Company registration number SC237206 (Scotland)
DRS MOVE LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 28 AUGUST 2025
PAGES FOR FILING WITH REGISTRAR
DRS MOVE LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
DRS MOVE LTD
BALANCE SHEET
AS AT
28 AUGUST 2025
28 August 2025
- 1 -
28 August 2025
29 February 2024
Notes
£
£
£
£
Fixed assets
Tangible assets
5
89,835
113,454
Investments
6
6,881
6,121
96,716
119,575
Current assets
Stocks
7,900
7,900
Debtors
7
313,669
70,758
Cash at bank and in hand
32,331
4,898
353,900
83,556
Creditors: amounts falling due within one year
8
(453,844)
(267,441)
Net current liabilities
(99,944)
(183,885)
Total assets less current liabilities
(3,228)
(64,310)
Creditors: amounts falling due after more than one year
9
(43,271)
(93,584)
Net liabilities
(46,499)
(157,894)
Capital and reserves
Called up share capital
5,000
5,000
Profit and loss reserves
(51,499)
(162,894)
Total equity
(46,499)
(157,894)
DRS MOVE LTD
BALANCE SHEET (CONTINUED)
AS AT
28 AUGUST 2025
28 August 2025
28 August 2025
29 February 2024
Notes
£
£
£
£
- 2 -
For the financial Period ended 28 August 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 Period in question in accordance with section 476.
The director acknowledges his 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 26 May 2026 and are signed on its behalf by:
Mr S. Brown
Director
Company registration number SC237206 (Scotland)
DRS MOVE LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 28 AUGUST 2025
- 3 -
1
Accounting policies
Company information
DRS Move Ltd is a private company limited by shares incorporated in Scotland. The registered office is Stannergate House, 41 Dundee Road West, Broughty Ferry, Dundee, Scotland, DD5 1NB. The principal place of business is Block 5, Unit2, Nobel Road, Wester Gourdie Industrial Estate, Dundee, Scotland, DD2 4UH.
1.1
Reporting period
The financial statements have changed reporting date from 28th February to 28 August, the comparative amounts presented in the financial statements (including the related notes) are not entirely comparable.
1.2
Basis of preparation
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.
1.3
Going concern
The company made a profit before taxation of £111,395 (2024 Loss - £51,053).true
The directors consider that despite the balance sheet deficit of £46,499 (2024 - £157,894) the going concern basis is still applicable for the preparation of the financial statements as the ability of the company to continue to trade is dependant on the support of the bankers and other lenders.
1.4
Revenue
Turnover is measured at the fair value of the consideration received or receivable and represents amounts receivable for goods supplied and services rendered, stated net of discounts and of Value Added Tax.
1.5
Intangible fixed assets - goodwill
Goodwill arises on business acquisitions and represents the excess of the cost of the acquisition over the company's interest in the net amount of the identifiable assets, liabilities and contingent liabilities of the acquired business.
Goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. It is amortised on a straight-line basis over its useful life. Where a reliable estimate of the useful life of goodwill or intangible assets cannot be made, the life is presumed not to exceed ten years.
1.6
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.
DRS MOVE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 AUGUST 2025
1
Accounting policies
(Continued)
- 4 -
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
25% reducing balance
Equipment
25% reducing balance
Motor vehicles
15% reducing balance
Tenants improvements
25% reducing balance
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.
1.7
Fixed asset investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
1.8
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of 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). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
1.9
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.
1.10
Cash and cash equivalents
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.
DRS MOVE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 AUGUST 2025
1
Accounting policies
(Continued)
- 5 -
1.11
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company 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.
Classification of 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 company after deducting all of its liabilities.
1.12
Retirement benefits
Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund.
1.13
Leases
As lessee
Assets held under finance leases and hire purchase contracts are recognised in the statement of financial position as assets and liabilities at the lower of the fair value of the assets and the present value of the minimum lease payments, which is determined at the inception of the lease term. Any initial direct costs of the lease are added to the amount recognised as an asset.
Lease payments are apportioned between the finance charges and reduction of the outstanding lease liability using the effective interest method. Finance charges are allocated to each period so as to produce a constant rate of interest on the remaining balance of the liability.
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the director is required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated 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 where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
DRS MOVE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 AUGUST 2025
- 6 -
3
Employees
The average monthly number of persons (including directors) employed by the company during the Period was:
2025
2024
Number
Number
Total
11
13
4
Intangible fixed assets
Goodwill
£
Cost
At 1 March 2024 and 28 August 2025
291,244
Amortisation
At 1 March 2024 and 28 August 2025
291,244
Carrying amount
At 28 August 2025
At 29 February 2024
5
Tangible fixed assets
Plant and machinery
Equipment
Motor vehicles
Tenants improvements
Total
£
£
£
£
£
Cost
At 1 March 2024
34,167
12,212
164,885
1,030
212,294
Additions
2,000
1,440
3,440
At 28 August 2025
36,167
13,652
164,885
1,030
215,734
Depreciation and impairment
At 1 March 2024
22,081
12,086
63,933
740
98,840
Depreciation charged in the Period
4,842
538
21,579
100
27,059
At 28 August 2025
26,923
12,624
85,512
840
125,899
Carrying amount
At 28 August 2025
9,244
1,028
79,373
190
89,835
At 29 February 2024
12,086
126
100,952
290
113,454
DRS MOVE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 AUGUST 2025
- 7 -
6
Fixed asset investments
2025
2024
£
£
Other investments other than loans
6,881
6,121
The company owns 3,795 (2024 - 3,000) shares in Britannia Movers International PLC.
Movements in fixed asset investments
Other
£
Cost or valuation
At 1 March 2024
6,121
Additions
760
At 28 August 2025
6,881
Carrying amount
At 28 August 2025
6,881
At 29 February 2024
6,121
7
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
202,475
14,971
Other debtors
111,194
55,787
313,669
70,758
8
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
6,000
6,000
Trade creditors
184,718
50,497
Corporation tax
789
Other taxation and social security
120,293
84,005
Other creditors
142,833
126,150
453,844
267,441
DRS MOVE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 AUGUST 2025
- 8 -
9
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans
23,037
28,722
Other creditors
20,234
64,862
43,271
93,584
10
Directors' transactions
During the period the company traded with M&S Tayside Ltd, a company in which the director Mr S. Brown is a shareholder and director.
At the period end the company was due to pay the directors £45,662 (2024 - £26,840) This amount is interest-free and repayable on demand.
11
Parent company
The company was under the control of the director throughout the current financial period who is owner of the ultimate parent company, Brown's Removals & Storage Ltd. Brown's Removals & Storage Ltd purchased the shares of DRS Move Ltd on 9th April 2025.
Brown's Removals & Storage Ltd is a company registered in Scotland at Stannergate House, 41 Dundee Road West, Broughty Ferry, Dundee, DD5 1NB.