Company registration number SC516357 (Scotland)
WALLACE VETS OF BROUGHTY FERRY LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2025
PAGES FOR FILING WITH REGISTRAR
WALLACE VETS OF BROUGHTY FERRY LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 6
WALLACE VETS OF BROUGHTY FERRY LTD
BALANCE SHEET
AS AT 30 NOVEMBER 2025
30 November 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
266,106
225,504
Current assets
Stocks
55,535
39,825
Debtors
4
1,355,579
1,091,331
Cash at bank and in hand
425,700
246,004
1,836,814
1,377,160
Creditors: amounts falling due within one year
5
(658,972)
(494,829)
Net current assets
1,177,842
882,331
Total assets less current liabilities
1,443,948
1,107,835
Creditors: amounts falling due after more than one year
6
(140,032)
(179,305)
Provisions for liabilities
(46,881)
(42,731)
Net assets
1,257,035
885,799
Capital and reserves
Called up share capital
8
200
180
Profit and loss reserves
1,256,835
885,619
Total equity
1,257,035
885,799
WALLACE VETS OF BROUGHTY FERRY LTD
BALANCE SHEET (CONTINUED)
AS AT 30 NOVEMBER 2025
30 November 2025
- 2 -

For the financial year ended 30 November 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 28 August 2026 and are signed on its behalf by:
Mr N R Morton
Director
Company registration number SC516357 (Scotland)
WALLACE VETS OF BROUGHTY FERRY LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 3 -
1
Accounting policies
Company information

Wallace Vets of Broughty Ferry Ltd is a private company limited by shares incorporated in Scotland. The registered office is 285 Queen Street, Dundee, DD5 2HT.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Turnover

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. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.

 

When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.

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.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.

1.3
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Leasehold improvements
20% on reducing balance
Plant and equipment
25% on reducing balance
Fixtures and fittings
25% on reducing balance
Computers
25% on reducing balance
Motor vehicles
25% on reducing balance
WALLACE VETS OF BROUGHTY FERRY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
1
Accounting policies
(Continued)
- 4 -

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.4
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

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

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.5
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.

1.6
Retirement benefits

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

1.7
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.

2
Employees

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

2025
2024
Number
Number
Total
54
39
WALLACE VETS OF BROUGHTY FERRY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 5 -
3
Tangible fixed assets
Leasehold improvements
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 December 2024
215,908
90,225
28,665
28,913
117,990
481,701
Additions
24,635
71,527
7,132
3,964
12,995
120,253
At 30 November 2025
240,543
161,752
35,797
32,877
130,985
601,954
Depreciation and impairment
At 1 December 2024
143,285
71,744
18,402
17,516
5,250
256,197
Depreciation charged in the year
23,146
17,354
3,897
3,822
31,432
79,651
At 30 November 2025
166,431
89,098
22,299
21,338
36,682
335,848
Carrying amount
At 30 November 2025
74,112
72,654
13,498
11,539
94,303
266,106
At 30 November 2024
72,623
18,481
10,263
11,397
112,740
225,504
4
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
184,289
135,103
Corporation tax recoverable
56,985
42,579
Other debtors
1,114,305
913,649
1,355,579
1,091,331

At the year end, the Company was owed £1,081,356 from its parent company Wallace Vets Limited.

5
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans and overdrafts
42,543
42,028
Trade creditors
241,948
212,456
Corporation tax
157,139
124,279
Other taxation and social security
184,994
89,014
Other creditors
32,348
27,052
658,972
494,829
WALLACE VETS OF BROUGHTY FERRY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 6 -
6
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
60,250
87,312
Other creditors
79,782
91,993
140,032
179,305
7
Operating lease commitments
As lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2025
2024
£
£
Total commitments
224,887
276,407
8
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
Ordinary B shares of £1 each
100
80
100
80
200
180
200
180

During the year the company issued 20 Ordinary B shares of £1 each.

 

On 31 March 2025, shares in the company were transferred to Wallace Vets Limited who now holds 100% of shares in the company.

 

2025-11-302024-12-01falsefalsefalse28 August 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityMr N R MortonMrs A J MortonSC5163572024-12-012025-11-30SC5163572025-11-30SC5163572024-11-30SC516357core:LeaseholdImprovements2025-11-30SC516357core:PlantMachinery2025-11-30SC516357core:FurnitureFittings2025-11-30SC516357core:ComputerEquipment2025-11-30SC516357core:MotorVehicles2025-11-30SC516357core:LeaseholdImprovements2024-11-30SC516357core:PlantMachinery2024-11-30SC516357core:FurnitureFittings2024-11-30SC516357core:ComputerEquipment2024-11-30SC516357core:MotorVehicles2024-11-30SC516357core:CurrentFinancialInstrumentscore:WithinOneYear2025-11-30SC516357core:CurrentFinancialInstrumentscore:WithinOneYear2024-11-30SC516357core:Non-currentFinancialInstrumentscore:AfterOneYear2025-11-30SC516357core:Non-currentFinancialInstrumentscore:AfterOneYear2024-11-30SC516357core:CurrentFinancialInstruments2025-11-30SC516357core:CurrentFinancialInstruments2024-11-30SC516357core:ShareCapital2025-11-30SC516357core:ShareCapital2024-11-30SC516357core:RetainedEarningsAccumulatedLosses2025-11-30SC516357core:RetainedEarningsAccumulatedLosses2024-11-30SC516357core:ShareCapitalOrdinaryShareClass12025-11-30SC516357core:ShareCapitalOrdinaryShareClass22025-11-30SC516357core:ShareCapitalOrdinaryShares2025-11-30SC516357core:ShareCapitalOrdinaryShares2024-11-30SC516357bus:Director12024-12-012025-11-30SC516357core:LeaseholdImprovements2024-12-012025-11-30SC516357core:PlantMachinery2024-12-012025-11-30SC516357core:FurnitureFittings2024-12-012025-11-30SC516357core:ComputerEquipment2024-12-012025-11-30SC5163572023-12-012024-11-30SC516357core:LeaseholdImprovements2024-11-30SC516357core:PlantMachinery2024-11-30SC516357core:FurnitureFittings2024-11-30SC516357core:ComputerEquipment2024-11-30SC516357core:MotorVehicles2024-11-30SC5163572024-11-30SC516357core:MotorVehicles2024-12-012025-11-30SC516357core:Non-currentFinancialInstruments2025-11-30SC516357core:Non-currentFinancialInstruments2024-11-30SC516357bus:OrdinaryShareClass12024-12-012025-11-30SC516357bus:OrdinaryShareClass22024-12-012025-11-30SC516357bus:OrdinaryShareClass12025-11-30SC516357bus:OrdinaryShareClass12024-11-30SC516357bus:OrdinaryShareClass22025-11-30SC516357bus:OrdinaryShareClass22024-11-30SC516357bus:AllOrdinaryShares2025-11-30SC516357bus:AllOrdinaryShares2024-11-30SC516357bus:PrivateLimitedCompanyLtd2024-12-012025-11-30SC516357bus:SmallCompaniesRegimeForAccounts2024-12-012025-11-30SC516357bus:FRS1022024-12-012025-11-30SC516357bus:AuditExemptWithAccountantsReport2024-12-012025-11-30SC516357bus:Director22024-12-012025-11-30SC516357bus:FullAccounts2024-12-012025-11-30xbrli:purexbrli:sharesiso4217:GBP