Company registration number SC465072 (Scotland)
ALAN MACKAY MACHINERY (FORFAR) LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
ALAN MACKAY MACHINERY (FORFAR) LIMITED
COMPANY INFORMATION
Directors
Mr A MacKay
Mrs IM MacKay
Mr R Anderson
Secretary
Mrs IM MacKay
Company number
SC465072
Registered office
Garthfield
Padanaram
Forfar
DD8 1PF
Auditor
Findlays Audit Limited
11 Dudhope Terrace
Dundee
DD3 6TS
Bankers
The Royal Bank of Scotland
65 East High Street
Forfar
DD8 2EP
Solicitors
Gilson Gray LLP
2 West Marketgait
Dundee
DD1 1QN
ALAN MACKAY MACHINERY (FORFAR) LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 6
Statement of income and retained earnings
7
Balance sheet
8
Statement of cash flows
9
Notes to the financial statements
10 - 19
ALAN MACKAY MACHINERY (FORFAR) LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -
The directors present the strategic report for the year ended 31 December 2025.
Principal activities
The principal activity of the Company during the financial year continued to be that of the servicing and selling of agricultural machinery.
Review of the business
The company delivered a profitable financial performance during the year, notwithstanding a reduction in turnover compared to the prior period. The business remains self‑funded, with no reliance on external bank finance, and continues to operate with a strong balance sheet supported by significant cash reserves. The directors have maintained their approach of reinvesting profits back into the business and are satisfied with the results for the year ended 31 December 2025.
Principal risks and uncertainties
The company’s operations are subject to a range of risks and uncertainties inherent in the agricultural sector. The primary risk continues to be adverse and unpredictable weather conditions, which can have a direct impact on customer demand and the timing of machinery purchases. In addition, general economic and trading conditions, including cost inflation and margin pressure from manufacturers, remain ongoing areas of uncertainty.
The directors continue to monitor these risks closely and believe that the company’s strong financial position and flexible operating model place it in a good position to manage potential adverse conditions.
Development and performance
During the year, the company continued to operate in line with prior periods, with no significant changes to the nature or scale of operations. The focus remained on maintaining profitability, managing stock levels effectively, and controlling costs in response to market conditions. No material developments or restructurings took place during the year.
Key performance indicators
The directors monitor the performance of the business using a range of key performance indicators, including gross profit margin, the ratio of wages to sales, chargeable hours, and profit per sale on wholegoods. These KPIs are reviewed regularly and provide the directors with relevant information to assess operational efficiency and financial performance. While gross margins reduced during the year, overall performance remained satisfactory given prevailing market conditions.
Future Developments
The company continues to seek opportunities to enhance turnover and profitability where appropriate. Focus remains on optimising returns from existing operations and maintaining a disciplined approach to cost control and stock management. The directors are confident that the company’s strong balance sheet, profitability, and established market position will support its continued success and long‑term sustainability.
Mr A MacKay
Director
21 July 2026
ALAN MACKAY MACHINERY (FORFAR) LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
The directors present their annual report and financial statements for the year ended 31 December 2025.
Results and dividends
The results for the year are set out on page 7.
Ordinary dividends were paid amounting to £1,500. The directors do not recommend payment of a further dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr A MacKay
Mrs IM MacKay
Mr R Anderson
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
On behalf of the board
Mr A MacKay
Director
21 July 2026
ALAN MACKAY MACHINERY (FORFAR) LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.
In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
ALAN MACKAY MACHINERY (FORFAR) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ALAN MACKAY MACHINERY (FORFAR) LIMITED
- 4 -
Opinion
We have audited the financial statements of Alan MacKay Machinery (Forfar) Limited (the 'company') for the year ended 31 December 2025 which comprise the statement of income and retained earnings, the balance sheet, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 December 2025 and of its profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
ALAN MACKAY MACHINERY (FORFAR) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ALAN MACKAY MACHINERY (FORFAR) LIMITED (CONTINUED)
- 5 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
Irregularities, including fraud are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material mis-statements in respect of irregularities, including fraud and non-compliance with laws and regulations as detailed below.
The audit team has appropriate skills and expertise required and through discussions with management and Directors, knowledge of the sector to ensure any non compliance is recognised and all necessary disclosures are made. The controls in place help the company mitigate the risk of fraud and also aids them in highlighting any instances of fraud that might have occurred.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
Inquiry of management regarding any known or suspected instances of non‑compliance with laws and regulations, including GDPR, health and safety, FCA regulations, employment law, and fraud.
Inquiry of management as to areas considered susceptible to fraud, including management’s understanding of how actual, suspected, or alleged fraud could occur within the business.
Review of correspondence with regulators, including HMRC and the FCA, for indications of adverse matters or non-compliance.
Assessment and challenge of management’s key accounting judgments and estimates to consider the risk of error or bias.
Addressing the risk of management override of controls, including testing of journal entries and other management adjustments for appropriateness.
Review of large, unusual, or non‑routine transactions, including consideration of potential management bias and the risk of undisclosed related party transactions.
Analytical procedures performed to identify unusual or unexpected relationships or transactions.
Cut‑off testing over revenue to address the risk of inappropriate revenue recognition.
Directional testing of sales invoices to address completeness of revenue.
ALAN MACKAY MACHINERY (FORFAR) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ALAN MACKAY MACHINERY (FORFAR) LIMITED (CONTINUED)
- 6 -
Because of the field in which the company operates in, we identified the following areas as those most likely to have a material impact on the financial statements:
Direct impact on financial statements:
Companies Act 2006
FRS 102
Corporate tax laws
Indirect impact on financial statements:
Employments laws
Health & Safety Act
GDPR
FCA regulations
Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
Use of our report
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
Lesley Campbell, BA, C.A. (Senior Statutory Auditor)
For and on behalf of Findlays Audit Limited, Statutory Auditor
Chartered Accountants
11 Dudhope Terrace
Dundee
DD3 6TS
21 July 2026
Findlays is eligible for appointment as auditor of the company by virtue of its eligibility for appointment as auditor of a company under s 1212 of the Companies Act 2006
ALAN MACKAY MACHINERY (FORFAR) LIMITED
STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 7 -
2025
2024
Notes
£
£
Turnover
3
11,246,973
13,490,735
Cost of sales
(9,936,890)
(11,649,040)
Gross profit
1,310,083
1,841,695
Administrative expenses
(708,492)
(785,489)
Other operating income
44,701
14,519
Operating profit
4
646,292
1,070,725
Interest receivable and similar income
8
105,490
81,367
Profit before taxation
751,782
1,152,092
Tax on profit
9
(188,258)
(290,448)
Profit for the financial year
563,524
861,644
Retained earnings brought forward
7,051,362
6,191,218
Dividends
10
(1,500)
(1,500)
Retained earnings carried forward
7,613,386
7,051,362
The profit and loss account has been prepared on the basis that all operations are continuing operations.
The notes on pages 10 to 19 form part of these financial statements.
ALAN MACKAY MACHINERY (FORFAR) LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 8 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
11
114,539
113,939
Current assets
Stocks
12
4,578,732
3,377,652
Debtors
13
1,116,283
1,008,939
Cash at bank and in hand
3,987,358
3,962,597
9,682,373
8,349,188
Creditors: amounts falling due within one year
14
(2,161,623)
(1,390,448)
Net current assets
7,520,750
6,958,740
Total assets less current liabilities
7,635,289
7,072,679
Provisions for liabilities
Deferred tax liability
15
21,803
21,217
(21,803)
(21,217)
Net assets
7,613,486
7,051,462
Capital and reserves
Called up share capital
17
100
100
Profit and loss reserves
7,613,386
7,051,362
Total equity
7,613,486
7,051,462
The notes on pages 10 to 19 form part of these financial statements.
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved by the board of directors and authorised for issue on 21 July 2026 and are signed on its behalf by:
Mr A MacKay
Director
Company registration number SC465072 (Scotland)
ALAN MACKAY MACHINERY (FORFAR) LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
19
419,566
1,349,526
Income taxes paid
(446,519)
(180,956)
Net cash (outflow)/inflow from operating activities
(26,953)
1,168,570
Investing activities
Purchase of tangible fixed assets
(53,776)
(41,971)
Proceeds from disposal of tangible fixed assets
1,500
Interest received
105,490
81,367
Net cash generated from investing activities
53,214
39,396
Financing activities
Dividends paid
(1,500)
(1,500)
Net cash used in financing activities
(1,500)
(1,500)
Net increase in cash and cash equivalents
24,761
1,206,466
Cash and cash equivalents at beginning of year
3,962,597
2,756,131
Cash and cash equivalents at end of year
3,987,358
3,962,597
The notes on pages 10 to 19 form part of these financial statements.
ALAN MACKAY MACHINERY (FORFAR) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 10 -
1
Accounting policies
Company information
Alan MacKay Machinery (Forfar) Limited is a private company limited by shares incorporated in Scotland. The registered office is Garthfield, Padanaram, Forfar, DD8 1PF.
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.
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
Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Revenue
Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer.
The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:
Revenue from the sale of agricultural machinery, parts and related services is recognised at the point at which goods or services are invoiced and control passes to the customer.
Workshop labour work in progress is recognised at direct labour cost only. Parts associated with incomplete jobs remain included within stock until invoiced. No profit is recognised in work in progress.
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
15% reducing balance
Fixtures and fittings
25% reducing balance
Computers
25% reducing balance
Motor vehicles
3 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.
ALAN MACKAY MACHINERY (FORFAR) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 11 -
1.5
Impairment of fixed assets
At the end of each reporting period, the company assesses whether there is any indication that its tangible assets may be impaired. If such an indication exists, the recoverable amount of the asset is estimated to determine any impairment loss.
1.6
Stocks
Stocks are stated at the lower of cost and net realisable value. Cost comprises purchase price together with directly attributable costs incurred in bringing the stock to its present location and condition.
Work in progress relates solely to workshop labour performed but not yet invoiced at the year end and is valued at direct labour cost only. Parts associated with incomplete jobs remain included within stock until invoiced. No profit is recognised in work in progress. Due to the nature of the business, work in progress balances are immaterial.
Stocks are reviewed at each reporting date to assess whether any impairment is required. Where the net realisable value of individual stock items is estimated to be lower than cost, a write‑down is recognised to reflect expected recoverable amounts.
Stock provisions are determined on an item‑by‑item basis for both parts and wholegoods, with impairment percentages applied depending on the nature, age and condition of the stock item. The assessment is informed by prior‑year written‑down values, historical sales patterns and management’s expectation of recoverability.
Any write‑downs are recognised through cost of sales and are not held within a separate provision account. Where conditions improve and the reasons for a write‑down no longer apply, previously recognised impairments may be reversed, subject to the lower of original cost or revised net realisable value.
1.7
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.
1.8
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.
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.
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.
ALAN MACKAY MACHINERY (FORFAR) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 12 -
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.
Financial risk management
The company’s financial instruments comprise cash and bank balances, bank borrowings, and trade debtors and creditors. Credit risk arises principally from trade receivables; however, the directors consider exposure to be limited due to the customer base and ongoing credit control procedures. Liquidity and cash flow risk are managed through regular cash flow forecasting and the availability of bank facilities. The directors consider the company’s exposure to price risk to be insignificant.
1.9
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.
1.10
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.
ALAN MACKAY MACHINERY (FORFAR) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 13 -
1.11
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.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.12
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
ALAN MACKAY MACHINERY (FORFAR) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 14 -
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.
Stock provision
The company holds significant levels of stock, and judgement is required in assessing whether the carrying value of individual stock items exceeds their net realisable value. Management reviews stock on an item‑by‑item basis and applies write‑downs where appropriate, with impairment percentages varying depending on the age, condition and expected recoverability of the stock item.
The assessment is informed by prior‑year written‑down values, historical sales experience and management’s expectations of future demand. Any write‑downs are recognised through cost of sales. While judgement is involved, the directors consider the resulting stock valuation to be reasonable and appropriate.
Depreciation
Depreciation is provided on property, plant and equipment so as to write off the cost of assets over their estimated useful lives. The estimation of useful lives and residual values requires judgement, based on the expected period over which the assets will generate economic benefits.
Depreciation rates are reviewed periodically in light of actual usage and experience. The directors consider that the depreciation policies adopted are appropriate and result in a reasonable charge for the year.
Bad debt provision
The company makes an estimate of the recoverability of trade receivables based on the ageing of debts, historical payment patterns, and management’s knowledge of individual customer circumstances. Where amounts are considered irrecoverable, appropriate provisions are recognised.
Judgement is applied in determining the timing and extent of any provision; however, given the established customer base and close monitoring of receivables, the directors consider the level of any provision recognised to be reasonable.
3
Turnover and other revenue
2025
2024
£
£
Other revenue
Interest income
105,490
81,367
ALAN MACKAY MACHINERY (FORFAR) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 15 -
4
Operating profit
2025
2024
Operating profit for the year is stated after charging:
£
£
Depreciation of tangible fixed assets
46,158
81,825
Loss on disposal of tangible fixed assets
5,518
-
5
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
8,400
8,000
6
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Directors
3
3
Employees
21
23
Total
24
26
Their aggregate remuneration comprised:
2025
2024
£
£
Wages and salaries
1,092,128
1,151,248
Social security costs
122,852
118,756
Pension costs
20,665
22,208
1,235,645
1,292,212
7
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
128,717
129,500
Company pension contributions to defined contribution schemes
1,510
1,321
130,227
130,821
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 1 (2024 - 1).
ALAN MACKAY MACHINERY (FORFAR) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 16 -
8
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
105,490
81,174
Other interest income
193
Total income
105,490
81,367
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
105,490
81,174
9
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
187,860
297,870
Adjustments in respect of prior periods
(188)
Total current tax
187,672
297,870
Deferred tax
Origination and reversal of timing differences
586
(7,422)
Total tax charge
188,258
290,448
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
Profit before taxation
751,782
1,152,092
Expected tax charge based on the standard rate of corporation tax in the UK of 25% (2024: 25%)
187,946
288,023
Effects of:
Expenses that are not deductible in determining taxable profit
1,879
348
Permanent capital allowances in excess of depreciation
(1,965)
9,500
Tax under/(over) provided in prior years
(188)
Deferred tax adjustments in respect of prior years
586
(7,423)
Taxation charge in the financial statements
188,258
290,448
ALAN MACKAY MACHINERY (FORFAR) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 17 -
10
Dividends
2025
2024
£
£
Final paid
1,500
1,500
11
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2025
81,027
43,243
28,081
453,055
605,406
Additions
694
6,060
2,104
44,918
53,776
Disposals
(3,066)
(37,194)
(9,753)
(83,490)
(133,503)
At 31 December 2025
78,655
12,109
20,432
414,483
525,679
Depreciation and impairment
At 1 January 2025
39,635
35,629
14,034
402,169
491,467
Depreciation charged in the year
6,134
2,351
3,648
34,025
46,158
Eliminated in respect of disposals
(1,874)
(32,925)
(8,196)
(83,490)
(126,485)
At 31 December 2025
43,895
5,055
9,486
352,704
411,140
Carrying amount
At 31 December 2025
34,760
7,054
10,946
61,779
114,539
At 31 December 2024
41,392
7,614
14,047
50,886
113,939
12
Stocks
2025
2024
£
£
Wholegood and parts stock
4,540,013
3,345,504
Work in progress
38,719
32,148
4,578,732
3,377,652
13
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
765,426
963,834
Other debtors
202,087
9,675
Prepayments and accrued income
148,770
35,430
1,116,283
1,008,939
ALAN MACKAY MACHINERY (FORFAR) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 18 -
14
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
1,029,142
170,303
Corporation tax
38,924
297,771
Other taxation and social security
34,094
115,667
Other creditors
1,019,046
784,137
Accruals and deferred income
40,417
22,570
2,161,623
1,390,448
15
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company:
Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
21,803
21,217
2025
Movements in the year:
£
Liability at 1 January 2025
21,217
Charge to profit or loss
586
Liability at 31 December 2025
21,803
16
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
20,665
22,208
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
17
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A Shares of £1 each
54
54
54
54
Ordinary B Shares of £1 each
19
19
19
19
Ordinary C Shares of £1 each
27
27
27
27
100
100
100
100
ALAN MACKAY MACHINERY (FORFAR) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
17
Share capital
(Continued)
- 19 -
18
Directors' transactions
Dividends totalling £1,500 (2024 - £1,500) were paid in the year in respect of shares held by the company's directors.
During the year the company paid rent of £78,000 (2024: £78,000) to a director in respect of property rental. The transaction was conducted on normal commercial terms. At the year end, amounts outstanding in respect of rent totalled £15,600 (2024: £7,800).
19
Cash generated from operations
2025
2024
£
£
Profit after taxation
563,524
861,644
Adjustments for:
Taxation charged
188,258
290,448
Investment income
(105,490)
(81,367)
Loss on disposal of tangible fixed assets
5,518
-
Depreciation and impairment of tangible fixed assets
46,158
81,825
Movements in working capital:
(Increase)/decrease in stocks
(1,201,080)
701,417
(Increase)/decrease in debtors
(107,344)
24,474
Increase/(decrease) in creditors
1,030,022
(528,915)
Cash generated from operations
419,566
1,349,526
20
Analysis of changes in net funds
1 January 2025
Cash flows
31 December 2025
£
£
£
Cash at bank and in hand
3,962,597
24,761
3,987,358
2025-12-312025-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.100Mr A MacKayMr R AndersonMr R AndersonMrs IM MacKaySC4650722025-01-012025-12-31SC465072bus:Director12025-01-012025-12-31SC465072bus:CompanySecretaryDirector12025-01-012025-12-31SC465072bus:Director22025-01-012025-12-31SC465072bus:CompanySecretary12025-01-012025-12-31SC465072bus:Director32025-01-012025-12-31SC465072bus:RegisteredOffice2025-01-012025-12-31SC465072bus:Agent12025-01-012025-12-31SC4650722025-12-31SC4650722024-01-012024-12-31SC465072core:RetainedEarningsAccumulatedLosses2024-12-31SC465072core:RetainedEarningsAccumulatedLosses2023-12-31SC465072core:ShareCapital2025-12-31SC465072core:ShareCapital2024-12-31SC465072core:RetainedEarningsAccumulatedLosses2025-12-31SC465072core:RetainedEarningsAccumulatedLosses2024-12-31SC4650722024-12-31SC465072core:ShareCapitalOrdinaryShareClass12025-12-31SC465072core:ShareCapitalOrdinaryShareClass12024-12-31SC465072core:ShareCapitalOrdinaryShareClass22025-12-31SC465072core:ShareCapitalOrdinaryShareClass22024-12-31SC465072core:ShareCapitalOrdinaryShareClass32025-12-31SC465072core:ShareCapitalOrdinaryShareClass32024-12-31SC465072core:ShareCapitalOrdinaryShares2025-12-31SC465072core:ShareCapitalOrdinaryShares2024-12-31SC465072core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31SC465072core:PlantMachinery2025-12-31SC465072core:FurnitureFittings2025-12-31SC465072core:ComputerEquipment2025-12-31SC465072core:MotorVehicles2025-12-31SC465072core:PlantMachinery2024-12-31SC465072core:FurnitureFittings2024-12-31SC465072core:ComputerEquipment2024-12-31SC465072core:MotorVehicles2024-12-31SC465072core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-31SC465072core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-31SC4650722024-12-31SC4650722023-12-31SC465072core:PlantMachinery2025-01-012025-12-31SC465072core:FurnitureFittings2025-01-012025-12-31SC465072core:ComputerEquipment2025-01-012025-12-31SC465072core:MotorVehicles2025-01-012025-12-31SC465072core:UKTax2025-01-012025-12-31SC465072core:UKTax2024-01-012024-12-31SC46507212025-01-012025-12-31SC46507212024-01-012024-12-31SC465072core:PlantMachinery2024-12-31SC465072core:FurnitureFittings2024-12-31SC465072core:ComputerEquipment2024-12-31SC465072core:MotorVehicles2024-12-31SC465072core:CurrentFinancialInstruments2025-12-31SC465072core:CurrentFinancialInstruments2024-12-31SC465072bus:OrdinaryShareClass12025-01-012025-12-31SC465072bus:OrdinaryShareClass22025-01-012025-12-31SC465072bus:OrdinaryShareClass32025-01-012025-12-31SC465072bus:OrdinaryShareClass12025-12-31SC465072bus:OrdinaryShareClass12024-12-31SC465072bus:OrdinaryShareClass22025-12-31SC465072bus:OrdinaryShareClass22024-12-31SC465072bus:OrdinaryShareClass32025-12-31SC465072bus:OrdinaryShareClass32024-12-31SC465072bus:AllOrdinaryShares2025-12-31SC465072bus:AllOrdinaryShares2024-12-31SC465072bus:PrivateLimitedCompanyLtd2025-01-012025-12-31SC465072bus:FRS1022025-01-012025-12-31SC465072bus:Audited2025-01-012025-12-31SC465072bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP