IRIS Accounts Production v26.2.0.496 SC530336 Board of Directors 1.10.24 30.9.25 30.9.25 Medium entities . true false true true false false false true false These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. Ordinary 1.00000 iso4217:GBP iso4217:USD iso4217:EUR xbrli:shares xbrli:pure utr:tonnes utr:kWh SC530336 2024-09-30 SC530336 2025-09-30 SC530336 2024-10-01 2025-09-30 SC530336 2023-09-30 SC530336 2023-10-01 2024-09-30 SC530336 2024-09-30 SC530336 ns15:Scotland 2024-10-01 2025-09-30 SC530336 ns14:PoundSterling 2024-10-01 2025-09-30 SC530336 ns10:Director1 2024-10-01 2025-09-30 SC530336 ns10:PrivateLimitedCompanyLtd 2024-10-01 2025-09-30 SC530336 ns10:MediumEntities 2024-10-01 2025-09-30 SC530336 ns10:Audited 2024-10-01 2025-09-30 SC530336 ns10:Medium-sizedCompaniesRegimeForDirectorsReport 2024-10-01 2025-09-30 SC530336 ns10:Medium-sizedCompaniesRegimeForAccounts 2024-10-01 2025-09-30 SC530336 ns10:FullAccounts 2024-10-01 2025-09-30 SC530336 1 2024-10-01 2025-09-30 SC530336 ns10:OrdinaryShareClass1 2024-10-01 2025-09-30 SC530336 ns10:Director2 2024-10-01 2025-09-30 SC530336 ns10:RegisteredOffice 2024-10-01 2025-09-30 SC530336 ns5:CurrentFinancialInstruments 2025-09-30 SC530336 ns5:CurrentFinancialInstruments 2024-09-30 SC530336 ns5:Non-currentFinancialInstruments 2025-09-30 SC530336 ns5:Non-currentFinancialInstruments 2024-09-30 SC530336 ns5:ShareCapital 2025-09-30 SC530336 ns5:ShareCapital 2024-09-30 SC530336 ns5:RetainedEarningsAccumulatedLosses 2025-09-30 SC530336 ns5:RetainedEarningsAccumulatedLosses 2024-09-30 SC530336 ns5:ShareCapital 2023-09-30 SC530336 ns5:RetainedEarningsAccumulatedLosses 2023-09-30 SC530336 ns5:RetainedEarningsAccumulatedLosses 2023-10-01 2024-09-30 SC530336 ns5:RetainedEarningsAccumulatedLosses 2024-10-01 2025-09-30 SC530336 ns5:NetGoodwill 2024-10-01 2025-09-30 SC530336 ns5:OwnedOrFreeholdAssets ns5:LandBuildings 2024-10-01 2025-09-30 SC530336 ns5:PlantMachinery 2024-10-01 2025-09-30 SC530336 ns5:MotorVehicles 2024-10-01 2025-09-30 SC530336 ns5:OwnedAssets 2024-10-01 2025-09-30 SC530336 ns5:OwnedAssets 2023-10-01 2024-09-30 SC530336 ns5:LeasedAssets 2024-10-01 2025-09-30 SC530336 ns5:LeasedAssets 2023-10-01 2024-09-30 SC530336 ns5:NetGoodwill 2023-10-01 2024-09-30 SC530336 ns5:HirePurchaseContracts 2024-10-01 2025-09-30 SC530336 ns5:HirePurchaseContracts 2023-10-01 2024-09-30 SC530336 ns10:OrdinaryShareClass1 2023-10-01 2024-09-30 SC530336 ns5:NetGoodwill 2024-09-30 SC530336 ns5:NetGoodwill 2025-09-30 SC530336 ns5:NetGoodwill 2024-09-30 SC530336 ns5:LandBuildings 2024-09-30 SC530336 ns5:PlantMachinery 2024-09-30 SC530336 ns5:MotorVehicles 2024-09-30 SC530336 ns5:LandBuildings 2024-10-01 2025-09-30 SC530336 ns5:LandBuildings 2025-09-30 SC530336 ns5:PlantMachinery 2025-09-30 SC530336 ns5:MotorVehicles 2025-09-30 SC530336 ns5:LandBuildings 2024-09-30 SC530336 ns5:PlantMachinery 2024-09-30 SC530336 ns5:MotorVehicles 2024-09-30 SC530336 ns5:LeasedAssetsHeldAsLessee ns5:MotorVehicles 2024-09-30 SC530336 ns5:LeasedAssetsHeldAsLessee ns5:MotorVehicles 2024-10-01 2025-09-30 SC530336 ns5:LeasedAssetsHeldAsLessee ns5:MotorVehicles 2025-09-30 SC530336 ns5:LeasedAssetsHeldAsLessee ns5:MotorVehicles 2024-09-30 SC530336 ns5:WithinOneYear ns5:CurrentFinancialInstruments 2025-09-30 SC530336 ns5:WithinOneYear ns5:CurrentFinancialInstruments 2024-09-30 SC530336 ns5:WithinOneYear ns5:CurrentFinancialInstruments 2024-09-30 SC530336 ns5:Non-currentFinancialInstruments ns5:BetweenOneTwoYears 2025-09-30 SC530336 ns5:Non-currentFinancialInstruments ns5:BetweenOneTwoYears 2024-09-30 SC530336 ns5:Non-currentFinancialInstruments ns5:BetweenTwoFiveYears 2025-09-30 SC530336 ns5:Non-currentFinancialInstruments ns5:BetweenTwoFiveYears 2024-09-30 SC530336 ns5:WithinOneYear ns5:CurrentFinancialInstruments ns5:HirePurchaseContracts 2025-09-30 SC530336 ns5:WithinOneYear ns5:CurrentFinancialInstruments ns5:HirePurchaseContracts 2024-09-30 SC530336 ns5:HirePurchaseContracts ns5:BetweenOneFiveYears 2025-09-30 SC530336 ns5:HirePurchaseContracts ns5:BetweenOneFiveYears 2024-09-30 SC530336 ns5:HirePurchaseContracts 2025-09-30 SC530336 ns5:HirePurchaseContracts 2024-09-30 SC530336 ns5:WithinOneYear 2025-09-30 SC530336 ns5:WithinOneYear 2024-09-30 SC530336 ns5:BetweenOneFiveYears 2025-09-30 SC530336 ns5:BetweenOneFiveYears 2024-09-30 SC530336 ns5:AllPeriods 2025-09-30 SC530336 ns5:AllPeriods 2024-09-30 SC530336 ns5:Secured 2025-09-30 SC530336 ns5:Secured 2024-09-30 SC530336 ns5:DeferredTaxation 2024-09-30 SC530336 ns5:DeferredTaxation 2024-10-01 2025-09-30 SC530336 ns5:DeferredTaxation 2025-09-30 SC530336 ns10:OrdinaryShareClass1 2025-09-30 SC530336 ns5:RetainedEarningsAccumulatedLosses 2024-09-30

REGISTERED NUMBER: SC530336 (Scotland)

Strategic Report, Report of the Directors and

Financial Statements for the Year Ended 30 September 2025

for

Mills Milk (Scotland) Ltd

Mills Milk (Scotland) Ltd (Registered number: SC530336)

Contents of the Financial Statements

for the Year Ended 30 September 2025

Page |

Company Information | 1 |

Strategic Report | 2 |

Report of the Directors | 3 |

Report of the Independent Auditors | 4 |

Statement of Comprehensive Income | 7 |

Balance Sheet | 8 |

Statement of Changes in Equity | 9 |

Cash Flow Statement | 10 |

Notes to the Cash Flow Statement | 11 |

Notes to the Financial Statements | 13 |

Mills Milk (Scotland) Ltd

Company Information

for the Year Ended 30 September 2025

| DIRECTORS: | A Mills

| Ms A Mills

| REGISTERED OFFICE: | c/o McLay McAlister & McGibbon LLP

| 145 St Vincent Street

| Glasgow

| G2 5JF

| REGISTERED NUMBER: | SC530336 (Scotland)

| AUDITORS: | McLay McAlister & McGibbon LLP

| Chartered Accountants and Statutory Auditors

| 145 St Vincent Street

| Glasgow

| G2 5JF

Mills Milk (Scotland) Ltd (Registered number: SC530336)

Strategic Report

for the Year Ended 30 September 2025

The directors present their strategic report for the year ended 30 September 2025.

REVIEW OF BUSINESS

Turnover for the year increased by 22.8% to £24,871,806 compared to £20,260,595 last year. This is in part due to the purchase of further Milk Rounds during the year.

Profit before tax fell slightly from £258,104 to £232,859, a decrease of 9.8%. Furthermore, the net asset position continues to improve with net assets of £459,016 at 30 September 2025 compared to £428,891at 30 September 2024, an increase of 7.0%.

The directors are satisfied with the results for the year and are confident that the company will continue to grow in future years.

PRINCIPAL RISKS AND UNCERTAINTIES

The following risks represent they key risks and uncertainties affecting the company. They are not intended to be an exhaustive analysis of all the risks facing the business.

Health and safety risk: This risk is managed through the companies policy and procedures and the quality of the management team. Policies and procedures are regularly reviewed to ensure that they are up to date and in line with regulations.

Credit risk: The company assesses the credit risk of customers to ensure that credit is not extended where there is a likelihood of default and use debt factoring where appropriate.

Liquidity risk: Liquidity risk reflects the risk that the company will have insufficient reserves to meet its financial liabilities as they fall due. The directors objective is to ensure adequate reserves are in place through regularly managing and reviewing cash resources and maintaining levels of working capital.

ON BEHALF OF THE BOARD:

A Mills - Director

13 August 2026

Mills Milk (Scotland) Ltd (Registered number: SC530336)

Report of the Directors

for the Year Ended 30 September 2025

The directors present their report with the financial statements of the company for the year ended 30 September 2025.

DIVIDENDS

The total distribution of dividends for the year ended 30 September 2025 will be £120,200.

DIRECTORS

The directors shown below have held office during the whole of the period from 1 October 2024 to the date of this report.

A Mills

Ms A Mills

STATEMENT OF DIRECTORS' RESPONSIBILITIES

The directors are responsible for preparing the Strategic Report, the Report of the Directors 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;

- | 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.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS

So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the company's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

ON BEHALF OF THE BOARD:

A Mills - Director

13 August 2026

Report of the Independent Auditors to the Members of

Mills Milk (Scotland) Ltd

Opinion

We have audited the financial statements of Mills Milk (Scotland) Ltd (the 'company') for the year ended 30 September 2025 which comprise the Statement of Comprehensive Income, Balance Sheet, Statement of Changes in Equity, Cash Flow Statement and Notes to the Cash Flow Statement, Notes to the Financial Statements, including a summary of 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 30 September 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.

Basis for opinion

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 Auditors' 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.

Other information

The directors are responsible for the other information. The other information comprises the information in the Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

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.

In connection with our audit of the financial statements, 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 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 the audit:

- | the information given in the Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and

- | the Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Report of the Independent Auditors to the Members of

Mills Milk (Scotland) Ltd

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 Report of the Directors.

We have nothing to report in respect of the following matters where 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 Statement of Directors' Responsibilities set out on page three, 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 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.

Auditors' 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 a Report of the Auditors 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.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and

non-compliance with laws and regulations, we considered the following:

- the nature of the industry and sector, control environment and business performance;

- results of our enquiries of management about their own identification and assessment of the risks and irregularities;

- any matters we identified having reviewed the company's internal controls established to mitigate risks of fraud or

noncompliance with laws and regulations;

- the matters discussed among the audit engagement team regarding how and where fraud might occur in the financial statements and any potential indicators of fraud.

We obtained an understanding of the legal and regulatory framework that the company operates in. The key laws and regulations we considered included the UK Companies Act and tax legislation. We assessed the extent of compliance with these laws and regulations as part of our procedures on the related financial statement items. In addition we considered provisions of other laws and regulations that do not have a direct effect on the financial statements but compliance with which may be fundamental to the company's ability to operate. These included health and safety, GDPR and employment laws. Auditing standards limit the required audit procedures to identify non - compliance with these laws and regulations to enquiry of the directors and inspection of regulatory and legal correspondence, if any. These limited procedures did not identify actual or suspected non-compliance.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

Report of the Independent Auditors to the Members of

Mills Milk (Scotland) Ltd

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 a Report of the Auditors 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.

Paul Martin (Senior Statutory Auditor)

for and on behalf of McLay McAlister & McGibbon LLP

Chartered Accountants and Statutory Auditors

145 St Vincent Street

Glasgow

G2 5JF

13 August 2026

Mills Milk (Scotland) Ltd (Registered number: SC530336)

Statement of Comprehensive Income

for the Year Ended 30 September 2025

| 30.9.25 |  | 30.9.24

| Notes | £ | £ |

TURNOVER | 24,871,806 |  | 20,260,595 |  |

Cost of sales | (16,409,401 | ) | (13,190,924 | ) |

GROSS PROFIT | 8,462,405 |  | 7,069,671 |  |

Distribution costs | (179,716 | ) | (10,920 | ) |

Administrative expenses | (7,980,254 | ) | (6,776,956 | ) |

OPERATING PROFIT | 4 | 302,435 |  | 281,795 |  |

Interest receivable and similar income | 626 |  | - |  |

303,061 |  | 281,795 |  |

Interest payable and similar expenses | 5 | (70,202 | ) | (23,691 | ) |

PROFIT BEFORE TAXATION | 232,859 |  | 258,104 |  |

Tax on profit | 6 | (82,534 | ) | (74,646 | ) |

PROFIT FOR THE FINANCIAL YEAR | 150,325 |  | 183,458 |  |

OTHER COMPREHENSIVE INCOME | - |  | - |  |

TOTAL COMPREHENSIVE INCOME FOR THE YEAR | 150,325 |  | 183,458 |  |

Mills Milk (Scotland) Ltd (Registered number: SC530336)

Balance Sheet

30 September 2025

| 30.9.25 |  | 30.9.24

| Notes | £ | £ |

FIXED ASSETS

Intangible assets | 8 | 381,961 |  | 235,117 |  |

Tangible assets | 9 | 1,504,338 |  | 517,403 |  |

1,886,299 |  | 752,520 |  |

CURRENT ASSETS

Stocks | 10 | 201,830 |  | 182,734 |  |

Debtors | 11 | 2,127,908 |  | 1,895,160 |  |

Cash at bank and in hand | 209,567 |  | 686,829 |  |

2,539,305 |  | 2,764,723 |  |

CREDITORS

Amounts falling due within one year | 12 | (3,026,460 | ) | (2,577,456 | ) |

NET CURRENT (LIABILITIES)/ASSETS | (487,155 | ) | 187,267 |  |

TOTAL ASSETS LESS CURRENT LIABILITIES | 1,399,144 |  | 939,787 |  |

CREDITORS

Amounts falling due after more than one year | 13 | (739,867 | ) | (421,748 | ) |

PROVISIONS FOR LIABILITIES | 17 | (200,261 | ) | (89,148 | ) |

NET ASSETS | 459,016 |  | 428,891 |  |

CAPITAL AND RESERVES

Called up share capital | 18 | 1 |  | 1 |  |

Retained earnings | 19 | 459,015 |  | 428,890 |  |

SHAREHOLDERS' FUNDS | 459,016 |  | 428,891 |  |

The financial statements were approved by the Board of Directors and authorised for issue on 13 August 2026 and were signed on its behalf by:

A Mills - Director

Mills Milk (Scotland) Ltd (Registered number: SC530336)

Statement of Changes in Equity

for the Year Ended 30 September 2025

| Called up |

| share |  | Retained |  | Total

| capital |  | earnings |  | equity

£ | £ | £ |

Balance at 1 October 2023 | 1 |  | 345,432 |  | 345,433 |  |

Changes in equity

Dividends | - |  | (100,000 | ) | (100,000 | ) |

Total comprehensive income | - |  | 183,458 |  | 183,458 |  |

Balance at 30 September 2024 | 1 |  | 428,890 |  | 428,891 |  |

Changes in equity

Dividends | - |  | (120,200 | ) | (120,200 | ) |

Total comprehensive income | - |  | 150,325 |  | 150,325 |  |

Balance at 30 September 2025 | 1 |  | 459,015 |  | 459,016 |  |

Mills Milk (Scotland) Ltd (Registered number: SC530336)

Cash Flow Statement

for the Year Ended 30 September 2025

| 30.9.25 |  | 30.9.24

| Notes | £ | £ |

Cash flows from operating activities

Cash generated from operations | 1 | 685,403 |  | 738,383 |  |

Interest paid | (26,020 | ) | (573 | ) |

Interest element of hire purchase payments paid | (44,182 | ) | (23,118 | ) |

Tax paid | - |  | (3,741 | ) |

Net cash from operating activities | 615,201 |  | 710,951 |  |

Cash flows from investing activities

Purchase of intangible fixed assets | (195,000 | ) | (90,000 | ) |

Purchase of tangible fixed assets | (553,846 | ) | (182,824 | ) |

Sale of tangible fixed assets | - |  | 25,442 |  |

Interest received | 626 |  | - |  |

Net cash from investing activities | (748,220 | ) | (247,382 | ) |

Cash flows from financing activities

New loans in year | - |  | 268,750 |  |

Loan repayments in year | (54,792 | ) | (10,000 | ) |

Capital repayments in year | (187,340 | ) | (107,491 | ) |

Amount introduced by directors | 120,200 |  | 100,000 |  |

Amount withdrawn by directors | (102,111 | ) | (88,031 | ) |

Equity dividends paid | (120,200 | ) | (100,000 | ) |

Net cash from financing activities | (344,243 | ) | 63,228 |  |

(Decrease)/increase in cash and cash equivalents | (477,262 | ) | 526,797 |  |

Cash and cash equivalents at beginning of year | 2 | 686,829 |  | 160,032 |  |

Cash and cash equivalents at end of year | 2 | 209,567 |  | 686,829 |  |

Mills Milk (Scotland) Ltd (Registered number: SC530336)

Notes to the Cash Flow Statement

for the Year Ended 30 September 2025

1. | RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS

| 30.9.25 |  | 30.9.24

£ | £ |

| Profit before taxation | 232,859 |  | 258,104 |  |

| Depreciation charges | 293,155 |  | 201,124 |  |

| Profit on disposal of fixed assets | - |  | (4,140 | ) |

| Finance costs | 70,202 |  | 23,691 |  |

| Finance income | (626 | ) | - |  |

595,590 |  | 478,779 |  |

| Increase in stocks | (19,096 | ) | (112,734 | ) |

| Increase in trade and other debtors | (250,837 | ) | (40,260 | ) |

| Increase in trade and other creditors | 359,746 |  | 412,598 |  |

| Cash generated from operations | 685,403 |  | 738,383 |  |

2. | CASH AND CASH EQUIVALENTS

| The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

| Year ended 30 September 2025

| 30.9.25 |  | 1.10.24

£ | £ |

| Cash and cash equivalents | 209,567 |  | 686,829 |  |

| Year ended 30 September 2024

| 30.9.24 |  | 1.10.23

£ | £ |

| Cash and cash equivalents | 686,829 |  | 160,032 |  |

Mills Milk (Scotland) Ltd (Registered number: SC530336)

Notes to the Cash Flow Statement

for the Year Ended 30 September 2025

3. | ANALYSIS OF CHANGES IN NET DEBT

| Other |

| non-cash |

| At 1.10.24 | Cash flow | changes | At 30.9.25

£ | £ | £ | £ |

| Net cash |

| Cash at bank

| and in hand | 686,829 |  | (477,262 | ) | 209,567 |  |

686,829 |  | (477,262 | ) | 209,567 |  |

| Debt

| Finance leases | (285,147 | ) | 187,340 |  | - |  | (775,894 | ) |

| Debts falling due

| within 1 year | (407,165 | ) | 115,263 |  | - |  | (291,902 | ) |

| Debts falling due

| after 1 year | (231,459 | ) | 52,292 |  | - |  | (179,167 | ) |

(923,771 | ) | 354,895 |  | - |  | (1,246,963 | ) |

| Total | (236,942 | ) | (122,367 | ) | - |  | (1,037,396 | ) |

Mills Milk (Scotland) Ltd (Registered number: SC530336)

Notes to the Financial Statements

for the Year Ended 30 September 2025

1. | STATUTORY INFORMATION

| Mills Milk (Scotland) Ltd is a private company, limited by shares , registered in Scotland. The company's registered number and registered office address can be found on the Company Information page.

| The presentation currency of the financial statements is the Pound Sterling (£).

2. | ACCOUNTING POLICIES

| Basis of preparing the financial statements

| These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

| Turnover

| Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

| Goodwill

| Goodwill, being the amount paid in connection with the acquisition of businesses over various years, is being amortised over its estimated useful life of ten years.

| Tangible fixed assets

| Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.

| Freehold property | - | 2% on cost

| Plant and machinery | - | 25% on reducing balance

| Motor vehicles | - | 25% on reducing balance

| The company's policy is to review the remaining useful lives and residual value of all tangible fixed assets on an on-going basis and to adjust the depreciation charge to reflect the remaining useful economic life and residual value.

| Stocks

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

| Financial instruments

| Debtors

| Trade debtors and other debtors are recognised at the settlement amount due with appropriate allowances for any irrecoverable amounts when there is objective evidence the asset is impaired.

| Cash and cash equivalents

| Cash and cash equivalent in the balance sheet comprise cash in hand and bank overdrafts. In the balance sheet bank overdrafts are shown in creditors amounts falling due within one year.

| Creditors

| Trade creditors and other creditors are recognised where the company has a present obligation resulting from a past event and are recognised at the settlement amount due after allowing for any trade discounts due.

Mills Milk (Scotland) Ltd (Registered number: SC530336)

Notes to the Financial Statements - continued

for the Year Ended 30 September 2025

2. | ACCOUNTING POLICIES - continued

| Taxation

| Taxation for the year comprises current and deferred tax. Tax is recognised in the Statement of Comprehensive Income, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

| Current or deferred taxation assets and liabilities are not discounted.

| Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

| Deferred tax

| Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

| Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

| Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

| Hire purchase and leasing commitments

| Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter.

| The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability.

| Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

| Pension costs and other post-retirement benefits

| The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

3. | EMPLOYEES AND DIRECTORS

| 30.9.25 |  | 30.9.24

£ | £ |

| Wages and salaries | 4,741,909 |  | 3,722,808 |  |

| Other pension costs | 77,409 |  | 74,835 |  |

4,819,318 |  | 3,797,643 |  |

| The average number of employees during the year was as follows:

| 30.9.25 |  | 30.9.24

148 |  | 120 |  |

| 30.9.25 |  | 30.9.24

£ | £ |

| Directors' remuneration | 73,150 |  | 59,342 |  |

Mills Milk (Scotland) Ltd (Registered number: SC530336)

Notes to the Financial Statements - continued

for the Year Ended 30 September 2025

3. | EMPLOYEES AND DIRECTORS - continued

| The number of directors to whom retirement benefits were accruing was as follows:

| Money purchase schemes | 2 |  | 2 |  |

4. | OPERATING PROFIT

| The operating profit is stated after charging/(crediting):

| 30.9.25 |  | 30.9.24

£ | £ |

| Other operating leases | 147,757 |  | 107,108 |  |

| Depreciation - owned assets | 95,070 |  | 84,781 |  |

| Depreciation - assets on hire purchase contracts | 149,928 |  | 87,687 |  |

| Profit on disposal of fixed assets | - |  | (4,140 | ) |

| Goodwill amortisation | 48,156 |  | 28,656 |  |

| Auditors' remuneration | 17,000 |  | 15,000 |  |

5. | INTEREST PAYABLE AND SIMILAR EXPENSES |

| 30.9.25 |  | 30.9.24

£ | £ |

| Bank loan interest | 26,020 |  | 573 |  |

| Hire purchase | 44,182 |  | 23,118 |  |

70,202 |  | 23,691 |  |

6. | TAXATION

| Analysis of the tax charge

| The tax charge on the profit for the year was as follows:

| 30.9.25 |  | 30.9.24

£ | £ |

| Current tax:

| UK corporation tax | (28,579 | ) | 58,886 |  |

| Deferred tax | 111,113 |  | 15,760 |  |

| Tax on profit | 82,534 |  | 74,646 |  |

7. | DIVIDENDS

| 30.9.25 |  | 30.9.24

£ | £ |

| Ordinary share of £1

| Final | 120,200 |  | 100,000 |  |

Mills Milk (Scotland) Ltd (Registered number: SC530336)

Notes to the Financial Statements - continued

for the Year Ended 30 September 2025

8. | INTANGIBLE FIXED ASSETS

| Goodwill

£ |

| COST

| At 1 October 2024 | 286,560 |  |

| Additions | 195,000 |  |

| At 30 September 2025 | 481,560 |  |

| AMORTISATION

| At 1 October 2024 | 51,443 |  |

| Amortisation for year | 48,156 |  |

| At 30 September 2025 | 99,599 |  |

| NET BOOK VALUE

| At 30 September 2025 | 381,961 |  |

| At 30 September 2024 | 235,117 |  |

9. | TANGIBLE FIXED ASSETS

| Freehold |  | Plant and |  | Motor |

| property |  | machinery |  | vehicles |  | Totals

£ | £ | £ | £ |

| COST

| At 1 October 2024 | - |  | 225,024 |  | 752,543 |  | 977,567 |  |

| Additions | 298,055 |  | 94,088 |  | 839,790 |  | 1,231,933 |  |

| At 30 September 2025 | 298,055 |  | 319,112 |  | 1,592,333 |  | 2,209,500 |  |

| DEPRECIATION

| At 1 October 2024 | - |  | 96,013 |  | 364,151 |  | 460,164 |  |

| Charge for year | 5,961 |  | 40,587 |  | 198,450 |  | 244,998 |  |

| At 30 September 2025 | 5,961 |  | 136,600 |  | 562,601 |  | 705,162 |  |

| NET BOOK VALUE

| At 30 September 2025 | 292,094 |  | 182,512 |  | 1,029,732 |  | 1,504,338 |  |

| At 30 September 2024 | - |  | 129,011 |  | 388,392 |  | 517,403 |  |

Mills Milk (Scotland) Ltd (Registered number: SC530336)

Notes to the Financial Statements - continued

for the Year Ended 30 September 2025

9. | TANGIBLE FIXED ASSETS - continued

| Fixed assets, included in the above, which are held under hire purchase contracts are as follows:

| Motor

| vehicles

£ |

| COST

| At 1 October 2024 | 452,221 |  |

| Additions | 678,087 |  |

| Transfer to ownership | (8,250 | ) |

| At 30 September 2025 | 1,122,058 |  |

| DEPRECIATION

| At 1 October 2024 | 188,871 |  |

| Charge for year | 149,928 |  |

| Transfer to ownership | (2,063 | ) |

| At 30 September 2025 | 336,736 |  |

| NET BOOK VALUE

| At 30 September 2025 | 785,322 |  |

| At 30 September 2024 | 263,350 |  |

10. | STOCKS

| 30.9.25 |  | 30.9.24

£ | £ |

| Stocks | 201,830 |  | 182,734 |  |

11. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |

| 30.9.25 |  | 30.9.24

£ | £ |

| Trade debtors | 1,714,220 |  | 1,627,578 |  |

| Other debtors | 413,688 |  | 185,002 |  |

| Directors' current accounts | - |  | 18,089 |  |

| VAT | - |  | 64,491 |  |

2,127,908 |  | 1,895,160 |  |

12. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |

| 30.9.25 |  | 30.9.24

£ | £ |

| Bank loans and overdrafts (see note 14) | 7,500 |  | 10,000 |  |

| Other loans (see note 14) | 284,402 |  | 397,165 |  |

| Hire purchase contracts (see note 15) | 215,194 |  | 94,858 |  |

| Trade creditors | 1,865,946 |  | 1,544,249 |  |

| Tax | 88,961 |  | 117,540 |  |

| Social security and other taxes | 182,801 |  | 143,185 |  |

| VAT | 1,039 |  | - |  |

| Pension creditor | 7,913 |  | 12,030 |  |

| Accrued expenses | 372,704 |  | 258,429 |  |

3,026,460 |  | 2,577,456 |  |

Mills Milk (Scotland) Ltd (Registered number: SC530336)

Notes to the Financial Statements - continued

for the Year Ended 30 September 2025

13. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |

| 30.9.25 |  | 30.9.24

£ | £ |

| Bank loans (see note 14) | - |  | 7,500 |  |

| Other loans (see note 14) | 179,167 |  | 223,959 |  |

| Hire purchase contracts (see note 15) | 560,700 |  | 190,289 |  |

739,867 |  | 421,748 |  |

14. | LOANS

| An analysis of the maturity of loans is given below:

| 30.9.25 |  | 30.9.24

£ | £ |

| Amounts falling due within one year or on demand:

| Bank loans | 7,500 |  | 10,000 |  |

| Advance from factor | 239,610 |  | 352,373 |  |

| Other loans due < 1 year | 44,792 |  | 44,792 |  |

291,902 |  | 407,165 |  |

| Amounts falling due between one and two years:

| Bank loans - 1-2 years | - |  | 7,500 |  |

| Other loans - 1-2 years | 44,792 |  | 44,792 |  |

44,792 |  | 52,292 |  |

| Amounts falling due between two and five years:

| Other loans - 2-5 years | 134,375 |  | 179,167 |  |

15. | LEASING AGREEMENTS

| Minimum lease payments fall due as follows:

| Hire purchase |

| contracts |

| 30.9.25 |  | 30.9.24 |

£ | £ |

| Net obligations repayable:

| Within one year | 215,194 |  | 94,858 |  |

| Between one and five years | 560,700 |  | 190,289 |  |

775,894 |  | 285,147 |  |

Mills Milk (Scotland) Ltd (Registered number: SC530336)

Notes to the Financial Statements - continued

for the Year Ended 30 September 2025

15. | LEASING AGREEMENTS - continued

| Non-cancellable |

| operating leases |

| 30.9.25 |  | 30.9.24

£ | £ |

| Within one year | 30,000 |  | - |  |

| Between one and five years | 102,500 |  | - |  |

132,500 |  | - |  |

16. | SECURED DEBTS

| The following secured debts are included within creditors:

| 30.9.25 |  | 30.9.24

£ | £ |

| Hire purchase contracts | 775,894 |  | 285,147 |  |

| Advance from factor | 239,610 |  | 352,373 |  |

1,015,504 |  | 637,520 |  |

| Hire Purchase liabilities are secured over the assets to which they relate.

| The advance from factor is secured by a floating charge over all the company's assets.

17. | PROVISIONS FOR LIABILITIES

| 30.9.25 |  | 30.9.24

£ | £ |

| Deferred tax | 200,261 |  | 89,148 |  |

| Deferred |

| tax |

£ |

| Balance at 1 October 2024 | 89,148 |  |

| Charge to Statement of Comprehensive Income during year | 111,113 |  |

| Balance at 30 September 2025 | 200,261 |  |

18. | CALLED UP SHARE CAPITAL

| Allotted, issued and fully paid:

| Number: | Class: | Nominal | 30.9.25 |  | 30.9.24

| value: | £ | £ |

| 1 | Ordinary | £1 | 1 |  | 1 |  |

Mills Milk (Scotland) Ltd (Registered number: SC530336)

Notes to the Financial Statements - continued

for the Year Ended 30 September 2025

19. | RESERVES

| Retained

| earnings

£ |

| At 1 October 2024 | 428,890 |  |

| Profit for the year | 150,325 |  |

| Dividends | (120,200 | ) |

| At 30 September 2025 | 459,015 |  |

20. | RELATED PARTY DISCLOSURES

| Included in other debtors is £nil (2024: £18,089) due from the director. The loan was interest free and repayable on demand.