissions from combustion of fuels in vehicles and equipment owned/operated by the organisation) and Scope 2 GHG emissions (indirect emissions from the generation of electricity produced externally but consumed on-site) for the reporting period are estimated to be 27,688 tonnes CO2e (Carbon Dioxide equivalent) (31 December 2023: 26,916  tonnes CO2e).  
The aggregate of the annual quantity of energy consumed from activities for which the group is responsible involving the combustion of fuel for the purposes of transport and the purchase of electricity for its own use is 117,860,708 kWh (31 December 2023: 115,779,687 kWh). 
The footprint is calculated in accordance with the standards and principles of international standard EN ISO 14064 parts 1 & 2: 2019. Activity data has been converted into carbon emissions using published emissions factors.
The assessment uses the 'operational control' consolidation approach on the basis that the organisation has the authority to direct operating policies of each entity defined below, and that regulatory compliance ordinarily falls to the responsibility of the operator. The organisational boundary extends to the entire operations of the Group.
Intensity ratios have been calculated from the value of turnover and include all the energy usage and emissions stated within the values reported above and in accordance with the methodology applied.
The intensity ratio for the group has reduced to 0.26 kgCO2e/£ (31 December 2023: 0.29 kgCO2/£).
The most significant area of focus, providing material reductions, continues to be the ongoing electrification of our fleet.

Page 5

 
MCGILL'S BUS SERVICE LIMITED
 

 
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 29 DECEMBER 2024

Disclosure of information to auditors

Each of the persons who are directors at the time when this Directors' report is approved has confirmed that:
 
so far as the director is aware, there is no relevant audit information of which the Company and the Group's auditors are unaware, and

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company and the Group's auditors are aware of that information.

Auditors

The auditorsArmstrong Watson Audit Limitedwill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

This report was approved by the board and signed on its behalf.
 


R Roberts
Director

Date: 23 December 2025

Page 6

 
MCGILL'S BUS SERVICE LIMITED
 

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF MCGILL'S BUS SERVICE LIMITED
 

Qualified Opinion


We have audited the financial statements of McGill's Bus Service Limited (the 'Parent Company') and its subsidiaries (the 'Group') for the period ended 29 December 2024, which comprise the Consolidated statement of comprehensive income, the Consolidated balance sheet, the Company balance sheet, the Consolidated statement of changes in equity, the Company statement of changes in equity, the Consolidated statement of cash flows, the Consolidated analysis of net debt and the related notes, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).


In our opinion, except for the possible effects on the current and corresponding figures of the matters described in the Basis for Qualified Opinion section of our report, the financial statements:


give a true and fair view of the state of the Group's affairs as at 29 December 2024 and of the Group's loss for the period then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.


Basis for Qualified Opinion


The prior period group financial statements contained an adverse opinion for the following reasons.
The parent entity acquired Midland Bluebird Limited and McGills Scotland East Limited in September 2022. However management were unable to access the books and records for the first two quarters of the period ended 1 January 2023. Therefore we were unable to gain assurance over the profit and loss account and balance sheet in the period ended 1 January 2023. Furthermore we were unable to gain the necessary assurance over the period ended 1 January 2023 opening balances. The lack of assurance obtained as a result of these matters represented a pervasive risk and therefore on this basis the group financial statements did not give a true and fair view. The effect of the above points on the prior period’s results could not be determined. The prior period group financial statements contained an adverse opinion as a result of the possible material and pervasive effect that these matters may have had on the accuracy and comparability of the prior period’s figures. Our opinion in the current year group financial statements is modified due to the effect that this matter has on the comparability of the prior period’s results with the current period’s results.
We have not identified any material issues with inventory quantities held at 29 December 2024, which are included in the group balance sheet at £1,091,777 which at a group level is immaterial. However, we were not appointed as auditor of the group until after 31 December 2023 and thus did not observe the counting of physical inventories at the end of the period ended 31 December 2023. We were unable to satisfy ourselves by alternative means concerning the inventory quantities held at 31 December 2023, which were included in the group balance sheet at £1,243,927, by using other audit procedures. Consequently, we could not determine whether any adjustment to that amount was necessary or whether there was any consequential effect on the cost of sales for the year ended 29 December 2024. While the current year figures are not misstated, the effects of the prior year qualifications remain and impact the comparability of the current year’s profit and loss account with the corresponding figures. In addition, were any adjustment to the inventory balance to be required, the Strategic Report and Directors Report in respect of the prior period figures would also need to be amended.
The prior period company financial statements contained an unmodified opinion due to stock being immaterial at the parent company level and the aforementioned issues being restricted to the group. This remains the case in the current period ended 29 December 2024.



 
Page 7

 
MCGILL'S BUS SERVICE LIMITED
 

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF MCGILL'S BUS SERVICE LIMITED (CONTINUED)


Basis for Qualified Opinion (Continued)
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor’s responsibilities for the audit of the financial statements section of our report. We are independent of the group and the parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our qualified opinion on the group financial statements and unqualified opinion on the parent company financial statements.


Conclusions relating to going concern


In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate. 


Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the Group's or the Parent Company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue. 


Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.


Other information


The other information comprises the information included in the Annual Report other than the financial statements and our Auditors' report thereon. The directors are responsible for the other information contained within the Annual Report
Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
As described in the basis for qualified opinion section of our report, due to the effects of the inability to access books and records in the period ended 1 January 2023, the lack of assurance obtained as a result of these matters represented a pervasive risk and therefore on this basis the group financial statements did not give a true and fair view. The effect of the above points on the prior period’s results could not be determined. The prior period group financial statements contained an adverse opinion as a result of the possible material and pervasive effect that these matters may have had on the accuracy and comparability of the prior period’s figures. We have concluded that the other information may be materially misstated for the same reason where it refers to the prior period. 
Additionally, as described in the basis for qualified  opinion section of our report, we were unable to satisfy ourselves concerning the prior period  inventory quantities of £1,243,927. We have concluded that where the other information refers to the prior period inventory balance or related balances such as cost of sales for the current or prior period, it may be materially misstated for the same reason.





Page 8

 
MCGILL'S BUS SERVICE LIMITED
 

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF MCGILL'S BUS SERVICE LIMITED (CONTINUED)


Opinion on other matters prescribed by the Companies Act 2006
 

Except for the possible effects of the matter described in the basis for qualified opinion section of our report, in our opinion, based on the work undertaken in the course of the audit: 


the information given in the Group strategic report and the Directors' report for the financial period for which the financial statements are prepared is consistent with the financial statements; and
the Group strategic report and the Directors' report have been prepared in accordance with applicable legal requirements.


Matters on which we are required to report by exception
 

Except for the matter described in the basis for qualified opinion section of our report, in the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors’ report.


Arising solely from the limitation on the scope of our work relating to inventory and the possible effect of the aforementioned matters on the comparability of the prior period’s figures referred to in the basis for qualified opinion above; 
• we have not obtained all the information and explanations that we considered necessary for the purpose    of our audit; and 
• we were unable to determine whether adequate accounting records have been kept. 
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
• returns adequate for our audit have not been received from branches not visited by us; or 
• the financial statements are not in agreement with the accounting records and returns; or 
• certain disclosures of directors’ remuneration specified by law are not made;

 
Responsibilities of directors
 

As explained more fully in the Directors' responsibilities statement set out on page 4, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.


In preparing the financial statements, the directors are responsible for assessing the Group's and the Parent Company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the Group or the Parent Company or to cease operations, or have no realistic alternative but to do so.


Page 9

 
MCGILL'S BUS SERVICE LIMITED
 

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF MCGILL'S BUS SERVICE LIMITED (CONTINUED)


Auditors' responsibilities for the audit of the financial statements
 

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an Auditors' report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these Group financial statements.


Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows: 
• the engagement partner ensured that the engagement team collectively had the appropriate competence,     capabilities and knowledge of the Company to identify or recognise non-compliance with applicable laws    and regulations;  
• we identified the laws and regulations applicable to the company through discussions with directors and    other management and review of appropriate industry knowledge. Key laws and regulations we identified   during the audit were the UK Companies Act 2006 and tax legislation, UK employment legislation, UK    health and safety legislation and public service vehicle operator licensing regulations; 
• we assessed the extent of compliance with the laws and regulations identified above by making enquiries   of management; and 
• identified laws and regulations were communicated within the audit team regularly and the team     remained alert to instances of non-compliance throughout the audit.
We assessed the susceptibility of the Company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:
• making enquiries of management as to where they considered there was susceptibility to fraud, their    knowledge of actual, suspected and alleged fraud; and 
• considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and    regulations. 
To address the risk of fraud through management bias and override of controls, we: 
• performed analytical procedures as a risk assessment tool to identify any unusual or unexpected     relationships; 
• tested journal entries recorded on the Company’s finance system to identify unusual transactions that    may indicate override of controls; 
• reviewed key judgements and estimates for any evidence of management bias; and 
• reviewed the application of accounting policies with focus on those with heightened estimation     uncertainty. 
In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to: 
• agreeing financial statement disclosures to underlying supporting documentation; and 
• enquiring of management to identify actual and potential litigation and claims. 
 
Page 10

 
MCGILL'S BUS SERVICE LIMITED
 

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF MCGILL'S BUS SERVICE LIMITED (CONTINUED)




Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.


A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditors' report.


Use of our report
 

This report is made solely to the Company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006Our audit work has been undertaken so that we might state to the Company's members those matters we are required to state to them in an Auditors' report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company and the Company's members, as a body, for our audit work, for this report, or for the opinions we have formed.





Martin Johnston (Senior statutory auditor)
  
for and on behalf of
Armstrong Watson Audit Limited
 
Chartered Accountants & Statutory Auditors
  
Glasgow

23 December 2025
Page 11

 
MCGILL'S BUS SERVICE LIMITED
 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE PERIOD ENDED 29 DECEMBER 2024

Period Ended
29 December
Period ended
31 December
2024
2023
Note
£
£

  

Turnover
 4 
104,840,420
91,240,205

Cost of sales
  
(77,206,589)
(68,411,100)

Gross profit
  
27,633,831
22,829,105

Administrative expenses
  
(33,050,275)
(28,919,037)

Other operating income
 5 
7,113,216
7,974,640

Operating profit
 6 
1,696,772
1,884,708

Interest receivable and similar income
 10 
281,563
99,773

Interest payable and similar expenses
 11 
(2,710,645)
(2,768,554)

Loss before taxation
  
(732,310)
(784,073)

Tax on loss
 12 
(2,402,059)
455,603

Loss for the financial period
  
(3,134,369)
(328,470)

  

Total comprehensive income for the period
  
(3,134,369)
(328,470)

(Loss) for the period attributable to:
  

Owners of the parent Company
  
(3,134,369)
(328,470)

  
(3,134,369)
(328,470)

Total comprehensive income for the period attributable to:
  

Owners of the parent Company
  
(3,134,369)
(328,470)

  
(3,134,369)
(328,470)

The notes on pages 20 to 48 form part of these financial statements.

Page 12

 
MCGILL'S BUS SERVICE LIMITED
REGISTERED NUMBER: SC027238

CONSOLIDATED BALANCE SHEET
AS AT 29 DECEMBER 2024

29 December
As restated
31 December
2024
2023
Note
£
£

Fixed assets
  

Intangible assets
 13 
972,622
1,160,096

Tangible assets
 14 
66,350,255
69,738,392

  
67,322,877
70,898,488

Current assets
  

Stocks
 16 
1,091,777
1,243,927

Debtors: amounts falling due within one year
 17 
24,809,501
15,732,507

Cash at bank and in hand
 18 
9,294,796
15,283,643

  
35,196,074
32,260,077

Creditors: amounts falling due within one year
 19 
(40,575,026)
(36,186,334)

Net current liabilities
  
 
 
(5,378,952)
 
 
(3,926,257)

Total assets less current liabilities
  
61,943,925
66,972,231

Creditors: amounts falling due after more than one year
 20 
(52,050,851)
(55,781,372)

Provisions for liabilities
  

Deferred taxation
 23 
(1,895,632)
(1,205,151)

Other provisions
 24 
(1,961,151)
(815,048)

  
 
 
(3,856,783)
 
 
(2,020,199)

Net assets
  
6,036,291
9,170,660


Capital and reserves
  

Called up share capital 
 25 
19,000
19,000

Capital redemption reserve
 26 
6,000
6,000

Other reserves
 26 
7,000
7,000

Profit and loss account
 26 
6,004,291
9,138,660

Equity attributable to owners of the parent Company
  
6,036,291
9,170,660


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 

R Roberts
Director

Date: 23 December 2025

The notes on pages 20 to 48 form part of these financial statements.

Page 13

 
MCGILL'S BUS SERVICE LIMITED
REGISTERED NUMBER: SC027238

COMPANY BALANCE SHEET
AS AT 29 DECEMBER 2024

29 December
31 December
2024
2023
Note
£
£

Fixed assets
  

Tangible assets
 14 
45,156,039
50,473,222

Investments
 15 
23,913,957
23,913,957

  
69,069,996
74,387,179

Current assets
  

Stocks
 16 
453,155
313,541

Debtors: amounts falling due within one year
 17 
18,438,924
11,094,841

Cash at bank and in hand
 18 
2,452,965
9,812,770

  
21,345,044
21,221,152

Creditors: amounts falling due within one year
 19 
(23,389,812)
(23,188,638)

Net current liabilities
  
 
 
(2,044,768)
 
 
(1,967,486)

Total assets less current liabilities
  
67,025,228
72,419,693

  

Creditors: amounts falling due after more than one year
 20 
(55,637,548)
(60,533,262)

Provisions for liabilities
  

Deferred taxation
 23 
(874,167)
(1,077,357)

Other provisions
 24 
(1,278,724)
(262,465)

  
 
 
(2,152,891)
 
 
(1,339,822)

Net assets
  
9,234,789
10,546,609

Page 14

 
MCGILL'S BUS SERVICE LIMITED
REGISTERED NUMBER: SC027238

COMPANY BALANCE SHEET (CONTINUED)
AS AT 29 DECEMBER 2024

29 December
31 December
2024
2023
Note
£
£


Capital and reserves
  

Called up share capital 
 25 
19,000
19,000

Capital redemption reserve
 26 
6,000
6,000

Other reserves
 26 
7,000
7,000

Profit and loss account brought forward
  
10,514,609
9,462,334

Loss/(profit) for the period
  
(1,311,820)
1,052,275

Profit and loss account carried forward
  
9,202,789
10,514,609

  
9,234,789
10,546,609


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 


R Roberts
Director

Date: 23 December 2025

The notes on pages 20 to 48 form part of these financial statements.

Page 15
 

 
MCGILL'S BUS SERVICE LIMITED


 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 29 DECEMBER 2024



Called up share capital
Capital redemption reserve
Revaluation reserve
Profit and loss account
Total equity


£
£
£
£
£



At 2 January 2023 (as previously stated)
19,000
6,000
7,000
9,728,182
9,760,182


Prior year adjustment - correction of error
-
-
-
(261,052)
(261,052)



At 2 January 2023 (as restated)
19,000
6,000
7,000
9,467,130
9,499,130



Comprehensive income for the period


Loss for the period
-
-
-
(328,470)
(328,470)

Total comprehensive income for the period
-
-
-
(328,470)
(328,470)



Total transactions with owners
-
-
-
-
-





At 1 January 2024 (as previously stated)
19,000
6,000
7,000
6,938,660
6,970,660


Prior year adjustment - correction of error
-
-
-
2,200,000
2,200,000



At 1 January 2024 (as restated)
19,000
6,000
7,000
9,138,660
9,170,660



Comprehensive income for the period


Loss for the period
-
-
-
(3,134,369)
(3,134,369)

Total comprehensive income for the period
-
-
-
(3,134,369)
(3,134,369)



At 29 December 2024
19,000
6,000
7,000
6,004,291
6,036,291



The notes on pages 20 to 48 form part of these financial statements.

Page 16

 

 
MCGILL'S BUS SERVICE LIMITED


 

COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 29 DECEMBER 2024



Called up share capital
Capital redemption reserve
Revaluation reserve
Profit and loss account
Total equity


£
£
£
£
£



At 2 January 2023
19,000
6,000
7,000
9,462,334
9,494,334



Comprehensive income for the period


Profit for the period
-
-
-
1,052,275
1,052,275

Total comprehensive income for the period
-
-
-
1,052,275
1,052,275



Total transactions with owners
-
-
-
-
-





At 1 January 2024
19,000
6,000
7,000
10,514,609
10,546,609



Comprehensive income for the period


Loss for the period
-
-
-
(1,311,820)
(1,311,820)

Total comprehensive income for the period
-
-
-
(1,311,820)
(1,311,820)



At 29 December 2024
19,000
6,000
7,000
9,202,789
9,234,789



The notes on pages 20 to 48 form part of these financial statements.

Page 17
 
MCGILL'S BUS SERVICE LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 29 DECEMBER 2024

29 December
As restated
Period ended
31 December
2024
2023
£
£

Cash flows from operating activities

Loss for the financial period
(732,310)
(784,073)

Adjustments for:

Amortisation of intangible assets
187,474
187,447

Depreciation of tangible assets
9,021,091
9,544,170

Impairments of fixed assets
-
292,000

(Profit)/Loss on disposal of tangible assets
(90,344)
(382,875)

Interest paid
2,710,645
2,768,553

Interest received
(281,563)
(99,773)

(Increase)/decrease in stocks
152,150
189,771

(Increase)/decrease in debtors
(9,073,541)
125,410

(Decrease) in creditors
(2,807,731)
(566,595)

Increase in amounts owed to groups
3,851,519
4,128,527

Increase/(decrease) in provisions
1,146,103
(70,736)

Corporation tax charge
(2,402,059)
-

Net cash generated from operating activities

1,681,434
15,331,826


Cash flows from investing activities

Purchase of intangible fixed assets
-
(19,412)

Purchase of tangible fixed assets
(894,205)
(9,389,576)

Sale of tangible fixed assets
1,931,383
474,581

Interest received
281,563
99,773

HP interest paid
(2,647,748)
(2,556,140)

government grants received
-
1,284,557

Net cash from investing activities

(1,329,007)
(10,106,217)

Cash flows from financing activities

Repayment of loans
(100,000)
(2,500,000)

Repayment of/new finance leases and HP contracts
(6,178,377)
(4,392,351)

Interest paid
(62,897)
(212,413)

Net cash used in financing activities
(6,341,274)
(7,104,764)

Net (decrease) in cash and cash equivalents
(5,988,847)
(1,879,155)

Cash and cash equivalents at beginning of period
15,283,643
17,162,798

Cash and cash equivalents at the end of period
9,294,796
15,283,643


Cash and cash equivalents at the end of period comprise:
Page 18

 
MCGILL'S BUS SERVICE LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE PERIOD ENDED 29 DECEMBER 2024

29 December
As restated
Period ended
31 December

2024
2023

£
£


Cash at bank and in hand
9,294,796
15,283,643

9,294,796
15,283,643



CONSOLIDATED ANALYSIS OF NET DEBT
FOR THE PERIOD ENDED 29 DECEMBER 2024





At 1 January 2024
Cash flows
New finance leases
At 29 December 2024
£

£

£

£

Cash at bank and in hand

15,283,643

(5,988,847)

-

9,294,796

Debt due after 1 year

(525,000)

525,000

-

-

Debt due within 1 year

(100,000)

(425,000)

-

(525,000)

Finance leases

(42,190,194)

6,178,376

(6,782,000)

(42,793,818)


(27,531,551)
289,529
(6,782,000)
(34,024,022)

The notes on pages 20 to 48 form part of these financial statements.

Page 19

 
MCGILL'S BUS SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 29 DECEMBER 2024

1.


General information

McGill's Bus Service Limited is a private company, limited by shares, registered in Scotland. The company's registered number and registered office address can be found on the General Information page.
The principal activities of the group are to provide urban, rural and inter-city stage carriage bus services across a wide geographical area from Largs on the Clyde coast through Inverclyde, Renfrewshire, East Renfrewshire, Glasgow, North Lanarkshire, South Lanarkshire, the Central Belt and Lothians of Scotland, and Dundee and the Tayside area.
The presentation currency of the financial statements is Pound Sterling (£).

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires Group management to exercise judgment in applying the Group's accounting policies (see note 3).

The Company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Statement of comprehensive income in these financial statements.

The following principal accounting policies have been applied:

 
2.2

Basis of consolidation

The consolidated financial statements present the results of the Company and its own subsidiaries ("the Group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.
The consolidated financial statements incorporate the results of business combinations using the purchase method. In the Balance sheet, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the Consolidated statement of comprehensive income from the date on which control is obtained. They are deconsolidated from the date control ceases.

 
2.3

Going concern

At the time of approving the financial statements, the Directors have a reasonable expectation that
the Group and 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.
The information used to make this assessment is the preparation of forecasts to at least twelve
months from the date of the financial statements approval. These show that the Company has a
sufficient cash position for the foreseeable future and has sufficient funding facilities available.
On this basis, the Directors are confident that the Group and Company will continue to meet its liabilities as they fall due for at least twelve months from the date of approval of the financial statements and the Group and Company will continue as a going concern for at least this twelve month period.

Page 20

 
MCGILL'S BUS SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 29 DECEMBER 2024

2.Accounting policies (continued)

 
2.4

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Group and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Group will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

 
2.5

Operating leases: the Group as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
2.6

Leased assets: the Group as lessee

Assets obtained under hire purchase contracts and finance leases are capitalised as tangible fixed assets. Assets acquired by finance lease are depreciated over the shorter of the lease term and their useful lives. Assets acquired by hire purchase 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 creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to profit or loss so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.

 
2.7

Sale and leaseback

Where a sale and leaseback transaction results in a finance lease, no gain is immediately recognised for any excess of sales proceeds over the carrying amount of the asset. Instead, the proceeds are presented as a liability and subsequently measured at amortised cost using the effective interest method.
When a sale and leaseback transaction results in an operating lease, and it is clear that the transition is established at fair value any profit or loss is recognised immediately. If the sale price is below fair value, any profit or loss is recognised immediately unless the loss is compensated for by the future lease payments at below market price. In that case any such loss is amortised in proportion to the lease payments over the period for which the asset is expected to be used. If the sale price is above fair value, the excess over fair value is amortised over the period for which the asset is expected to be used.

Page 21

 
MCGILL'S BUS SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 29 DECEMBER 2024

2.Accounting policies (continued)

 
2.8

Government grants

Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.
Grants of a revenue nature are recognised in the Consolidated statement of comprehensive income in the same period as the related expenditure.

 
2.9

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.10

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.11

Borrowing costs

All borrowing costs are recognised in profit or loss in the period in which they are incurred.

 
2.12

Pensions

Defined contribution pension plan

The Group operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Group pays fixed contributions into a separate entity. Once the contributions have been paid the Group has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the Group in independently administered funds.

Page 22

 
MCGILL'S BUS SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 29 DECEMBER 2024

2.Accounting policies (continued)

 
2.13

Current and deferred taxation

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company and the Group operate and generate income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


 
2.14

Intangible assets

Goodwill
Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of the Group's share of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight-line basis to the Consolidated statement of income and retained earnings over its useful economic life of 10 years.
Other intangible assets
Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.
All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 The estimated useful lives range as follows:

Computer software
-
10
years
Goodwill
-
10
years

Page 23

 
MCGILL'S BUS SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 29 DECEMBER 2024

2.Accounting policies (continued)

 
2.15

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

At each reporting date the Group assesses whether there is any indication of impairment. If such indication exists, the recoverable amount of the asset is determined which is the higher of its fair value less costs to sell and its value in use. An impairment loss is recognised where the carrying amount exceeds the recoverable amount.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Freehold property
-
Straight line over 50 years
Plant and machinery
-
Straight line over 3 to 10 years
Motor vehicles
-
Straight line over 5 to 15 years
Fixtures and fittings
-
Straight line from 3 to 5 years

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.16

Impairment of fixed assets and goodwill

Assets that are subject to depreciation or amortisation are assessed at each balance sheet date to determine whether there is any indication that the assets are impaired. Where there is any indication that an asset may be impaired, the carrying value of the asset (or cash-generating unit to which the asset has been allocated) is tested for impairment. An impairment loss is recognised for the amount by which the asset's carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an asset's (or CGU's) fair value less costs to sell and value in use. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash flows (CGUs). Non-financial assets that have been previously impaired are reviewed at each balance sheet date to assess whether there is any indication that the impairment losses recognised in prior periods may no longer exist or may have decreased.

 
2.17

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

 
2.18

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a weighted average basis. Work in progress and finished goods include labour and attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

Page 24

 
MCGILL'S BUS SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 29 DECEMBER 2024

2.Accounting policies (continued)

 
2.19

Debtors

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.

 
2.20

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

In the Consolidated statement of cash flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the Group's cash management.

 
2.21

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.22

Holiday pay accrual

A liability is recognised to the extent of any unused holiday pay entitlement which is accrued at the balance sheet date and carried forward to future periods. This is measured at the undiscounted salary cost of the future holiday entitlement so accrued at the balance sheet date.

 
2.23

Provisions for liabilities

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.
Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Increases in provisions are generally charged as an expense to profit or loss.

 
2.24

Financial instruments

The Group has elected to apply the provisions of Section 11 “Basic Financial Instruments” of FRS 102 to all of its financial instruments.

Financial instruments are recognised in the Group's Balance sheet when the Group 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 debtors, cash and bank balances, are initially measured at their transaction price (adjusted for transaction costs except in the initial measurement of financial assets that are subsequently measured at fair value through profit and loss) and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, unless the arrangement constitutes a financing transaction, where the transaction is
Page 25

 
MCGILL'S BUS SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 29 DECEMBER 2024

2.Accounting policies (continued)


2.24
Financial instruments (continued)

measured at the present value of the future receipts discounted at a market rate of interest.

Discounting is omitted where the effect of discounting is immaterial. The Group's cash and cash equivalents, trade and most other debtors due with the operating cycle fall into this category of financial instruments.

Other financial assets

Other financial assets, which includes investments in equity instruments which are not classified as subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the recognised transaction price. Such assets are subsequently measured at fair value with the changes in fair value being recognised in the profit or loss. Where other financial assets are not publicly traded, hence their fair value cannot be measured reliably, they are measured at cost less impairment.

Impairment of financial assets

At the end of each reporting period financial assets measured at amortised cost are assessed for objective evidence of impairment. If an asset is impaired the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss. 

Financial assets are impaired when events, subsequent to their initial recognition, indicate the estimated future cash flows derived from the financial asset(s) have been adversely impacted. The impairment loss will be the difference between the current carrying amount and the present value of the future cash flows at the asset(s) original effective interest rate.
 

If there is a favourable change in relation to the events surrounding the impairment loss then the impairment can be reviewed for possible reversal. The reversal will not cause the current carrying amount to exceed the original carrying amount had the impairment not been recognised. The impairment reversal is recognised in the profit or loss.

Basic 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 Group after the deduction of all its liabilities.

Basic financial liabilities, which include trade and other creditors, bank loans, other loans and loans due to fellow group companies are initially measured at their transaction price (adjusting for transaction costs except in the initial measurement of financial liabilities that are subsequently measured at fair value through profit and loss). When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future payments discounted at a market rate of interest, discounting is omitted where the effect of discounting is immaterial.

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

Trade creditors are obligations to pay for goods and services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the payment is due within one year. If not, they represent non-current liabilities. Trade creditors are initially recognised at their transaction price and subsequently are measured at amortised cost using the effective interest method. Discounting is omitted where the effect of discounting is immaterial.

Page 26

 
MCGILL'S BUS SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 29 DECEMBER 2024

2.Accounting policies (continued)


2.24
Financial instruments (continued)

Derecognition of financial instruments

Derecognition of financial assets

Financial assets are derecognised when their contractual right to future cash flow expire, or are settled, or when the Group transfers the asset and substantially all the risks and rewards of ownership to another party. If significant risks and rewards of ownership are retained after the transfer to another party, then the Group will continue to recognise the value of the portion of the risks and rewards retained.

Derecognition of financial liabilities

Financial liabilities are derecognised when the Group's contractual obligations expire or are discharged or cancelled.

  
2.25

Insurance provision

Insurance provisions are recognised when the company has a present legal or constructive obligation arising as a result of a past event, it is probable that an outflow of economic benefits will be required to settle the obligation and a reliable estimate can be made. The Group's policy is to self-insure low value claims. Major claims are covered through third party insurance policies.
 

  
2.26

Business combinations

The Group applies the acquisition method in accounting for business combinations. The consideration transferred by the Group to obtain control of a subsidiary is calculated as the sum of the acquisition-date fair values of assets transferred, liabilities incurred and the equity interests issued by the Group, which includes the fair value of any asset or liability arising from a contingent consideration arrangement. Acquisition costs are expensed as incurred. 
The Group recognises identifiable assets acquired and liabilities assumed in a business combination. Assets acquired and liabilities assumed are generally measured at their acquisition-date fair values. 

  
2.27

Prior period adjustment

Prior year adjustments relate to the correction of material prior period errors. Such accounting adjustments reflect the change in the opening balance sheet following the adoption of the new policy. Where a prior year adjustment is required to correct a material prior period error, this is made in the first financial statements authorised for issue after that error is discovered. 

Page 27

 
MCGILL'S BUS SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 29 DECEMBER 2024

3.


Judgments in applying accounting policies and key sources of estimation uncertainty

In the application of the company's accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying values of assets and liabilities that are not readily apparent from other sources. The estimates and underlying assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects both current and future periods.
Measurement of provision for accident claims 
The estimation of the self-insurance provision is based on an assessment of the expected settlement on known claims. The Group makes assumptions concerning these judgemental matters based on its own and its third party claims team's past experience of similar incidents as well as the advice of its lawyers and insurers.
Due to the uncertain nature of insurance claims, any provision made may be excessive or insufficient to cover the final settled value. However, analysis of settlement history for the year suggests that the total of finalised settled claims is broadly similar to the total value of claims submitted.
The Directors have recognised as a liability in the accounts the undiscounted financial impact of the expected resolution of any outstanding claims on the basis of all information currently available. The directors do not consider the impact of discounting to be material.


4.


Turnover

An analysis of turnover by class of business is as follows:


Period ended
29 December
Period ended
31 December
2024
2023
£
£

Sales
104,840,420
91,240,205

104,840,420
91,240,205


Analysis of turnover by country of destination:

Period ended
29 December
Period ended
31 December
2024
2023
£
£

United Kingdom
104,840,420
91,240,205

104,840,420
91,240,205


Page 28

 
MCGILL'S BUS SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 29 DECEMBER 2024

5.


Other operating income

Period ended
29 December
Period ended
31 December
2024
2023
£
£

Other operating income
214,823
4,000

Government grants receivable
6,805,512
7,910,204

Insurance claims receivable
2,537
16,601

Profit on disposal of fixed assets
90,344
43,835

7,113,216
7,974,640



6.


Operating profit

The operating profit is stated after charging:

Period ended
29 December
Period ended
31 December
2024
2023
£
£

Operating Lease Rentals
409,504
430,602

Depreciation - fixed assets
9,021,091
9,544,170

Goodwill Amortisation
187,474
187,447

Auditors Remuneration
222,975
187,750

Accountancy Fees
24,250
19,250


7.


Auditors' remuneration

During the period, the Group obtained the following services from the Company's auditors and their associates:


Period ended
29 December
Period ended
31 December
2024
2023
£
£

Fees payable to the Company's auditors and their associates for the audit of the consolidated and parent Company's financial statements
222,975
187,750

Fees payable to the Company's auditors and their associates in respect of:

Taxation compliance services
24,250
19,250

Page 29

 
MCGILL'S BUS SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 29 DECEMBER 2024

8.


Employees

Staff costs, including directors' remuneration, were as follows:


Group
29 December
Group
31 December
Company
29 December
Company
31 December
2024
2023
2024
2023
£
£
£
£


Wages and salaries
49,952,245
45,016,222
21,136,245
18,946,001

Social security costs
4,757,711
4,268,716
2,058,649
1,997,877

Cost of defined contribution scheme
1,304,201
1,217,684
427,048
389,941

56,014,157
50,502,622
23,621,942
21,333,819


The average monthly number of employees, including the directors, during the period was as follows:



Group
Group
Company
Company
     29 December
     Period ended
      31 December
     29 December
     Period ended
      31 December
        2024
        2023
        2024
        2023
            No.
            No.
            No.
            No.









Directors
4
3
3
3



Administration
81
101
57
54



Drivers and Mechanics
1,275
1,273
501
502

1,360
1,377
561
559


9.


Directors' remuneration

Period ended
29 December
Period ended
31 December
2024
2023
£
£

Directors' emoluments
692,207
618,440

Group contributions to defined contribution pension schemes
4,074
3,964

696,281
622,404


During the period retirement benefits were accruing to 4 directors (2023 - 3) in respect of defined contribution pension schemes.

The highest paid director received remuneration of £221,000 (2023 - £216,200).

Page 30

 
MCGILL'S BUS SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 29 DECEMBER 2024

10.


Interest receivable

Period ended
29 December
Period ended
31 December
2024
2023
£
£


Other interest receivable
281,563
99,773

281,563
99,773


11.


Interest payable and similar expenses

Period ended
29 December
Period ended
31 December
2024
2023
£
£


Bank interest payable
51,753
118,422

Finance leases and hire purchase contracts
2,647,748
2,556,140

Other interest payable
11,144
93,992

2,710,645
2,768,554

Page 31

 
MCGILL'S BUS SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 29 DECEMBER 2024

12.


Taxation


29 December
Period ended
31 December
2024
2023
£
£

Corporation tax


Current tax on taxable profits for the year
1,818,792
(228,547)

Under provision in respect of previous periods
(107,214)
(312,223)


1,711,578
(540,770)


Total current tax
1,711,578
(540,770)

Deferred tax


Origination and reversal of timing differences
1,120,649
27,417

Adjustments made in respect of prior periods
(430,168)
57,750

Total deferred tax
690,481
85,167


Tax on loss
2,402,059
(455,603)
Page 32

 
MCGILL'S BUS SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 29 DECEMBER 2024
 
12.Taxation (continued)


Factors affecting tax charge for the period

The tax assessed for the period is higher than (2023 - lower than) the standard rate of corporation tax in the UK of 25% (2023 - 23.53%). The differences are explained below:

29 December
Period ended
31 December
2024
2023
£
£


Loss on ordinary activities before tax
(732,310)
(784,074)


Loss on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2023 - 23.53%)
(183,077)
(184,493)

Effects of:


Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
144,059
485,545

Capital allowances for period in excess of depreciation
21,912
(1,256,930)

Utilisation of tax losses
-
653,133

Fixed asset differences
447,601
-

Income not taxable for tax purposes
1,000
-

Adjustments to tax charge in respect of prior periods
(537,436)
(344,943)

Non-taxable goodwill amortisation
46,868
44,183

Changes in deferred tax rates leading to an increase in tax charge
-
(4,790)

Deferred tax not recognised
1,414,786
108,228

Changes in provisions leading to a decrease in the tax charge
25,474
704

Chargeable Gains/(Losses)
34,477
-

R&D expenditure credits
-
43,760

Group relief to wider group
986,395
-

Total tax charge for the period
2,402,059
(455,603)


Factors that may affect future tax charges

There were no factors that may affect future tax charges.

Page 33

 
MCGILL'S BUS SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 29 DECEMBER 2024

13.


Intangible assets

Group







Computer software
Goodwill
Total

£
£
£



Cost


At 1 January 2024
331
13,454,877
13,455,208



At 29 December 2024

331
13,454,877
13,455,208



Amortisation


At 1 January 2024
331
12,294,781
12,295,112


Charge for the period on owned assets
-
187,474
187,474



At 29 December 2024

331
12,482,255
12,482,586



Net book value



At 29 December 2024
-
972,622
972,622



At 31 December 2023
-
1,160,096
1,160,096

Goodwill contains £11,560,724 which is fully amortised and relates to the acquisitions of bus routes in previous periods.



Page 34

 
MCGILL'S BUS SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 29 DECEMBER 2024
 
           13.Intangible assets (continued)

Company






Goodwill

£



Cost


At 1 January 2024
11,560,724



At 29 December 2024

11,560,724



Amortisation


At 1 January 2024
11,560,724



At 29 December 2024

11,560,724



Net book value



At 29 December 2024
-



At 31 December 2023
-

Goodwill contains £11,560,724 which is fully amortised and relates to the acquisitions of bus routes in previous periods.

Page 35

 
MCGILL'S BUS SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 29 DECEMBER 2024

14.


Tangible fixed assets

Group



Freehold property
Plant and machinery
Motor vehicles
Fixtures and fittings
Total

£
£
£
£
£



Cost or valuation


At 1 January 2024
5,082,279
9,629,025
110,452,360
1,095,108
126,258,772


Additions
600,021
96,961
6,859,918
119,306
7,676,206


Disposals
(680,105)
(1,109,604)
(25,739,910)
(784,810)
(28,314,429)



At 29 December 2024

5,002,195
8,616,382
91,572,368
429,604
105,620,549



Depreciation


At 1 January 2024
792,421
4,805,222
50,069,585
853,153
56,520,381


Charge for the period on owned assets
180,058
759,241
7,951,029
130,763
9,021,091


Disposals
(105,931)
(1,074,934)
(24,305,503)
(784,810)
(26,271,178)



At 29 December 2024

866,548
4,489,529
33,715,111
199,106
39,270,294



Net book value



At 29 December 2024
4,135,647
4,126,853
57,857,257
230,498
66,350,255



At 31 December 2023
4,289,858
4,823,804
60,382,774
241,956
69,738,392

Depreciation is not provided on the land element of freehold property. The land value of freehold property amounts to £425,000 (31 January 2023: £425,000).

The net book value of tangible fixed assets includes £58,775,308 (31 December 2023: £59,420,915) in respect of assets held under hire purchase or finance lease arrangements.

Page 36

 
MCGILL'S BUS SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 29 DECEMBER 2024

           14.Tangible fixed assets (continued)


Company









Freehold property
Plant and machinery
Motor vehicles
Fixtures and fittings
Total

£
£
£
£
£

Cost or valuation


At 1 January 2024
2,444,244
6,669,610
74,948,177
972,593
85,034,624


Additions
600,021
-
77,918
106,241
784,180


Disposals
(680,105)
(1,109,604)
(8,623,851)
(784,810)
(11,198,370)



At 29 December 2024

2,364,160
5,560,006
66,402,244
294,024
74,620,434



Depreciation


At 1 January 2024
647,556
2,795,305
30,334,073
784,469
34,561,403


Charge for the period on owned assets
39,105
554,131
4,763,742
110,747
5,467,725


Disposals
(105,931)
(1,074,934)
(8,599,058)
(784,810)
(10,564,733)



At 29 December 2024

580,730
2,274,502
26,498,757
110,406
29,464,395



Net book value



At 29 December 2024
1,783,430
3,285,504
39,903,487
183,618
45,156,039



At 31 December 2023
1,796,689
3,874,305
44,614,104
188,124
50,473,222






The net book value of tangible fixed assets includes £42,319,119 (31 December 2023: 49,012,669) in respect of assets held under hire purchase or finance lease arrangements.

Page 37

 
MCGILL'S BUS SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 29 DECEMBER 2024

15.


Fixed asset investments

Company








Investments in subsidiary companies

£



Cost or valuation


At 1 January 2024
23,913,957



At 29 December 2024
23,913,957





Subsidiary undertakings


The following were subsidiary undertakings of the Company:

Name

Registered office

Class of shares

Holding

Loch Lomond Bus Services Limited
99 Earnhill Road, Larkfield Industrial Estate, Greenock, Renfrewshire, PA16 0EQ
Ordinary
100%
McGill's City Connect Limited
99 Earnhill Road, Larkfield Industrial Estate, Greenock, Renfrewshire, PA16 0EQ
Ordinary
100%
Smoothie Cruisers Limited
99 Earnhill Road, Larkfield Industrial Estate, Greenock, Renfrewshire, PA16 0EQ
Ordinary
100%
Taybus Holdings Limited
44/48 East Dock Street, Dundee, DD1 3JS
Ordinary
100%
Tayside Public Transport Company Limited
44/48 East Dock Street, Dundee, DD1 3JS
Ordinary
100%
McGill's Scotland East Limited
Carmuirs House, 300 Stirling Road, Larbert, Stirlingshire, FK5 3NJ
Ordinary
100%
Midland Bluebird Limited
Carmuirs House, 300 Stirling Road, Larbert, Stirlingshire, FK5 3NJ
Ordinary
100%
Eastern Scottish Omnibuses Limited
Carmuirs House, 300 Stirling Road, Larbert, Stirlingshire, FK5 3NJ
Ordinary
100%
Loch Lomond Travel Limited
99 Earnhill Road, Larkfield Industrial Estate, Greenock, Renfrewshire, PA16 0EQ
Ordinary
100%

Page 38

 
MCGILL'S BUS SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 29 DECEMBER 2024
Subsidiary undertakings (continued)

The aggregate of the share capital and reserves as at 29 December 2024 and the profit or loss for the period ended on that date for the subsidiary undertakings were as follows:

Name
Aggregate of share capital and reserves
Profit/(Loss)
£
£

Loch Lomond Bus Services Limited
(2,262,475)
(2,353,787)

McGill's City Connect Limited
2
-

Smoothie Cruisers Limited
2
-

Taybus Holdings Limited
296,000
-

Tayside Public Transport Company Limited
20,732,071
3,833,732

McGill's Scotland East Limited
(5,104,093)
(4,244,859)

Midland Bluebird Limited
7,271,193
1,407,028

Eastern Scottish Omnibuses Limited
2,200,000
-

Loch Lomond Travel Limited
(276,190)
(277,190)


16.


Stocks

Group
29 December
Group
31 December
Company
29 December
Company
31 December
2024
2023
2024
2023
£
£
£
£

Fuel and Parts Stock
1,091,777
1,243,927
453,155
313,541

1,091,777
1,243,927
453,155
313,541


The difference between purchase price or production cost of stocks and their replacement cost is not material.

Page 39

 
MCGILL'S BUS SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 29 DECEMBER 2024

17.


Debtors



Group
29 December
Group
31 December
Company
29 December
Company
31 December
2024
2023
2024
2023
£
£
£
£


Trade debtors
4,381,654
3,191,552
2,032,235
1,087,368

Amounts owed by group undertakings
23,163
-
2,915,637
1,878,068

Amounts owed by joint ventures and associated undertakings
1,000,000
-
-
-

Other debtors
17,501,202
10,896,290
12,102,482
6,861,669

Prepayments and accrued income
1,903,482
1,644,665
1,388,570
1,267,736

24,809,501
15,732,507
18,438,924
11,094,841



18.


Cash and cash equivalents

Group
29 December
Group
31 December
Company
29 December
Company
31 December
2024
2023
2024
2023
£
£
£
£

Cash at bank and in hand
9,294,796
15,283,643
2,452,965
9,812,770

9,294,796
15,283,643
2,452,965
9,812,770



19.


Creditors: Amounts falling due within one year

Group
29 December
Group
31 December
Company
29 December
Company
31 December
2024
2023
2024
2023
£
£
£
£

Bank loans
525,000
100,000
525,000
100,000

Obligations under finance lease and hire purchase contracts
6,129,433
5,442,789
3,199,355
3,316,367

Trade creditors
3,621,142
4,838,935
1,950,210
2,355,651

Amounts owed to group undertakings
12,872,442
9,020,923
7,444,773
5,410,407

Corporation tax
2,931,287
896,647
228,545
204,068

Other taxation and social security
4,345,098
3,123,878
3,025,674
1,952,962

Other creditors
5,130,647
6,608,669
4,126,609
5,604,983

Accruals and deferred income
5,019,977
6,154,493
2,889,646
4,244,200

40,575,026
36,186,334
23,389,812
23,188,638


Page 40

 
MCGILL'S BUS SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 29 DECEMBER 2024

20.


Creditors: Amounts falling due after more than one year

Group
29 December
Group
31 December
Company
29 December
Company
31 December
2024
2023
2024
2023
£
£
£
£

Bank loans
-
525,000
-
525,000

Net obligations under finance leases and hire purchase contracts
36,664,385
36,747,405
25,293,010
28,713,124

Amounts owed to group undertakings
-
-
16,345,810
14,313,634

Other creditors
-
1,666,667
-
1,666,667

Government grants received
15,386,466
16,842,300
13,998,728
15,314,837

52,050,851
55,781,372
55,637,548
60,533,262





21.


Loans


Analysis of the maturity of loans is given below:


Group
29 December
Group
31 December
Company
29 December
Company
31 December
2024
2023
2024
2023
£
£
£
£

Amounts falling due within one year

Bank loans
525,000
100,000
525,000
100,000


525,000
100,000
525,000
100,000

Amounts falling due 1-2 years

Bank loans
-
525,000
-
525,000


-
525,000
-
525,000

Amounts falling due 2-5 years


525,000
625,000
525,000
625,000


Bank loans are secured by a floating charge over the assets and undertakings of the Company and a standard security over three of the company's properties.

Page 41

 
MCGILL'S BUS SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 29 DECEMBER 2024

22.


Hire purchase and finance leases


Minimum lease payments under hire purchase fall due as follows:

Group

29 December
Group
31 December
Company

29 December
Company
31 December
2024
2023
2024
2023
£
£
£
£

Within one year
6,129,433
5,442,789
3,199,355
3,316,367

2-5 years
17,326,999
15,066,616
9,783,509
10,526,246

Over 5 years
19,337,386
21,680,790
15,509,500
18,186,878

42,793,818
42,190,195
28,492,364
32,029,491


23.


Deferred taxation


Group



2024


£






At beginning of year
(1,205,151)


Charged to profit or loss
(690,481)



At end of year
(1,895,632)

Company


2024


£






At beginning of year
(1,077,357)


Charged to profit or loss
203,190



At end of year
(874,167)

Group
29 December
Group
31 December
Company
29 December
Company
31 December
2024
2023
2024
2023
£
£
£
£

Accelerated capital allowances
(1,205,151)
(1,161,600)
(921,482)
(1,092,153)

Short term timing differences
(690,481)
(43,551)
47,315
14,796

(1,895,632)
(1,205,151)
(874,167)
(1,077,357)

Page 42

 
MCGILL'S BUS SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 29 DECEMBER 2024

24.


Provisions


Group



Insurance provision
Dilapidation provision
Total

£
£
£





At 1 January 2024
683,048
132,000
815,048


Charged to profit or loss
1,146,103
-
1,146,103



At 29 December 2024
1,829,151
132,000
1,961,151

Dilapidation provision 
The dilapidation provision represents expected costs of returning leased assets to their pre-lease condition, as stipulated by the terms of the lease agreement.
Insurance provision
The insurance provision relates to liabilities where there is uncertainty about the amount and the exact timing of any settlement. The group self-insures bus-related insurance claims up to a certain individual claim value and up to an annual aggregate value of annual claims.
 
The directors have recognised as a liability in the accounts a plausible, cumulative estimate of claims made but not settled up to the balance sheet date. This liability has been quantified on the basis of all information currently available, business experience, legal input and the supporting advice of the group’s specialist insurance brokers. Claim settlement will likely be made within 5 years of the claim becoming live. No discounting has been applied to the amount of the claim provision as the impact of this is not considered material.

Page 43

 
MCGILL'S BUS SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 29 DECEMBER 2024
Company


Insurance Provision
Total

£
£





At 1 January 2024
262,465
262,465


Charged to profit or loss
1,016,259
1,016,259



At 29 December 2024
1,278,724
1,278,724

Insurance provision
The insurance provision relates to liabilities where there is uncertainty about the amount and the exact timing of any settlement. The group self-insures bus-related insurance claims up to a certain individual claim value and up to an annual aggregate value of annual claims.
 
The directors have recognised as a liability in the accounts a plausible, cumulative estimate of claims made but not settled up to the balance sheet date. This liability has been quantified on the basis of all information currently available, business experience, legal input and the supporting advice of the group’s specialist insurance brokers. Claim settlement will likely be made within 5 years of the claim becoming live. No discounting has been applied to the amount of the claim provision as the impact of this is not considered material.
Page 44

 
MCGILL'S BUS SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 29 DECEMBER 2024

25.


Share capital

29 December
31 December
2024
2023
£
£
Allotted, called up and fully paid



19,000 (2023 - 19,000) Ordinary shares of £1.00 each
19,000
19,000



26.


Reserves

Revaluation reserve

A non distributable reserve which holds any unrealised surpluses on property revaluations.

Capital redemption reserve

A non distributable reserve which holds amounts transferred as a result of the redemption or purchase of
the company's own shares.

Profit and loss account

Includes all current and prior period retained profit and losses.


27.


Prior year adjustment

During the current year, management identified that a dormant subsidiary had been omitted from the consolidated financial statements in the prior year. As a result, a prior year adjustment has been made to include the subsidiary within the consolidation.
The omission resulted in an intercompany loan of £2,200,000 remaining on the consolidated balance sheet in error. This has now been corrected by eliminating the intercompany balance on consolidation. The adjustment has led to an increase in consolidated reserves of £2,200,000 as at the beginning of the comparative period.


28.


Contingent liabilities

The Company has an uncommitted bank facility with a total limit of £2,807,000 available for bonds, guarantees and standby letters of credit. The facility is secured by a floating charge over all present and future assets of the Company. A guarantee in the form of a letter of credit is in place under this facility to satisfy contractual requirements with the Company’s insurers.


29.


Pension commitments

The company operates a defined contributions pension scheme. The total employer's contributions made in respect of this in the year was £427,048 (31 December 2023: £389,941). Total contributions of £189,261 (31 December 2023: £59,184) were payable at the reporting date.
Across the group, total employer's contributions made in the year amounted to £1,304,201 (31 December 2023: £1,217,684). Total contributions of £412,913 (31 December 2023: £329,223) were payable at the reporting date.

Page 45

 
MCGILL'S BUS SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 29 DECEMBER 2024

30.


Commitments under operating leases

At 29 December 2024 the Group and the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:


Group
29 December
Group
31 December
Company
29 December
Company
31 December
2024
2023
2024
2023
£
£
£
£

Not later than 1 year
361,128
383,920
21,833
32,000

Later than 1 year and not later than 5 years
1,169,399
1,270,110
-
41,000

Later than 5 years
4,042,990
4,321,817
-
-

5,573,517
5,975,847
21,833
73,000


31.


Transactions with directors

During the period advances of £62,293 were made to the Directors of the parent company. At 29 December 2024 the Directors owed the company a total of £1,575,058 (31 December 2023: £1,511,313). This includes interest, which has been charged at an appropriate commercial rate.

Page 46

 
MCGILL'S BUS SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 29 DECEMBER 2024

32.


Related party transactions

The Company has taken advantage of the exemption, under the terms of Financial Reporting 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland’, not to disclose related party transactions with wholly owned subsidiaries within the group.
Company
During the period the Company was charged £975,000 (31 December 2023: £975,000) by its immediate parent company. An amount of £2,467,852 was outstanding to the immediate parent at the period end.
During the period the Company provided cash advances of £6,500,000 (31 December 2023: £3,400,000) in the form of an intercompany loan. The company received repayment of previous cash advanced of £1,330,000 from an associated company during the period.
At the balance sheet date, amounts owed by the Company to associated companies was  £3,673,806    (31 December 2023: £2,882,918).
At the balance sheet date, amounts owed by associated companies to the Company was £9,358,508     (31 December 2023: £3,578,588).
Group
During the period, the Group was charged £4,125,000 (31 December 2023: £4,550,000) by the immediate parent company for management charges. An amount of £12,872,442 was outstanding to the immediate parent company for management charges at the period end.
During the period the Group provided cash advances of £6,500,000 (31 December 2023 :£3,400,000) to an associated company in the form of an intercompany loan. The group received repayment of previous cash advanced of £1,330,000 from an associated company during the period.
At the balance sheet date, amounts owed by the Group to associated companies was £9,903,737           (31 December 2023: £6,712,850).
At the balance sheet date, amounts owed by associated companies to the Group was £9,938,508         (31 December 2023 : £3,660,643).
During the period, a number of buses with Nil book value were disposed of to an associated company. There were no proceeds received as part of the disposal.


33.


Post balance sheet events

On 4 July 2025 the company acquired the entire share capital of Prentice Westwood Limited, a company incorporated in Scotland. The acquisition occurred after the reporting date and is therefore not reflected in these consolidated financial statements. 
As at the date these financial statements were authorised for issue, an estimate of the financial effect of this acquisition is not practical.

Page 47

 
MCGILL'S BUS SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 29 DECEMBER 2024

34.


Controlling party

The company is a wholly owned subsidiary of Arranglen Limited, a company registered in Scotland. Arranglen Limited is a wholly owned subsidiary of Dalglen (No 1812) Limited, a company registered in Scotland. Both of these companies have their registered office at 99 Earnhill Road, Greenock, PA16 0EQ.
 
Dalglen (No 1812) Limited is a private limited company and its does not have an ultimate controlling party.


Page 48