Silverfin false false 31/08/2025 01/09/2024 31/08/2025 Mr G Coull 06/04/2022 Mr J Grant 16/10/2008 Mr W McPherson 16/10/2008 Mr S Wilson 06/04/2022 20 April 2026 The principal activity of the Company during the financial year was that of the construction of domestic buildings. SC349995 2025-08-31 SC349995 bus:Director1 2025-08-31 SC349995 bus:Director2 2025-08-31 SC349995 bus:Director3 2025-08-31 SC349995 bus:Director4 2025-08-31 SC349995 2024-08-31 SC349995 core:CurrentFinancialInstruments 2025-08-31 SC349995 core:CurrentFinancialInstruments 2024-08-31 SC349995 core:Non-currentFinancialInstruments 2025-08-31 SC349995 core:Non-currentFinancialInstruments 2024-08-31 SC349995 core:ShareCapital 2025-08-31 SC349995 core:ShareCapital 2024-08-31 SC349995 core:RevaluationReserve 2025-08-31 SC349995 core:RevaluationReserve 2024-08-31 SC349995 core:RetainedEarningsAccumulatedLosses 2025-08-31 SC349995 core:RetainedEarningsAccumulatedLosses 2024-08-31 SC349995 core:LandBuildings 2024-08-31 SC349995 core:OtherPropertyPlantEquipment 2024-08-31 SC349995 core:LandBuildings 2025-08-31 SC349995 core:OtherPropertyPlantEquipment 2025-08-31 SC349995 bus:OrdinaryShareClass1 2025-08-31 SC349995 2024-09-01 2025-08-31 SC349995 bus:FilletedAccounts 2024-09-01 2025-08-31 SC349995 bus:SmallEntities 2024-09-01 2025-08-31 SC349995 bus:AuditExemptWithAccountantsReport 2024-09-01 2025-08-31 SC349995 bus:PrivateLimitedCompanyLtd 2024-09-01 2025-08-31 SC349995 bus:Director1 2024-09-01 2025-08-31 SC349995 bus:Director2 2024-09-01 2025-08-31 SC349995 bus:Director3 2024-09-01 2025-08-31 SC349995 bus:Director4 2024-09-01 2025-08-31 SC349995 core:OtherPropertyPlantEquipment 2024-09-01 2025-08-31 SC349995 2023-09-01 2024-08-31 SC349995 core:LandBuildings 2024-09-01 2025-08-31 SC349995 core:Non-currentFinancialInstruments 2024-09-01 2025-08-31 SC349995 bus:OrdinaryShareClass1 2024-09-01 2025-08-31 SC349995 bus:OrdinaryShareClass1 2023-09-01 2024-08-31 iso4217:GBP xbrli:pure xbrli:shares

Company No: SC349995 (Scotland)

# GRANT & MCPHERSON CONSTRUCTION LIMITED

### UNAUDITED FINANCIAL STATEMENTS
FOR THE FINANCIAL YEAR ENDED 31 AUGUST 2025
PAGES FOR FILING WITH THE REGISTRAR

GRANT & MCPHERSON CONSTRUCTION LIMITED

## UNAUDITED FINANCIAL STATEMENTS

FOR THE FINANCIAL YEAR ENDED 31 AUGUST 2025

Contents

GRANT & MCPHERSON CONSTRUCTION LIMITED

## BALANCE SHEET

AS AT 31 AUGUST 2025
GRANT & MCPHERSON CONSTRUCTION LIMITED

## BALANCE SHEET (continued)

AS AT 31 AUGUST 2025

| Note | 2025 |  | 2024
|  | £ |  | £
Fixed assets |  |  |  |
Tangible assets | 3 | 163,986 |  | 172,451
|  | 163,986 |  | 172,451
Current assets |  |  |  |
Stocks | 4 | 24,780 |  | 27,430
Debtors | 5 | 127,181 |  | 36,812
Cash at bank and in hand |  | 111,076 |  | 171,814
|  | 263,037 |  | 236,056
Creditors: amounts falling due within one year | 6 | ( 270,983) |  | ( 218,779)
Net current (liabilities)/assets |  | (7,946) |  | 17,277
Total assets less current liabilities |  | 156,040 |  | 189,728
Creditors: amounts falling due after more than one year | 7 | 0 |  | ( 7,500)
Provision for liabilities |  | ( 25,509) |  | ( 27,625)
Net assets |  | 130,531 |  | 154,603
Capital and reserves |  |  |  |
Called-up share capital | 8 | 100 |  | 100
Revaluation reserve |  | 69,422 |  | 69,422
Profit and loss account |  | 61,009 |  | 85,081
Total shareholders' funds |  | 130,531 |  | 154,603

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

Directors' responsibilities:

- The members have not required the Company to obtain an audit of its financial statements for the financial year in accordance with section 476;
- The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements; and
- These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime and a copy of the Statement of Income and Retained Earnings has not been delivered.

The financial statements of Grant & McPherson Construction Limited (registered number: SC349995) were approved and authorised for issue by the Board of Directors on 20 April 2026. They were signed on its behalf by:

Mr J Grant Director |  | Mr W McPherson Director
Mr G Coull Director |  | Mr S Wilson Director

GRANT & MCPHERSON CONSTRUCTION LIMITED

## NOTES TO THE FINANCIAL STATEMENTS

FOR THE FINANCIAL YEAR ENDED 31 AUGUST 2025
GRANT & MCPHERSON CONSTRUCTION LIMITED

## NOTES TO THE FINANCIAL STATEMENTS

FOR THE FINANCIAL YEAR ENDED 31 AUGUST 2025

##### 1. Accounting policies

The principal accounting policies are summarised below. They have all been applied consistently throughout the financial year and to the preceding financial year, unless otherwise stated.

##### General information and basis of accounting

Grant & McPherson Construction Limited (the Company) is a private company, limited by shares, incorporated in the United Kingdom under the Companies Act 2006 and is registered in Scotland. The address of the Company's registered office is 11 Main Street, Elgin, IV30 6BQ, United Kingdom.
The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and in accordance with Section 1A of Financial Reporting Standard 102 (FRS 102) ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland’ issued by the Financial Reporting Council and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime.
The financial statements are presented in pounds sterling which is the functional currency of the company and rounded to the nearest £.

##### Going concern

The directors have assessed the Balance Sheet and likely future cash flows at the date of approving these financial statements. The directors have a reasonable expectation that the Company has adequate resources to continue in operational existence and to meet its financial obligations as they fall due for at least 12 months from the date of signing these financial statements. Accordingly, they continue to adopt the going concern basis in preparing the financial statements.

##### 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.
Turnover from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

##### Employee benefits

Short term benefits
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

Defined contribution schemes
The Company operates a defined contribution scheme. The amount charged to the Statement of Income and Retained Earnings in respect of pension costs and other post-retirement benefits is the contributions payable in the financial year. Differences between contributions payable in the financial year and contributions actually paid are included as either accruals or prepayments in the Balance Sheet.

##### Taxation

Current tax
Current tax is provided at amounts expected to be paid (or recoverable) using the tax rates and laws that have been enacted or substantively enacted at the Balance Sheet date.
Deferred tax
Deferred tax arises as a result of including items of income and expenditure in taxation computations in periods different from those in which they are included in the Company's financial statements. Deferred tax is provided in full on timing differences which result in an obligation to pay more or less tax at a future date, at the average tax rates that are expected to apply when the timing differences reverse, based on current tax rates and laws. Deferred tax assets and liabilities are not discounted.
The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

##### Tangible fixed assets

Tangible fixed assets are stated at cost or valuation, net of depreciation and any provision for impairment. Depreciation is provided on all tangible fixed assets, other than investment property and freehold land, at rates calculated to write off the cost or valuation, less estimated residual value, of each asset on a straight-line or reducing balance basis over its expected useful life, as follows:

Land and buildings | not depreciated
Plant and machinery etc. | 25 % reducing balance

Residual value represents the estimated amount which would currently be obtained from disposal of an asset, after deducting estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life.
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.

##### Leases

The Company as lessee
Assets held under finance leases, hire purchase contracts and other similar arrangements, which confer rights and obligations similar to those attached to owned assets, are capitalised as tangible fixed assets at the fair value of the leased asset (or, if lower, the present value of the minimum lease payments as determined at the inception of the lease) and are depreciated over the shorter of the lease terms and their useful lives. The capital elements of future lease obligations are recorded as liabilities, while the interest elements are charged to the Statement of Income and Retained Earnings over the period of the leases to produce a constant periodic rate of interest on the remaining balance of the liability.

##### Impairment of assets

Assets, other than those measured at fair value, are assessed for indicators of impairment at each Balance Sheet date. If there is objective evidence of impairment, an impairment loss is recognised in the Statement of Income and Retained Earnings as described below.

Non-financial assets
At each balance sheet date, the company reviews its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any).

##### Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to sell, which is equivalent to the net realisable value. Cost includes direct materials.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

##### 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.

##### Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks.

##### 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.

##### Financial instruments

Financial assets and financial liabilities are recognised when the Company becomes a party to the contractual provisions of the instrument.
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the Company after deducting all of its liabilities.

Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are measured at transaction price including transaction costs.

Basic financial liabilities
Basic financial liabilities, including creditors and bank loans, are recognised at transaction price.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less.

Equity instruments
Equity instruments issued by the Company are recorded at the fair value of cash or other resources received or receivable, net of direct issue costs. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the Company.

##### Government grants

Government grants are recognised based on the performance model and are measured at the fair value of the asset received or receivable when there is reasonable assurance that the company will comply with conditions attaching to them and the grants will be received.
A grant that specifies performance conditions is recognised in income only when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the grant proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

#### 2. Employees

| 2025 |  | 2024
| Number |  | Number
Monthly average number of persons employed by the Company during the year, including directors | 16 |  | 14

#### 3. Tangible assets

| Land and buildings |  | Plant and machinery etc. |  | Total
| £ |  | £ |  | £
Cost |  |  |  |  |
At 01 September 2024 | 130,000 |  | 155,238 |  | 285,238
Additions | 0 |  | 2,373 |  | 2,373
At 31 August 2025 | 130,000 |  | 157,611 |  | 287,611
Accumulated depreciation |  |  |  |  |
At 01 September 2024 | 0 |  | 112,787 |  | 112,787
Charge for the financial year | 0 |  | 10,838 |  | 10,838
At 31 August 2025 | 0 |  | 123,625 |  | 123,625
Net book value |  |  |  |  |
At 31 August 2025 | 130,000 |  | 33,986 |  | 163,986
At 31 August 2024 | 130,000 |  | 42,451 |  | 172,451

#### 4. Stocks

| 2025 |  | 2024
| £ |  | £
Stocks | 4,895 |  | 5,200
Work in progress | 19,885 |  | 22,230
| 24,780 |  | 27,430

#### 5. Debtors

| 2025 |  | 2024
| £ |  | £
Trade debtors | 60,680 |  | 36,812
Other debtors | 66,501 |  | 0
| 127,181 |  | 36,812

#### 6. Creditors: amounts falling due within one year

| 2025 |  | 2024
| £ |  | £
Bank loans | 7,500 |  | 10,000
Trade creditors | 42,430 |  | 38,618
Corporation tax | 51,950 |  | 55,643
Other taxation and social security | 68,876 |  | 56,169
Other creditors | 100,227 |  | 58,349
| 270,983 |  | 218,779

Bank loans are secured over the assets of the company. Included within bank loans above, is the bounce back loan which is 100% secured by the UK government.

#### 7. Creditors: amounts falling due after more than one year

| 2025 |  | 2024
| £ |  | £
Bank loans | 0 |  | 7,500

Bank loans are secured over the assets of the company. Included within bank loans above, is the bounce back loan which is 100% secured by the UK government.

#### 8. Called-up share capital

| 2025 |  | 2024
| £ |  | £
Allotted, called-up and fully-paid |  |  |
100 Ordinary shares of £ 1.00 each | 100 |  | 100

#### 9. Related party transactions

Transactions with the entity's directors

Advances

At 1 September 2024 the balance owed by the directors was £17,874. During the year there was advances to the directors of £223,979, repayments of £176,000 and interest of £363, and subsequently the amounts owed by the directors as at 31 August 2025 was £66,215 . There are no fixed terms of repayment.