Fraser Langdon (Western) Limited 03233699 false 2024-11-01 2025-10-31 2025-10-31 The principal activity of the company is building and engineering Digita Accounts Production Advanced 6.30.9574.0 true true 03233699 2024-11-01 2025-10-31 03233699 2025-10-31 03233699 core:CurrentFinancialInstruments 2025-10-31 03233699 core:CurrentFinancialInstruments core:WithinOneYear 2025-10-31 03233699 core:Non-currentFinancialInstruments core:AfterOneYear 2025-10-31 03233699 core:FurnitureFittings 2025-10-31 03233699 core:MotorVehicles 2025-10-31 03233699 bus:SmallEntities 2024-11-01 2025-10-31 03233699 bus:AuditExemptWithAccountantsReport 2024-11-01 2025-10-31 03233699 bus:FullAccounts 2024-11-01 2025-10-31 03233699 bus:SmallCompaniesRegimeForAccounts 2024-11-01 2025-10-31 03233699 bus:RegisteredOffice 2024-11-01 2025-10-31 03233699 bus:CompanySecretary1 2024-11-01 2025-10-31 03233699 bus:Director1 2024-11-01 2025-10-31 03233699 bus:PrivateLimitedCompanyLtd 2024-11-01 2025-10-31 03233699 bus:Agent1 2024-11-01 2025-10-31 03233699 core:FurnitureFittings 2024-11-01 2025-10-31 03233699 core:FurnitureFittingsToolsEquipment 2024-11-01 2025-10-31 03233699 core:MotorVehicles 2024-11-01 2025-10-31 03233699 countries:EnglandWales 2024-11-01 2025-10-31 03233699 2024-10-31 03233699 core:FurnitureFittings 2024-10-31 03233699 core:MotorVehicles 2024-10-31 03233699 2023-11-01 2024-10-31 03233699 2024-10-31 03233699 core:CurrentFinancialInstruments 2024-10-31 03233699 core:CurrentFinancialInstruments core:WithinOneYear 2024-10-31 03233699 core:Non-currentFinancialInstruments core:AfterOneYear 2024-10-31 03233699 core:FurnitureFittings 2024-10-31 03233699 core:MotorVehicles 2024-10-31 iso4217:GBP xbrli:pure

Registration number: 03233699

Fraser Langdon (Western) Limited
Annual Report and Unaudited Financial Statements
for the Year Ended 31 October 2025

Fraser Langdon (Western) Limited

Contents

Company Information | 1
Director's Report | 2
Profit and Loss Account and Statement of Retained Earnings | 3
Balance Sheet | 4 to 5
Notes to the Unaudited Financial Statements | 6 to 10
Accountants' Report | 11

Fraser Langdon (Western) Limited

Company Information

Director | Mr Waran Hain Dellacassa

Company secretary | Carole Pearce

Registered office | Bristol Road Portishead Bristol North Somerset BS20 6QG

Accountants | Stone & Co Chartered Accountants 2 Charnwood House Marsh Road Ashton Bristol BS3 2NA

Fraser Langdon (Western) Limited

Director's Report for the Year Ended 31 October 2025

The director presents his report and the financial statements for the year ended 31 October 2025.

Director of the company

The director who held office during the year was as follows:

Mr Waran Hain Dellacassa

Small companies provision statement

This report has been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

Approved by the director on 18 February 2026 and signed on its behalf by:

.........................................
Mr Waran Hain Dellacassa
Director

Fraser Langdon (Western) Limited

Profit and Loss Account and Statement of Retained Earnings for the Year Ended 31 October 2025

| Note | 2025 £ | 2024 £
Turnover |  | 516,640 | 355,901
Cost of sales |  | (339,602) | (246,308)
Gross profit |  | 177,038 | 109,593
Administrative expenses |  | (76,183) | (78,778)
Operating profit |  | 100,855 | 30,815
Other interest receivable and similar income |  | 1,184 | 519
Interest payable and similar charges |  | (397) | (725)
|  | 787 | (206)
Profit before tax |  | 101,642 | 30,609
Taxation |  | (25,598) | (5,654)
Profit for the financial year |  | 76,044 | 24,955
Retained earnings brought forward |  | 69,001 | 86,546
Dividends paid |  | (10,700) | (42,500)
Retained earnings carried forward |  | 134,345 | 69,001

Fraser Langdon (Western) Limited

(Registration number: 03233699)
Balance Sheet as at 31 October 2025

| Note | 2025 £ | 2024 £
Fixed assets |  |  |  |
Tangible assets | 4 |  | 30,710 | 18,913
Current assets |  |  |  |
Stocks | 5 | 20,000 |  | 20,000
Debtors | 6 | 74,948 |  | 28,636
Cash at bank and in hand |  | 84,671 |  | 51,007
|  | 179,619 |  | 99,643
Creditors: Amounts falling due within one year | 7 | (66,668) |  | (45,952)
Net current assets |  |  | 112,951 | 53,691
Total assets less current liabilities |  |  | 143,661 | 72,604
Creditors: Amounts falling due after more than one year | 7 |  | (1,628) | -
Provisions for liabilities |  |  | (7,678) | (3,593)
Net assets |  |  | 134,355 | 69,011
Capital and reserves |  |  |  |
Called up share capital |  | 10 |  | 10
Retained earnings |  | 134,345 |  | 69,001
Shareholders' funds |  |  | 134,355 | 69,011

Fraser Langdon (Western) Limited

(Registration number: 03233699)
Balance Sheet as at 31 October 2025

For the financial year ending 31 October 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's responsibilities:

• | The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and
• | The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

Approved and authorised by the director on 18 February 2026

.........................................

Mr Waran Hain Dellacassa
Director

Fraser Langdon (Western) Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2025

1 | General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Bristol Road
Portishead
Bristol
North Somerset
BS20 6QG

These financial statements were authorised for issue by the director on 18 February 2026.

2 | Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Going concern

The financial statements have been prepared on a going concern basis.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.
The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

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

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Fraser Langdon (Western) Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2025

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.
Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.
Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.
The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class | Depreciation method and rate
Fixtures and fittings | 25% reducing balance
Motor vehicles | 25% reducing balance

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.
Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.
The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are 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.

Fraser Langdon (Western) Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2025

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.
Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.
Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.
Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.
Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.
Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

3 | Staff numbers

The average number of persons employed by the company (including the director) during the year, was 1 (2024 - 1).

Fraser Langdon (Western) Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2025

4 | Tangible assets

| Fixtures and fittings £ | Motor vehicles £ | Total £
Cost or valuation
At 1 November 2024 | 1,552 | 24,425 | 25,977
Additions | - | 19,850 | 19,850
At 31 October 2025 | 1,552 | 44,275 | 45,827
Depreciation
At 1 November 2024 | 958 | 6,106 | 7,064
Charge for the year | 147 | 7,906 | 8,053
At 31 October 2025 | 1,105 | 14,012 | 15,117
Carrying amount
At 31 October 2025 | 447 | 30,263 | 30,710
At 31 October 2024 | 594 | 18,319 | 18,913

5 | Stocks

| 2025 £ | 2024 £
Work in progress | 20,000 | 20,000

6 | Debtors

Current | 2025 £ | 2024 £
Trade debtors | 73,638 | 23,886
Prepayments | 965 | 1,004
Other debtors | 345 | 3,746
| 74,948 | 28,636

Fraser Langdon (Western) Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2025

7 | Creditors

Creditors: amounts falling due within one year

| Note | 2025 £ | 2024 £
Due within one year |  |  |
Loans and borrowings |  | 4,885 | -
Trade creditors |  | 15,532 | 10,084
Taxation and social security |  | 34,237 | 23,853
Accruals and deferred income |  | 2,820 | 2,521
Other creditors |  | 9,194 | 9,494
|  | 66,668 | 45,952

Creditors: amounts falling due after more than one year

| Note | 2025 £ | 2024 £
Due after one year |  |  |
Loans and borrowings |  | 1,628 | -

Chartered Accountants' Report to the Director on the Preparation of the Unaudited Statutory Accounts of
Fraser Langdon (Western) Limited
for the Year Ended 31 October 2025

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Fraser Langdon (Western) Limited for the year ended 31 October 2025 as set out on pages 3 to 10 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at
http://www.icaew.com/regulation.

This report is made solely to the Board of Directors of Fraser Langdon (Western) Limited, as a body, in accordance with the terms of our engagement letter. Our work has been undertaken solely to prepare for your approval the accounts of Fraser Langdon (Western) Limited and state those matters that we have agreed to state to the Board of Directors of Fraser Langdon (Western) Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Fraser Langdon (Western) Limited and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Fraser Langdon (Western) Limited has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and profit of Fraser Langdon (Western) Limited. You consider that Fraser Langdon (Western) Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the accounts of Fraser Langdon (Western) Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.

......................................
Stone & Co Chartered Accountants
2 Charnwood House
Marsh Road
Ashton
Bristol
BS3 2NA

18 February 2026