Company registration number SC745920 (Scotland)
KILCOYNE DENTAL CARE LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
PAGES FOR FILING WITH REGISTRAR
KILCOYNE DENTAL CARE LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 6
KILCOYNE DENTAL CARE LTD
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
3
280,000
320,000
Tangible assets
4
246,743
257,090
526,743
577,090
Current assets
Stocks
2,500
4,200
Debtors
5
61,946
48,109
Cash at bank and in hand
26,383
15,549
90,829
67,858
Creditors: amounts falling due within one year
6
(156,124)
(135,897)
Net current liabilities
(65,295)
(68,039)
Total assets less current liabilities
461,448
509,051
Creditors: amounts falling due after more than one year
7
(413,877)
(452,082)
Provisions for liabilities
(9,361)
(9,808)
Net assets
38,210
47,161
Capital and reserves
Called up share capital
1
1
Profit and loss reserves
38,209
47,160
Total equity
38,210
47,161
KILCOYNE DENTAL CARE LTD
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2025
31 December 2025
- 2 -

For the financial year ended 31 December 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 and signed by the director and authorised for issue on 11 February 2026
Ms M Kilcoyne
Director
Company registration number SC745920 (Scotland)
KILCOYNE DENTAL CARE LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
1
Accounting policies
Company information
Kilcoyne Dental Care Ltd is a private company limited by shares incorporated in Scotland on 30 September 2022. The registered office is 6 Stewarton Drive, Cambuslang, Glasgow, G72 8DF.
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, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for dental goods and services provided in the normal course of business. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

1.3
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.

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:

Freehold land and buildings
2% straight line
Plant and equipment
25% reducing balance
Fixtures and fittings
25% reducing balance
Computers
25% straight line

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 valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

KILCOYNE DENTAL CARE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 4 -
1.6
Taxation

The tax expense represents the sum of 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.

1.7
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.

1.8
Retirement benefits

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

2
Employees

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

2025
2024
Number
Number
Total
8
7
KILCOYNE DENTAL CARE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 5 -
3
Intangible fixed assets
Goodwill
£
Cost
At 1 January 2025 and 31 December 2025
400,000
Amortisation and impairment
At 1 January 2025
80,000
Amortisation charged for the year
40,000
At 31 December 2025
120,000
Carrying amount
At 31 December 2025
280,000
At 31 December 2024
320,000
4
Tangible fixed assets
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Total
£
£
£
£
£
Cost
At 1 January 2025
204,948
77,697
10,753
4,920
298,318
Additions
-
0
9,104
-
0
3,049
12,153
At 31 December 2025
204,948
86,801
10,753
7,969
310,471
Depreciation and impairment
At 1 January 2025
8,188
27,527
3,821
1,692
41,228
Depreciation charged in the year
4,099
14,819
1,590
1,992
22,500
At 31 December 2025
12,287
42,346
5,411
3,684
63,728
Carrying amount
At 31 December 2025
192,661
44,455
5,342
4,285
246,743
At 31 December 2024
196,760
50,170
6,932
3,228
257,090
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
61,489
46,969
Prepayments and accrued income
457
1,140
61,946
48,109
KILCOYNE DENTAL CARE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 6 -
6
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
28,656
19,107
Trade creditors
-
0
25,831
Corporation tax
26,269
22,640
Other taxation and social security
18,836
7,063
Other creditors
44,888
30,030
Accruals and deferred income
37,475
31,226
156,124
135,897
7
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
413,877
452,082

The bank has a fixed security bond and floating charge over the property and undertakings of the company.

There is also a standard security over the property at 27 Douglas Street, Hamilton, ML3 0BP and a negative

pledge.

 

Amounts included above which fall due after five years are as follows:
Payable by instalments
299,252
356,832
8
Related party transactions
Balances with related parties

The following amounts were outstanding at the reporting end date:

Amounts owed by
Amounts owed to
related parties
related parties
2025
2024
2025
2024
£
£
£
£
Key management personnel
-
0
-
0
44,654
29,511
Other information

The balance due to the director is unsecured, interest free and there are no set repayment terms.

 

The Director has granted a personal guarantee in favour of Bank of Scotland PLC up to the value of £502,000 in respect of the company's bank loan.

2025-12-312025-01-01falsefalsefalse13 February 2026CCH SoftwareCCH Accounts Production 2025.300No description of principal activityMs M KilcoyneSC7459202025-01-012025-12-31SC7459202025-12-31SC7459202024-12-31SC745920core:NetGoodwill2025-12-31SC745920core:NetGoodwill2024-12-31SC745920core:LandBuildingscore:OwnedOrFreeholdAssets2025-12-31SC745920core:PlantMachinery2025-12-31SC745920core:FurnitureFittings2025-12-31SC745920core:ComputerEquipment2025-12-31SC745920core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-31SC745920core:PlantMachinery2024-12-31SC745920core:FurnitureFittings2024-12-31SC745920core:ComputerEquipment2024-12-31SC745920core:WithinOneYear2025-12-31SC745920core:WithinOneYear2024-12-31SC745920core:AfterOneYear2025-12-31SC745920core:AfterOneYear2024-12-31SC745920core:CurrentFinancialInstruments2025-12-31SC745920core:CurrentFinancialInstruments2024-12-31SC745920core:ShareCapital2025-12-31SC745920core:ShareCapital2024-12-31SC745920core:RetainedEarningsAccumulatedLosses2025-12-31SC745920core:RetainedEarningsAccumulatedLosses2024-12-31SC745920bus:Director12025-01-012025-12-31SC745920core:Goodwill2025-01-012025-12-31SC745920core:LandBuildingscore:OwnedOrFreeholdAssets2025-01-012025-12-31SC745920core:PlantMachinery2025-01-012025-12-31SC745920core:FurnitureFittings2025-01-012025-12-31SC745920core:ComputerEquipment2025-01-012025-12-31SC7459202024-01-012024-12-31SC745920core:NetGoodwill2024-12-31SC745920core:NetGoodwill2025-01-012025-12-31SC745920core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-31SC745920core:PlantMachinery2024-12-31SC745920core:FurnitureFittings2024-12-31SC745920core:ComputerEquipment2024-12-31SC7459202024-12-31SC745920core:Non-currentFinancialInstruments2025-12-31SC745920core:Non-currentFinancialInstruments2024-12-31SC745920bus:PrivateLimitedCompanyLtd2025-01-012025-12-31SC745920bus:SmallCompaniesRegimeForAccounts2025-01-012025-12-31SC745920bus:FRS1022025-01-012025-12-31SC745920bus:AuditExemptWithAccountantsReport2025-01-012025-12-31SC745920bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP