Company registration number SC489905 (Scotland)
KELLOCKBANK LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026
PAGES FOR FILING WITH REGISTRAR
KELLOCKBANK LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 7
KELLOCKBANK LIMITED
BALANCE SHEET
AS AT 31 JANUARY 2026
31 January 2026
2026
2025
Notes
£
£
£
£
Fixed assets
Tangible assets
4
106,127
101,840
Current assets
Stocks
5
485,113
412,333
Debtors
6
1,381
153,806
Cash at bank and in hand
422,247
319,475
908,741
885,614
Creditors: amounts falling due within one year
7
(253,464)
(273,858)
Net current assets
655,277
611,756
Total assets less current liabilities
761,404
713,596
Provisions for liabilities
(4,748)
(9,202)
Net assets
756,656
704,394
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
756,556
704,294
Total equity
756,656
704,394
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
For the financial year ended 31 January 2026 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
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.
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.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
- 1 -
KELLOCKBANK LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 JANUARY 2026
31 January 2026
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:
M BELL
M Bell
Director
Company Registration No. SC489905
- 2 -
KELLOCKBANK LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026
1
Accounting policies
Company information
Kellockbank Limited is a private company limited by shares incorporated in Scotland. The registered office is Mains of Blackhills, Tyrie, Fraserburgh, Aberdeenshire, AB43 7DR.
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. The principal accounting policies adopted are set out below.
1.2
Going concern
The directors, having made due and careful enquiry, are of the opinion that the company has adequate working capital to execute its operations over the next 12 months. The directors, therefore, have made an informed judgement, at the time of approving the financial statements, that there is a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future.true
As a result, the directors have continued to adopt the going concern basis of accounting in preparing the annual financial statements.
1.3
Turnover
- 3 -
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 and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
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:
Plant and equipment
5 years straight line
Fixtures and fittings
5 years straight line
Computers
5 years straight line
Motor vehicles
5 years straight line
Kitchen Equipment
5 years straight line
Tenants improvements
10 years 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.
KELLOCKBANK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
1
Accounting policies
(Continued)
1.5
Stocks
- 4 -
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.
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 only enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors and loans from group companies. These are measured at amortised cost and are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Statement of comprehensive income.
1.8
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.
1.9
Employee benefits
The company operates a defined contribution plan for it's employees. A defined contribution plan is a pension plan under which the company pays fixed contributions into a separate entity. Once the contributions have been paid the company has no further payment obligations. The contributions are recognised as an expense in the Statement of comprehensive income when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the company in independently administered funds.
KELLOCKBANK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
1
Accounting policies
(Continued)
1.10
Retirement benefits
Payments to defined contribution retirement pension schemes are charged as an expense as they fall due.
1.11
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.
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was 48 (2025 - 49).
2026
2025
Number
Number
Total
48
49
3
Intangible fixed assets
Goodwill
£
Cost
At 1 February 2025 and 31 January 2026
232,000
Amortisation and impairment
At 1 February 2025 and 31 January 2026
232,000
Carrying amount
At 31 January 2026
At 31 January 2025
- 5 -
KELLOCKBANK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
4
Tangible fixed assets
Total
£
Cost
At 1 February 2025
332,245
Additions
49,839
Disposals
(37,285)
At 31 January 2026
344,799
Depreciation and impairment
At 1 February 2025
230,405
Depreciation charged in the year
45,552
Eliminated in respect of disposals
(37,285)
At 31 January 2026
238,672
Carrying amount
At 31 January 2026
106,127
At 31 January 2025
101,840
5
Stocks
2026
2025
£
£
Stocks
485,113
412,333
6
Debtors
2026
2025
Amounts falling due within one year:
£
£
Other debtors
153,806
Prepayments and accrued income
1,381
1,381
153,806
- 6 -
KELLOCKBANK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
7
Creditors: amounts falling due within one year
2026
2025
£
£
Trade creditors
85,386
114,719
Corporation tax
36,267
33,546
Other taxation and social security
92,615
92,434
Other creditors
5,064
2,786
Accruals and deferred income
34,132
30,373
253,464
273,858
8
Related party transactions
During the year, the company made advances to the directors totalling £37,947. Credits of £188,000 were received from the directors during the year resulting in a year end balance of £447 due from the company (2025 - £149,606 due to the company)
The balances were unsecured, interest‑free and had no fixed repayment terms; however, interest was charged for part of the year when the account was overdrawn.
- 7 -