Company registration number SC089714 (Scotland)
BALMORE SPECIALIST CONTRACTS LIMITED
ANNUAL REPORT AND UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
BALMORE SPECIALIST CONTRACTS LIMITED
COMPANY INFORMATION
Directors
Victor MacKay
Carole MacKay
Secretary
Victor MacKay
Company number
SC089714
Registered office
179A Dalrymple Street
Greenock
PA15 1BX
Accountants
Welsh Walker
179A Dalrymple Street
Greenock
PA15 1BX
Business address
5C Kelburn Business Park
Port Glasgow
PA14 6TD
Bankers
Bank of Scotland Bishopbriggs
189-191 Kirkintilloch Road
City Centre
Glasgow
G64 2LS
BALMORE SPECIALIST CONTRACTS LIMITED
CONTENTS
Page
Directors' report
1
Accountants' report
2
Profit and loss account
3
Balance sheet
4
Statement of changes in equity
5
Notes to the financial statements
6 - 11
BALMORE SPECIALIST CONTRACTS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 AUGUST 2025

The directors present their annual report and financial statements for the year ended 31 August 2025.

Principal activities
The principal activity of the company during the year was that of steeplejacks.
Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Victor MacKay
Carole MacKay
Small companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.

On behalf of the board
Victor MacKay
Director
28 May 2026
- 1 -
BALMORE SPECIALIST CONTRACTS LIMITED
REPORT TO THE DIRECTORS ON THE PREPARATION OF THE UNAUDITED STATUTORY ACCOUNTS OF BALMORE SPECIALIST CONTRACTS LIMITED

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Balmore Specialist Contracts Limited for the year ended 31 August 2025 set out on pages 3 to 11 from the company’s accounting records and from information and explanations you have given us.

 

As a practising member firm of the ICAS we are subject to its ethical and other professional requirements which are detailed at https://icas.com/icas-framework-preparation-of-accounts.

This report is made solely to the board of directors of Balmore Specialist Contracts Limited, as a body, in accordance with the terms of our engagement letter dated 12 May 2026. Our work has been undertaken solely to prepare for your approval the financial statements of Balmore Specialist Contracts Limited and state those matters that we have agreed to state to the board of directors of Balmore Specialist Contracts Limited, as a body, in this report in accordance with the requirements of the ICAS as detailed at https://icas.com/icas-framework-preparation-of-accounts. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Balmore Specialist Contracts Limited and its board of directors as a body, for our work or for this report.

It is your duty to ensure that Balmore Specialist Contracts 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 profit of Balmore Specialist Contracts Limited. You consider that Balmore Specialist Contracts 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 Balmore Specialist Contracts 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.

Welsh Walker
Chartered Accountants
179A Dalrymple Street
Greenock
PA15 1BX
28 May 2026
- 2 -
BALMORE SPECIALIST CONTRACTS LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 AUGUST 2025
2025
2024
£
£
Turnover
1,169,538
1,374,880
Cost of sales
(656,201)
(771,129)
Gross profit
513,337
603,751
Administrative expenses
(378,435)
(334,744)
Other operating income
12,997
-
0
Operating profit
147,899
269,007
Interest payable and similar expenses
(5,413)
(3,936)
Profit before taxation
142,486
265,071
Tax on profit
(36,197)
(66,433)
Profit for the financial year
106,289
198,638

The profit and loss account has been prepared on the basis that all operations are continuing operations.

- 3 -
BALMORE SPECIALIST CONTRACTS LIMITED
BALANCE SHEET
AS AT
31 AUGUST 2025
31 August 2025
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
4
49,998
67,057
Current assets
Stocks
3,500
3,500
Debtors
5
601,948
439,530
Cash at bank and in hand
286,343
360,113
891,791
803,143
Creditors: amounts falling due within one year
6
(233,713)
(233,051)
Net current assets
658,078
570,092
Total assets less current liabilities
708,076
637,149
Creditors: amounts falling due after more than one year
7
(23,650)
(41,439)
Provisions for liabilities
(6,757)
(10,655)
Net assets
677,669
585,055
Capital and reserves
Called up share capital
5,100
5,100
Profit and loss reserves
672,569
579,955
Total equity
677,669
585,055

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

The member has not required the company to obtain an audit of its financial statements for the year in question 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.

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

The financial statements were approved by the board of directors and authorised for issue on 28 May 2026 and are signed on its behalf by:
Victor MacKay
Director
Company registration number SC089714 (Scotland)
- 4 -
BALMORE SPECIALIST CONTRACTS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 AUGUST 2025
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 September 2023
5,100
399,317
404,417
Year ended 31 August 2024:
Profit and total comprehensive income
-
198,638
198,638
Dividends
-
(18,000)
(18,000)
Balance at 31 August 2024
5,100
579,955
585,055
Year ended 31 August 2025:
Profit and total comprehensive income
-
106,289
106,289
Dividends
-
(13,675)
(13,675)
Balance at 31 August 2025
5,100
672,569
677,669
- 5 -
BALMORE SPECIALIST CONTRACTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
Company information

Balmore Specialist Contracts Limited is a private company limited by shares incorporated in Scotland. The registered office is 179A Dalrymple Street, Greenock, PA15 1BX.

1.1
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.

1.2
Revenue
- 6 -

Turnover represents amounts receivable for steeplejack services It is measured at the fair value of consideration received or receivable and represents amounts receivable net of discounts and value added tax.

Revenue 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 are recoverable.

1.3
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:

Tenants improvements
20% reducing balance
Plant and machinery
15% reducing balance
Fixtures, fittings & equipment
20% reducing balance
Motor vehicles
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.

1.4
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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.

BALMORE SPECIALIST CONTRACTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
1.5
Stocks
- 7 -

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.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

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.

1.6
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.

1.7
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ of FRS 102 to all of its financial instruments.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest.

 

Financial assets classified as receivable within one year are not amortised.

 

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date. Any impairment loss is recognised in the profit and loss account. Subsequent reversals are reversed recognised in profit and loss but not in excess of the amount that would have been determined had no impairment loss been recognised for the asset in prior years.

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.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

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. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

BALMORE SPECIALIST CONTRACTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
1.8
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.9
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.10
Employee benefits

The costs of short-term employee benefits including holiday pay are recognised as a liability and an expense.

1.11
Retirement benefits

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

1.12
Leases
As lessee

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.

- 8 -
BALMORE SPECIALIST CONTRACTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
1.13
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

1.14
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

1.15
Stock and Work In Progress
Stock is valued at the lower of cost and net realisable value. Work in progress is valued at cost of materials, labour and apportionment of overhead costs.
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are 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.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Depreciation

Depreciation of fixed assets has been based on estimated useful lives and residual values deemed appropriate by the directors. Estimated useful lives and residual values are reviewed annually and revised as appropriate.

Bad debts

Bad debt provisions are provided at rates deemed appropriate by directors.

 

Specific allowances are provided for when it is known to the directors that the debtor is not recoverable in part or in full.

 

General allowances are provided based on the directors cumulative knowledge and experience of the industry, where it is deemed probable a portion of the debtors balance will become unrecoverable.

 

- 9 -
BALMORE SPECIALIST CONTRACTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
3
Employees

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

2025
2024
Number
Number
Total
6
7
4
Tangible fixed assets
Tenants improvements
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 September 2024
3,378
24,088
19,614
100,978
148,058
Disposals
-
0
-
0
-
0
(10,995)
(10,995)
At 31 August 2025
3,378
24,088
19,614
89,983
137,063
Depreciation and impairment
At 1 September 2024
2,811
23,893
13,033
41,264
81,001
Depreciation charged in the year
113
29
1,641
14,812
16,595
Eliminated in respect of disposals
-
0
-
0
-
0
(10,531)
(10,531)
At 31 August 2025
2,924
23,922
14,674
45,545
87,065
Carrying amount
At 31 August 2025
454
166
4,940
44,438
49,998
At 31 August 2024
567
195
6,581
59,714
67,057

Motor vehicles includes assets with a net book value of £44,438 which are secured by hire purchase agreements. The depreciation of these assets in the year was £14,812.

5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
143,161
159,129
Corporation tax recoverable
40,307
34,907
Other debtors
418,480
245,494
601,948
439,530
- 10 -
BALMORE SPECIALIST CONTRACTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
6
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
22,820
18,450
Corporation tax
83,400
125,801
Other taxation and social security
45,415
39,187
Other creditors
82,078
49,613
233,713
233,051
7
Creditors: amounts falling due after more than one year
2025
2024
£
£
Other creditors
23,650
41,439
8
Related party transactions

At the balance sheet date the company owed £22,719 (2024 - £2,803 owed by) to Balmore Group Scotland Limited a UK registered company under the control of a close family member.

 

The company was also owed £251,331 (2024 - £84,400) by Balmore Lettings Limited, a UK registered company under the control of a close family member.

 

At the balance sheet the company was owed £5,000 from The Big Slice Corporation Limited and £33,481 by Balmore Wind Services both of which are UK registered companies under the control of a close family member.

 

9
Directors' transactions

Dividends totalling £13,675 (2024 - £18,000) were paid in the year in respect of shares held by the company's directors.

At the balance sheet date C. MacKay owed the company £107,100 (2024 - £118,800) and V. Mackay owed the company £20,129 (2024 - £20,129).

- 11 -
BALMORE SPECIALIST CONTRACTS LIMITED
DETAILED PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 AUGUST 2025
2025
2025
2024
2024
£
£
£
£
Turnover
Sales
1,169,538
1,374,880
Cost of sales
Opening stocks
Opening stock of finished goods
1,500
1,000
Opening work in progress - short term
2,000
1,000
Total opening stocks
3,500
2,000
Purchases and other direct costs
Direct costs
297,193
307,895
Wages and salaries
150,818
142,511
Subcontract labour
208,190
322,223
Total purchases and other direct costs
656,201
772,629
Closing stocks
Closing stock of finished goods
1,500
1,500
Closing work in progress - short term
2,000
2,000
Total closing stocks
3,500
3,500
Total cost of sales
(656,201)
(771,129)
Gross profit
43.89%
513,337
43.91%
603,751
Other operating income
Government grants receivable and released
12,997
-
BALMORE SPECIALIST CONTRACTS LIMITED
DETAILED PROFIT AND LOSS ACCOUNT (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
2025
2025
2024
2024
£
£
£
£
Administrative expenses
Wages and salaries
67,449
61,722
Staff welfare
5,016
1,197
Staff training
1,792
(421)
Staff pension costs
6,776
4,979
Directors' remuneration
100,997
81,643
Directors' pension costs
1,450
1,700
Office overheads
31,003
32,646
Cleaning
2,754
2,195
Property repairs and maintenance
2,805
1,416
Computer running costs
16,609
10,914
Motor running expenses
44,712
45,306
Travelling expenses
6,401
6,858
Professional subscriptions
6,721
6,745
Legal and professional fees
1,993
1,159
Accountancy
6,672
6,703
Charitable donations
8,329
3,236
Bank charges
592
578
Bad and doubtful debts
(5,291)
(5,585)
Insurances (not premises)
23,039
16,340
Printing, stationery & advertising
18,713
21,438
Telecommunications
11,804
11,553
Entertaining
1,900
-
Sundry expenses
2,590
4,069
Depreciation
16,595
18,353
Profit or loss on sale of tangible assets (non exceptional)
(2,986)
-
(378,435)
(334,744)
Operating profit
147,899
269,007
Interest payable and similar expenses
Bank interest on loans and overdrafts
162
289
Hire purchase interest payable
3,913
2,959
Interest on overdue taxation - not financial liabilities
1,338
688
(5,413)
(3,936)
Profit before taxation
12.18%
142,486
19.28%
265,071
2025-08-312024-09-01falsetruefalseCCH SoftwareCCH Accounts Production 2026.100Carole MacKayCarole MacKayVictor MacKaySC0897142024-09-012025-08-31SC089714bus:CompanySecretaryDirector12024-09-012025-08-31SC089714bus:Director12024-09-012025-08-31SC089714bus:CompanySecretary12024-09-012025-08-31SC089714bus:Director22024-09-012025-08-31SC089714bus:RegisteredOffice2024-09-012025-08-31SC089714bus:Agent12024-09-012025-08-31SC0897142025-08-31SC0897142023-09-012024-08-31SC089714core:RetainedEarningsAccumulatedLosses2023-09-012024-08-31SC089714core:RetainedEarningsAccumulatedLosses2024-09-012025-08-31SC0897142024-08-31SC089714core:PlantMachinery2025-08-31SC089714core:FurnitureFittings2025-08-31SC089714core:MotorVehicles2025-08-31SC089714core:LandBuildings2024-08-31SC089714core:PlantMachinery2024-08-31SC089714core:FurnitureFittings2024-08-31SC089714core:MotorVehicles2024-08-31SC089714core:CurrentFinancialInstrumentscore:WithinOneYear2025-08-31SC089714core:CurrentFinancialInstrumentscore:WithinOneYear2024-08-31SC089714core:Non-currentFinancialInstrumentscore:AfterOneYear2025-08-31SC089714core:Non-currentFinancialInstrumentscore:AfterOneYear2024-08-31SC089714core:CurrentFinancialInstruments2025-08-31SC089714core:CurrentFinancialInstruments2024-08-31SC089714core:ShareCapital2025-08-31SC089714core:ShareCapital2024-08-31SC089714core:RetainedEarningsAccumulatedLosses2025-08-31SC089714core:RetainedEarningsAccumulatedLosses2024-08-31SC089714core:ShareCapital2023-08-31SC089714core:RetainedEarningsAccumulatedLosses2023-08-31SC089714core:LandBuildingscore:LongLeaseholdAssets2024-09-012025-08-31SC089714core:PlantMachinery2024-09-012025-08-31SC089714core:FurnitureFittings2024-09-012025-08-31SC089714core:MotorVehicles2024-09-012025-08-31SC089714core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-08-31SC089714core:PlantMachinery2024-08-31SC089714core:FurnitureFittings2024-08-31SC089714core:MotorVehicles2024-08-31SC0897142024-08-31SC089714core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-08-31SC089714core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-09-012025-08-31SC089714core:Non-currentFinancialInstruments2025-08-31SC089714core:Non-currentFinancialInstruments2024-08-31SC089714bus:PrivateLimitedCompanyLtd2024-09-012025-08-31SC089714bus:FRS1022024-09-012025-08-31SC089714bus:AuditExemptWithAccountantsReport2024-09-012025-08-31SC089714bus:FullAccounts2024-09-012025-08-31xbrli:purexbrli:sharesiso4217:GBP