BrightAccountsProduction v1.0.0 v1.0.0 2024-08-01 The company was not dormant during the period The company was trading for the entire period Unaudited Accounts The principal activity of the company is the manufacture of tanks, reservoirs and containers 27 April 2026 13 13 NI632406 2025-07-31 NI632406 2024-07-31 NI632406 2023-07-31 NI632406 2024-08-01 2025-07-31 NI632406 2023-08-01 2024-07-31 NI632406 uk-bus:PrivateLimitedCompanyLtd 2024-08-01 2025-07-31 NI632406 uk-curr:PoundSterling 2024-08-01 2025-07-31 NI632406 uk-bus:SmallCompaniesRegimeForAccounts 2024-08-01 2025-07-31 NI632406 uk-bus:FullAccounts 2024-08-01 2025-07-31 NI632406 uk-core:ShareCapital 2025-07-31 NI632406 uk-core:ShareCapital 2024-07-31 NI632406 uk-core:RetainedEarningsAccumulatedLosses 2025-07-31 NI632406 uk-core:RetainedEarningsAccumulatedLosses 2024-07-31 NI632406 uk-core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests 2025-07-31 NI632406 uk-core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests 2024-07-31 NI632406 uk-bus:FRS102 2024-08-01 2025-07-31 NI632406 uk-core:CopyrightsPatentsTrademarksServiceOperatingRights 2024-08-01 2025-07-31 NI632406 uk-core:Goodwill 2024-08-01 2025-07-31 NI632406 uk-core:LandBuildings 2024-08-01 2025-07-31 NI632406 uk-core:PlantMachinery 2024-08-01 2025-07-31 NI632406 uk-core:CopyrightsPatentsTrademarksServiceOperatingRights 2024-07-31 NI632406 uk-core:Goodwill 2024-07-31 NI632406 uk-core:CopyrightsPatentsTrademarksServiceOperatingRights 2025-07-31 NI632406 uk-core:Goodwill 2025-07-31 NI632406 uk-core:CurrentFinancialInstruments 2025-07-31 NI632406 uk-core:CurrentFinancialInstruments 2024-07-31 NI632406 uk-core:WithinOneYear 2025-07-31 NI632406 uk-core:WithinOneYear 2024-07-31 NI632406 uk-core:WithinOneYear 2025-07-31 NI632406 uk-core:WithinOneYear 2024-07-31 NI632406 uk-core:WithinOneYear 2025-07-31 NI632406 uk-core:WithinOneYear 2024-07-31 NI632406 uk-core:AfterOneYear 2025-07-31 NI632406 uk-core:AfterOneYear 2024-07-31 NI632406 uk-core:BetweenOneTwoYears 2025-07-31 NI632406 uk-core:BetweenOneTwoYears 2024-07-31 NI632406 uk-core:BetweenOneFiveYears 2025-07-31 NI632406 uk-core:BetweenOneFiveYears 2024-07-31 NI632406 uk-core:OtherMiscellaneousReserve 2024-07-31 NI632406 uk-core:OtherMiscellaneousReserve 2024-08-01 2025-07-31 NI632406 uk-core:AcceleratedTaxDepreciationDeferredTax 2025-07-31 NI632406 uk-core:TaxLossesCarry-forwardsDeferredTax 2025-07-31 NI632406 uk-core:OtherDeferredTax 2025-07-31 NI632406 uk-core:RevaluationPropertyPlantEquipmentDeferredTax 2025-07-31 NI632406 uk-core:OtherMiscellaneousReserve 2025-07-31 NI632406 2024-08-01 2025-07-31 NI632406 uk-bus:Director1 2024-08-01 2025-07-31 NI632406 uk-bus:Director2 2024-08-01 2025-07-31 NI632406 uk-bus:Director3 2024-08-01 2025-07-31 NI632406 uk-bus:AuditExempt-NoAccountantsReport 2024-08-01 2025-07-31 xbrli:pure iso4217:GBP xbrli:shares
Company Registration Number: NI632406
 
 
Q Mac Silos Limited
 
Unaudited Financial Statements
 
for the financial year ended 31 July 2025



Q Mac Silos Limited
Company Registration Number: NI632406
BALANCE SHEET
as at 31 July 2025

2025 2024
Notes £ £
 
Fixed Assets
Tangible assets 5 239,024 252,704
───────── ─────────
 
Current Assets
Stocks 6 131,260 145,045
Debtors 7 104,595 118,283
Cash at bank and in hand 465,136 394,961
───────── ─────────
700,991 658,289
───────── ─────────
Creditors: amounts falling due within one year 8 (171,629) (186,027)
───────── ─────────
Net Current Assets 529,362 472,262
───────── ─────────
Total Assets less Current Liabilities 768,386 724,966
 
Creditors:
amounts falling due after more than one year 9 (11,141) (26,313)
 
Provisions for liabilities 10 (46,718) (48,894)
───────── ─────────
Net Assets 710,527 649,759
═════════ ═════════
 
Capital and Reserves
Called up share capital 3 3
Retained earnings 710,524 649,756
───────── ─────────
Equity attributable to owners of the company 710,527 649,759
═════════ ═════════
 
The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with the provisions of FRS 102 Section 1A (Small Entities).
           
The company has taken advantage of the exemption under section 444 not to file the Profit and Loss Account and Directors' Report.
           
For the financial year ended 31 July 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006.
           
The directors confirm that the members have not required the company to obtain an audit of its financial statements for the financial year in question in accordance with section 476 of the Companies Act 2006.
           
The directors acknowledge their responsibilities for ensuring that the company keeps accounting records which comply with section 386 and for preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of the financial year and of its profit and loss for the financial year in accordance with the requirements of sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.
           
Approved by the Board and authorised for issue on 27 April 2026 and signed on its behalf by
           
           
Karen Dallas     Thomas Mc Keown
Director     Director
           
           
Trevor Mc Keown          
Director          
           



Q Mac Silos Limited
NOTES TO THE FINANCIAL STATEMENTS
for the financial year ended 31 July 2025

   
1. General Information
 
Q Mac Silos Limited is a company limited by shares incorporated in Northern Ireland. 161a Ballymaguire Road, Stewartstown, Dungannon, Co Tyrone, BT71 5NN, Northern Ireland is the registered office, which is also the principal place of business of the company. The nature of the company’s operations and its principal activities are set out in the Directors' Report. The financial statements have been presented in Pound (£) which is also the functional currency of the company.
         
2. Summary of Significant Accounting Policies
 
The following accounting policies have been applied consistently in dealing with items which are considered material in relation to the company's financial statements.
 
Statement of compliance
The financial statements of the company for the year ended 31 July 2025 have been prepared in accordance with the provisions of FRS 102 Section 1A (Small Entities) and the Companies Act 2006.
 
Basis of preparation
The financial statements have been prepared on the going concern basis and in accordance with the historical cost convention except for certain properties and financial instruments that are measured at revalued amounts or fair values, as explained in the accounting policies below. Historical cost is generally based on the fair value of the consideration given in exchange for assets.
 
Turnover
Turnover comprises the invoice value of goods supplied by the company, exclusive of trade discounts and value added tax.
 
Patents
Patents are valued at cost less accumulated amortisation.
 
Goodwill
Purchased goodwill arising on the acquisition of a business represents the excess of the acquisition cost over the fair value of the identifiable net assets including other intangible fixed assets when they were acquired. Purchased goodwill is capitalised in the Balance Sheet and amortised on a straight line basis over its economic useful life of 5 years, which is estimated to be the period during which benefits are expected to arise.  On disposal of a business any goodwill not yet amortised is included in determining the profit or loss on sale of the business.
 
Tangible assets and depreciation
Tangible assets are stated at cost or at valuation, less accumulated depreciation. The charge to depreciation is calculated to write off the original cost or valuation of tangible assets, less their estimated residual value, over their expected useful lives as follows:
 
  Land and buildings freehold - 5% Straight line
  Plant and machinery - 10% Straight line
 
The carrying values of tangible fixed assets are reviewed annually for impairment in periods if events or changes in circumstances indicate the carrying value may not be recoverable.
 
Leasing and hire purchases
Tangible assets held under leasing and Hire Purchases arrangements which transfer substantially all the risks and rewards of ownership to the company are capitalised and included in the Balance Sheet at their cost or valuation, less depreciation. The corresponding commitments are recorded as liabilities. Payments in respect of these obligations are treated as consisting of capital and interest elements, with interest charged to the Profit and Loss Account.
 
Stocks
Stocks are valued at the lower of cost and net realisable value. Stocks are determined on a first-in first-out basis. Cost comprises expenditure incurred in the normal course of business in bringing stocks to their present location and condition.  Full provision is made for obsolete and slow moving items. Net realisable value comprises actual or estimated selling price (net of trade discounts) less all further costs to completion or to be incurred in marketing and selling.
 
Trade and other debtors
Trade and other debtors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method less impairment losses for bad and doubtful debts except where the effect of discounting would be immaterial. In such cases the receivables are stated at cost less impairment losses for bad and doubtful debts.
 
Borrowing costs
Borrowing costs relating to the acquisition of assets are capitalised at the appropriate rate by adding them to the cost of assets being acquired. Investment income earned on the temporary investment of specific borrowings pending their expenditure on the assets is deducted from the borrowing costs eligible for capitalisation. All other borrowing costs are recognised in profit or loss in the period in which they are incurred.
 
Provisions
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. Provisions are measured at the present value of the expenditures expected to be required to settle the obligation using a pre-tax rate that reflects current market assessments of the same value of money and the risks specific to the obligation. The increase in the provision due to passage of time is recognised as interest expense.
 
Trade and other creditors
Trade and other creditors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest rate method, unless the effect of discounting would be immaterial, in which case they are stated at cost.
 
Employee benefits
The company operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund. The company also operates a defined benefit pension scheme for its employees providing benefits based on final pensionable pay. The assets of this scheme are also held separately from those of the company, being invested with pension fund managers.
 
Taxation and deferred taxation

Current tax represents the amount expected to be paid or recovered in respect of taxable profits for the financial year and is calculated using the tax rates and laws that have been enacted or substantially enacted at the Balance Sheet date.

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date where transactions or events have occurred at that date that will result in an obligation to pay more tax in the future, or a right to pay less tax in the future. Timing differences are temporary differences between the company's taxable profits and its results as stated in the financial statements.

Deferred tax is measured on an undiscounted basis at the tax rates that are anticipated to apply in the periods in which the timing differences are expected to reverse, based on tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

 
Foreign currencies
Monetary assets and liabilities denominated in foreign currencies are translated at the rates of exchange ruling at the Balance Sheet date. Non-monetary items that are measured in terms of historical cost in a foreign currency are translated at the rates of exchange ruling at the date of the transaction. Non-monetary items that are measured at fair value in a foreign currency are translated using the exchange rates at the date when the fair value was determined. The resulting exchange differences are dealt with in the Profit and Loss Account.
 
Ordinary share capital
The ordinary share capital of the company is presented as equity.
       
3. Employees
 
The average monthly number of employees, including directors, during the financial year was 13, (2024 - 13).
 
  2025 2024
  Number Number
 
Total 13 13
  ═════════ ═════════
         
4. Intangible assets
       
  Patents Goodwill Total
  £ £ £
Cost
At 1 August 2024 2,158 32,000 34,158
  ───────── ───────── ─────────
 
At 31 July 2025 2,158 32,000 34,158
  ───────── ───────── ─────────
Amortisation
 
At 31 July 2025 2,158 32,000 34,158
  ───────── ───────── ─────────
Net book value
At 31 July 2025 - - -
  ═════════ ═════════ ═════════
         
5. Tangible assets
  Land and Plant and Total
  buildings machinery  
  freehold    
  £ £ £
Cost
At 1 August 2024 84,443 388,577 473,020
Additions - 13,159 13,159
  ───────── ───────── ─────────
At 31 July 2025 84,443 401,736 486,179
  ───────── ───────── ─────────
Depreciation
At 1 August 2024 44,849 175,467 220,316
Charge for the financial year 4,222 22,617 26,839
  ───────── ───────── ─────────
At 31 July 2025 49,071 198,084 247,155
  ───────── ───────── ─────────
Net book value
At 31 July 2025 35,372 203,652 239,024
  ═════════ ═════════ ═════════
At 31 July 2024 39,594 213,110 252,704
  ═════════ ═════════ ═════════
           
5.1. Tangible assets continued
 
Included above are assets held under finance leases or hire purchase contracts as follows:
 
  2025   2024  
  Net Depreciation Net Depreciation
  book value charge book value charge
  £ £ £ £
 
Plant and machinery 36,450 4,050 40,500 4,500
  ═════════ ═════════ ═════════ ═════════
       
6. Stocks 2025 2024
  £ £
 
Finished goods and goods for resale 131,260 145,045
  ═════════ ═════════
 
The replacement cost of stock did not differ significantly from the figures shown.
       
7. Debtors 2025 2024
  £ £
 
Trade debtors 98,457 112,145
Other debtors 6,138 6,138
  ───────── ─────────
  104,595 118,283
  ═════════ ═════════
       
8. Creditors 2025 2024
Amounts falling due within one year £ £
 
Bank loan 8,728 10,648
Net obligations under finance leases
and hire purchase contracts 8,844 8,844
Trade creditors 37,968 63,910
Taxation 52,538 40,812
Directors' current accounts 59,734 58,437
Other creditors - 56
Accruals:
Pension accrual 1,302 915
Other accruals 2,515 2,405
  ───────── ─────────
  171,629 186,027
  ═════════ ═════════
       
9. Creditors 2025 2024
Amounts falling due after more than one year £ £
 
Bank loan - 8,331
Finance leases and hire purchase contracts 11,141 17,982
  ───────── ─────────
  11,141 26,313
  ═════════ ═════════
 
Loans
Repayable in one year or less, or on demand (Note 8) 8,728 10,648
Repayable between one and two years - 8,331
  ───────── ─────────
  8,728 18,979
  ═════════ ═════════
 
 
Net obligations under finance leases
and hire purchase contracts
Repayable within one year 8,844 8,844
Repayable between one and five years 11,141 17,982
  ───────── ─────────
  19,985 26,826
  ═════════ ═════════
         
10. Provisions for liabilities
 
The amounts provided for deferred taxation are analysed below:
 
  Capital Total Total
  allowances    
       
    2025 2024
  £ £ £
 
At financial year start 48,894 48,894 40,564
Charged to profit and loss (2,176) (2,176) 8,330
  ───────── ───────── ─────────
At financial year end 46,718 46,718 48,894
  ═════════ ═════════ ═════════
       
11. Capital commitments
 
The company had no material capital commitments at the financial year-ended 31 July 2025.
   
12. Post-Balance Sheet Events
 
There have been no significant events affecting the company since the financial year-end.