Company registration number 05814962 (England and Wales)
SMITH AND CLAY LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025
PAGES FOR FILING WITH REGISTRAR
SMITH AND CLAY LIMITED
CONTENTS
Page
Accountants' report
1
Balance sheet
2 - 3
Notes to the financial statements
4 - 7
SMITH AND CLAY LIMITED
ACCOUNTANTS' REPORT TO THE BOARD OF DIRECTORS ON THE PREPARATION OF THE UNAUDITED STATUTORY FINANCIAL STATEMENTS OF SMITH AND CLAY LIMITED FOR THE YEAR ENDED 31 MAY 2025
- 1 -

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Smith and Clay Limited for the year ended 31 May 2025 which comprise, the balance sheet and the related notes 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 https://www.icaew.com/regulation.

This report is made solely to the board of directors of Smith and Clay 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 financial statements of Smith and Clay Limited and state those matters that we have agreed to state to the board of directors of Smith and Clay 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 Smith and Clay Limited and its board of directors as a body, for our work or for this report.

It is your duty to ensure that Smith and Clay Limited has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and loss of Smith and Clay Limited. You consider that Smith and Clay 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 financial statements of Smith and Clay 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 financial statements.

Ellacotts LLP
Chartered Accountants
Countrywide House
23 West Bar
Banbury
Oxfordshire
England
OX16 9SA
Date:
27 April 2026
SMITH AND CLAY LIMITED
BALANCE SHEET
AS AT 31 MAY 2025
31 May 2025
- 2 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
5
156,602
184,665
Current assets
Stocks
129,511
129,264
Debtors
6
84,288
56,214
Cash at bank and in hand
1,390
8,218
215,189
193,696
Creditors: amounts falling due within one year
7
(753,984)
(652,361)
Net current liabilities
(538,795)
(458,665)
Total assets less current liabilities
(382,193)
(274,000)
Creditors: amounts falling due after more than one year
8
(30,990)
(27,203)
Provisions for liabilities
(36,809)
(43,675)
Net liabilities
(449,992)
(344,878)
Capital and reserves
Called up share capital
9
750
750
Capital redemption reserve
-
0
250
Profit and loss reserves
(450,742)
(345,878)
Total equity
(449,992)
(344,878)
SMITH AND CLAY LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 MAY 2025
31 May 2025
- 3 -

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

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

The director acknowledges her responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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

The director of the company has elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 27 April 2026 and are signed on its behalf by:
Margaret Behan
Director
Company registration number 05814962 (England and Wales)
SMITH AND CLAY LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025
- 4 -
1
Accounting policies
Company information

Smith and Clay Limited is a private company limited by shares incorporated in England and Wales. The registered office is Countrywide House, 23 West Bar, Banbury, Oxfordshire, England, OX16 9SA.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

Despite net current liabilities and an overall balance sheet deficit, having reviewed the future trading and cash requirements of the company for at least 12 months from the date of signing these accounts, the director considers it appropriate to continue to prepare the accounts on a going concern basis.

 

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Plant and Machinery
straight line 10-20%
Fixtures and fittings
straight line 33.3%
Equipment
straight line 33.3%
Commercial Vehicles
straight line 20%

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.5
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition. The value of stock is allocated on a first in first out basis.

1.6
Cash at bank and in hand

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

SMITH AND CLAY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 5 -

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

1.7
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.8
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.9
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2025
2024
Number
Number
Total
27
30
3
Taxation
2025
2024
£
£
Deferred tax
Origination and reversal of timing differences
(6,866)
(3,310)
SMITH AND CLAY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 6 -
4
Intangible fixed assets
Goodwill
£
Cost
At 1 June 2024 and 31 May 2025
142,626
Amortisation and impairment
At 1 June 2024 and 31 May 2025
142,626
Carrying amount
At 31 May 2025
-
0
At 31 May 2024
-
0
5
Tangible fixed assets
Plant and Machinery
Fixtures and fittings
Equipment
Commercial Vehicles
Total
£
£
£
£
£
Cost
At 1 June 2024
488,493
32,816
10,819
74,542
606,670
Additions
-
0
-
0
-
0
17,750
17,750
At 31 May 2025
488,493
32,816
10,819
92,292
624,420
Depreciation and impairment
At 1 June 2024
346,647
24,668
10,782
39,908
422,005
Depreciation charged in the year
34,073
2,044
38
9,658
45,813
At 31 May 2025
380,720
26,712
10,820
49,566
467,818
Carrying amount
At 31 May 2025
107,773
6,104
-
42,726
156,602
At 31 May 2024
141,846
8,148
38
34,634
184,665
6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
41,906
30,453
Other debtors
15,403
3,005
Prepayments and accrued income
26,979
22,756
84,288
56,214
SMITH AND CLAY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 7 -
7
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans and overdrafts
24,196
33,088
Obligations under finance leases
10,324
7,456
Other borrowings
13,570
8,387
Trade creditors
207,675
181,281
Taxation and social security
22,482
38,960
Other creditors
473,097
380,789
Accruals and deferred income
2,640
2,400
753,984
652,361
8
Creditors: amounts falling due after more than one year
2025
2024
£
£
Other creditors
30,990
27,203
9
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary Shares of £1 each
750
750
750
750
10
Related party transactions

The following amounts were outstanding at the reporting end date:

An amount of £232,883 (2024: £172,503) is owed to an associated company, Newbottle Investments Limited.

 

All amounts owed at the reporting date do not attract interest charges, outstanding balances are fully repayable upon demand.

2025-05-312024-06-01falsefalsefalse27 April 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityMargaret BehanMr R Van GeestScott Richardson Brown058149622024-06-012025-05-31058149622025-05-31058149622024-05-3105814962core:PlantMachinery2025-05-3105814962core:FurnitureFittings2025-05-3105814962core:MotorVehicles2025-05-3105814962core:PlantMachinery2024-05-3105814962core:FurnitureFittings2024-05-3105814962core:MotorVehicles2024-05-3105814962core:CurrentFinancialInstrumentscore:WithinOneYear2025-05-3105814962core:CurrentFinancialInstrumentscore:WithinOneYear2024-05-3105814962core:Non-currentFinancialInstrumentscore:AfterOneYear2025-05-3105814962core:Non-currentFinancialInstrumentscore:AfterOneYear2024-05-3105814962core:ShareCapital2025-05-3105814962core:ShareCapital2024-05-3105814962core:CapitalRedemptionReserve2025-05-3105814962core:CapitalRedemptionReserve2024-05-3105814962core:RetainedEarningsAccumulatedLosses2025-05-3105814962core:RetainedEarningsAccumulatedLosses2024-05-3105814962core:ShareCapitalOrdinaryShareClass12025-05-3105814962core:ShareCapitalOrdinaryShareClass12024-05-3105814962bus:Director12024-06-012025-05-3105814962core:PlantMachinery2024-06-012025-05-3105814962core:FurnitureFittings2024-06-012025-05-3105814962core:MotorVehicles2024-06-012025-05-31058149622023-06-012024-05-3105814962core:NetGoodwill2024-05-3105814962core:NetGoodwill2025-05-3105814962core:NetGoodwill2024-05-3105814962core:PlantMachinery2024-05-3105814962core:FurnitureFittings2024-05-3105814962core:ComputerEquipment2024-05-3105814962core:MotorVehicles2024-05-31058149622024-05-3105814962core:ComputerEquipment2025-05-3105814962core:ComputerEquipment2024-06-012025-05-3105814962core:CurrentFinancialInstruments2025-05-3105814962core:CurrentFinancialInstruments2024-05-3105814962core:Non-currentFinancialInstruments2025-05-3105814962core:Non-currentFinancialInstruments2024-05-3105814962bus:OrdinaryShareClass12024-06-012025-05-3105814962bus:OrdinaryShareClass12025-05-3105814962bus:OrdinaryShareClass12024-05-3105814962bus:PrivateLimitedCompanyLtd2024-06-012025-05-3105814962bus:SmallCompaniesRegimeForAccounts2024-06-012025-05-3105814962bus:FRS1022024-06-012025-05-3105814962bus:AuditExemptWithAccountantsReport2024-06-012025-05-3105814962bus:Director22024-06-012025-05-3105814962bus:CompanySecretary12024-06-012025-05-3105814962bus:FullAccounts2024-06-012025-05-31xbrli:purexbrli:sharesiso4217:GBP