Company registration number SC065877 (Scotland)
PERTHSHIRE GLAZING CO. LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
PERTHSHIRE GLAZING CO. LIMITED
COMPANY INFORMATION
Directors
Mr DJ Petterson
LD Petterson
KJ Robertson
Secretary
KY Scott
Company number
SC065877
Registered office
Rosemary House
Inveralmond Road
Inveralmond Industrial Estate
Perth
United Kingdom
PH1 3TW
Auditor
Findlays Audit Limited
11 Dudhope Terrace
Dundee
DD3 6TS
PERTHSHIRE GLAZING CO. LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 6
Group statement of comprehensive income
7
Group balance sheet
8
Company balance sheet
9 - 10
Group statement of changes in equity
11
Company statement of changes in equity
12
Group statement of cash flows
13
Company statement of cash flows
14
Notes to the financial statements
15 - 32
PERTHSHIRE GLAZING CO. LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 AUGUST 2025
- 1 -
The directors present the strategic report for the year ended 31 August 2025.
Review of the business
Given the continued challenging market and economic conditions the group has faced throughout the 2025 financial year, the directors are content with the performance and financial results. The group has continued to trade well and although turnover has dropped, profitability has remained comparable with previous years when exceptional items are excluded. The business continues to look for new opportunities and to build on current contracts and relationships to maintain and improve this financial position.
Principal risks and uncertainties
The directors hope that the cost inflation pressures are easing, although wage inflation remains high. The main risks of the business remain the pressure on families and their ability to spend. Despite these risks the directors are confident that the diverse product range and consumer base, who place a high value on quality and service, mitigates much of the risk to future profitability which was demonstrated by the stable profits in the 2025 financial statements. The directors continue to explore development opportunities within their property portfolio to adapt to the changing needs of customers within this sector
Key performance indicators
The directors consider the following to be the major key performance indicators of the trading group:
2025 2024
Revenue 4,469,025 4,786,447
Gross Margin 24 25
Net Assets 3,308,696 3,239,523
Other key performance indicators
On a company level the main KPI's of the company are occupancy of the rental properties and return per square foot.
Mr DJ Petterson
Director
27 August 2026
PERTHSHIRE GLAZING CO. LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 AUGUST 2025
- 2 -
The directors present their annual report and financial statements for the year ended 31 August 2025.
Principal activities
Results and dividends
The results for the year are set out on page 7.
Ordinary dividends were paid amounting to £54,800. 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 DJ Petterson
LD Petterson
KJ Robertson
Auditor
The auditor, Findlays, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
Statement of directors' responsibilities
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
United Kingdom company law requires the directors to prepare financial statements for each financial year. Under that law, the directors have elected to prepare the group and parent company 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 group and parent company, and of the profit or loss of the group 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;
state whether applicable United Kingdom Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and parent company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and parent company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and parent 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 group and parent company, and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
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 auditor of the company 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 auditor of the company is aware of that information.
PERTHSHIRE GLAZING CO. LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 3 -
On behalf of the board
Mr DJ Petterson
Director
27 August 2026
PERTHSHIRE GLAZING CO. LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PERTHSHIRE GLAZING CO. LIMITED
- 4 -
Opinion
We have audited the financial statements of Perthshire Glazing Co. Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 August 2025 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows, the company 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 group's and the parent company's affairs as at 31 August 2025 and of the group's 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 group and parent 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 group's and parent 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.
PERTHSHIRE GLAZING CO. LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PERTHSHIRE GLAZING CO. LIMITED
- 5 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their 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 by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company 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 group's and parent 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 group or parent 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.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
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 misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below.
PERTHSHIRE GLAZING CO. LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PERTHSHIRE GLAZING CO. LIMITED
- 6 -
Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:
Making enquiries of management about known or suspected instances of non-compliance with laws and regulations, including GDPR, healthy and safety, employment law and fraud.
Making Enquiries of management as to where they consider there is a susceptibility to fraud and their knowledge of how actual, suspected and alleged fraud might occur.
Review of correspondence with regulators including HMRC.
Challenging assumptions and judgements made by management in their significant accounting estimates.
Auditing the risk of management override of controls, including through the testing of journal entries and other judgements for appropriateness.
Review any areas where there is potential management bias, large and unusual transactions and the risk of undisclosed related parties.
Performing analytical procedures to identify any unusual transactions.
Because of the field in which the company operates in, we identified the following areas as those most likely to have an impact on the financial statements:
Direct impact on financial statements
Companies Act 2006
FRS 102
Corporate tax laws
VAT laws
Indirect impact on the financial statements
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.
This report is made solely to the parent 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 parent 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 parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Alexander Squires, C.A. (Senior Statutory Auditor)
For and on behalf of Findlays Audit Limited, Statutory Auditor
Chartered Accountants
11 Dudhope Terrace
Dundee
DD3 6TS
27 August 2026
PERTHSHIRE GLAZING CO. LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 AUGUST 2025
- 7 -
2025
2024
Notes
£
£
Turnover
3
4,469,025
4,786,447
Cost of sales
(3,386,095)
(3,610,878)
Gross profit
1,082,930
1,175,569
Administrative expenses
(1,106,921)
(931,444)
Other operating income
311,070
289,361
Operating profit
4
287,079
533,486
Interest receivable and similar income
7
7,749
93
Interest payable and similar expenses
8
(114,785)
(145,669)
Profit before taxation
180,043
387,910
Tax on profit
9
(56,175)
(46,861)
Profit for the financial year
24
123,868
341,049
Profit for the financial year is all attributable to the owner of the parent company.
Total comprehensive income for the year is all attributable to the owner of the parent company.
PERTHSHIRE GLAZING CO. LIMITED
GROUP BALANCE SHEET
AS AT
31 AUGUST 2025
31 August 2025
- 8 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
12
1,273,768
1,329,345
Investment property
13
2,846,020
2,731,656
4,119,788
4,061,001
Current assets
Stocks
16
510,747
557,983
Debtors
17
1,350,895
1,165,656
Cash at bank and in hand
951,285
1,170,654
2,812,927
2,894,293
Creditors: amounts falling due within one year
18
(2,154,864)
(3,303,357)
Net current assets/(liabilities)
658,063
(409,064)
Total assets less current liabilities
4,777,851
3,651,937
Creditors: amounts falling due after more than one year
19
(1,244,318)
(182,156)
Provisions for liabilities
Deferred tax liability
21
224,942
230,258
(224,942)
(230,258)
Net assets
3,308,591
3,239,523
Capital and reserves
Called up share capital
23
7,750
7,750
Revaluation reserve
24
760,305
760,305
Capital redemption reserve
24
2,250
2,250
Profit and loss reserves
24
2,538,286
2,469,218
Total equity
3,308,591
3,239,523
These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.
The financial statements were approved by the board of directors and authorised for issue on 27 August 2026 and are signed on its behalf by:
27 August 2026
Mr DJ Petterson
Director
Company registration number SC065877 (Scotland)
PERTHSHIRE GLAZING CO. LIMITED
COMPANY BALANCE SHEET
AS AT 31 AUGUST 2025
31 August 2025
- 9 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
12
816,934
791,548
Investment property
13
2,683,237
2,568,873
Investments
14
105
105
3,500,276
3,360,526
Current assets
Stocks
16
446,401
496,401
Debtors
17
874,950
835,993
Cash at bank and in hand
95,144
227,403
1,416,495
1,559,797
Creditors: amounts falling due within one year
18
(2,302,345)
(3,286,828)
Net current liabilities
(885,850)
(1,727,031)
Total assets less current liabilities
2,614,426
1,633,495
Creditors: amounts falling due after more than one year
19
(1,234,122)
(51,885)
Provisions for liabilities
Deferred tax liability
21
186,894
174,502
(186,894)
(174,502)
Net assets
1,193,410
1,407,108
Capital and reserves
Called up share capital
23
7,750
7,750
Revaluation reserve
24
760,305
760,305
Capital redemption reserve
24
2,250
2,250
Profit and loss reserves
24
423,105
636,803
Total equity
1,193,410
1,407,108
PERTHSHIRE GLAZING CO. LIMITED
COMPANY BALANCE SHEET (CONTINUED)
AS AT 31 AUGUST 2025
31 August 2025
- 10 -
As permitted by section 408 of the Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the year was £158,897 (2024 - £23,104 profit).
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 27 August 2026 and are signed on its behalf by:
27 August 2026
Mr DJ Petterson
Director
Company registration number SC065877 (Scotland)
PERTHSHIRE GLAZING CO. LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 AUGUST 2025
- 11 -
Share capital
Revaluation reserve
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 September 2023
7,750
760,305
2,250
2,165,569
2,935,874
Year ended 31 August 2024:
Profit and total comprehensive income
-
-
-
341,049
341,049
Dividends
10
-
-
-
(37,400)
(37,400)
Balance at 31 August 2024
7,750
760,305
2,250
2,469,218
3,239,523
Year ended 31 August 2025:
Profit and total comprehensive income
-
-
-
123,868
123,868
Dividends
10
-
-
-
(54,800)
(54,800)
Balance at 31 August 2025
7,750
760,305
2,250
2,538,286
3,308,591
PERTHSHIRE GLAZING CO. LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 AUGUST 2025
- 12 -
Share capital
Revaluation reserve
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 September 2023
7,750
760,305
2,250
651,099
1,421,404
Year ended 31 August 2024:
Profit and total comprehensive income for the year
-
-
-
23,104
23,104
Dividends
10
-
-
-
(37,400)
(37,400)
Balance at 31 August 2024
7,750
760,305
2,250
636,803
1,407,108
Year ended 31 August 2025:
Profit and total comprehensive income
-
-
-
(158,898)
(158,898)
Dividends
10
-
-
-
(54,800)
(54,800)
Balance at 31 August 2025
7,750
760,305
2,250
423,105
1,193,410
PERTHSHIRE GLAZING CO. LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 AUGUST 2025
- 13 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
25
388,189
346,246
Interest paid
(114,785)
(145,669)
Income taxes (paid)/refunded
(51,559)
3,872
Net cash inflow from operating activities
221,845
204,449
Investing activities
Proceeds from disposal of intangibles
-
200,000
Purchase of tangible fixed assets
(85,416)
(147,617)
Proceeds from disposal of tangible fixed assets
5,633
8,300
Purchase of investment property
(114,364)
-
Repayment of loans
(56,106)
(22,989)
Interest received
7,749
93
Net cash (used in)/generated from investing activities
(242,504)
37,787
Financing activities
Repayment of borrowings
-
(15,400)
Repayment of bank loans
(128,322)
(187,927)
Payment of finance leases obligations
(3,883)
26,189
Dividends paid to equity shareholders
(54,800)
(37,400)
Net cash used in financing activities
(187,005)
(214,538)
Net (decrease)/increase in cash and cash equivalents
(207,664)
27,698
Cash and cash equivalents at beginning of year
175,011
147,313
Cash and cash equivalents at end of year
(32,653)
175,011
Relating to:
Cash at bank and in hand
951,285
1,170,654
Bank overdrafts included in creditors payable within one year
(983,938)
(995,643)
PERTHSHIRE GLAZING CO. LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 AUGUST 2025
- 14 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
26
361,266
(5,140)
Interest paid
(99,660)
(129,051)
Income taxes (paid)/refunded
(24,353)
1,893
Net cash inflow/(outflow) from operating activities
237,253
(132,298)
Investing activities
Proceeds from disposal of intangibles
200,000
Purchase of tangible fixed assets
(80,715)
(69,887)
Purchase of investment property
(114,364)
Repayment of loans
(56,106)
(22,989)
Interest received
7,749
10
Net cash (used in)/generated from investing activities
(243,436)
107,134
Financing activities
Repayment of borrowings
-
(15,400)
Repayment of bank loans
(112,853)
(174,200)
Payment of finance leases obligations
53,282
51,043
Dividends paid to equity shareholders
(54,800)
(37,400)
Net cash used in financing activities
(114,371)
(175,957)
Net decrease in cash and cash equivalents
(120,554)
(201,121)
Cash and cash equivalents at beginning of year
(768,240)
(567,119)
Cash and cash equivalents at end of year
(888,794)
(768,240)
Relating to:
Cash at bank and in hand
95,144
227,403
Bank overdrafts included in creditors payable within one year
(983,938)
(995,643)
PERTHSHIRE GLAZING CO. LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
- 15 -
1
Accounting policies
Company information
Perthshire Glazing Co. Limited (“the company”) is a private limited company domiciled and incorporated in Scotland. The registered office is .
The group consists of Perthshire Glazing Co. Limited and all of its subsidiaries.
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, [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
Business combinations
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Perthshire Glazing Co. Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 August 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.
PERTHSHIRE GLAZING CO. LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 16 -
Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.
Investments in joint ventures and associates are carried in the group balance sheet at cost plus post-acquisition changes in the group’s share of the net assets of the entity, less any impairment in value. The carrying values of investments in joint ventures and associates include acquired goodwill.
If the group’s share of losses in a joint venture or associate equals or exceeds its investment in the joint venture or associate, the group does not recognise further losses unless it has incurred obligations to do so or has made payments on behalf of the joint venture or associate.
Unrealised gains arising from transactions with joint ventures and associates are eliminated to the extent of the group’s interest in the entity.
1.4
Going concern
At the time of approving the financial statements, the directors have a reasonable expectation that the group and parent company have 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.
1.5
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. 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.
1.6
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 5 years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
PERTHSHIRE GLAZING CO. LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 17 -
1.7
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation 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:
Taxi plates
10 years
1.8
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Freehold land and buildings
2% straight line
Tenants Improvements
4-10% straight line
Plant and equipment
2% reducing balance and 20-33% straight line
Fixtures and fittings
25% straight line
Motor vehicles
25% reducing balance and 25% straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.
1.9
Investment property
Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.
1.10
Fixed asset investments
Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.
In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
PERTHSHIRE GLAZING CO. LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 18 -
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Investments in associates are initially recognised at the transaction price (including transaction costs) and are subsequently adjusted to reflect the group’s share of the profit or loss, other comprehensive income and equity of the associate using the equity method. Any difference between the cost of acquisition and the share of the fair value of the net identifiable assets of the associate on acquisition is recognised as goodwill. Any unamortised balance of goodwill is included in the carrying value of the investment in associates.
Losses in excess of the carrying amount of an investment in an associate are recorded as a provision only when the company has incurred legal or constructive obligations or has made payments on behalf of the associate.
In the parent company financial statements, investments in associates are accounted for at cost less impairment.
Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
1.11
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs. The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted. If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.12
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.
PERTHSHIRE GLAZING CO. LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 19 -
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.
1.13
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.
1.14
Financial instruments
The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and 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.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
PERTHSHIRE GLAZING CO. LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 20 -
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 group after deducting all of its liabilities.
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.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1.15
Equity instruments
Equity instruments issued by the group 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 group.
1.16
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 group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
PERTHSHIRE GLAZING CO. LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 21 -
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 if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.17
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.
1.18
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.19
Leases
As lessee
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
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.
As lessor
When the group acts as a lessor, a lease is classified as a finance lease whenever it transfers substantially all the risks and rewards of ownership of the underlying asset to the lessee, either at the end of the lease term or for the major part of the economic life of the asset. All other leases are classified as operating leases. If an arrangement contains both lease and non-lease components, the group allocates the consideration in the contract to the two elements.
Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.
PERTHSHIRE GLAZING CO. LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 22 -
2
Judgements and key sources of estimation uncertainty
In the application of the group’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.
3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Taxi plate rental
13,503
36,954
Glazing
1,921,273
1,757,684
Construction
2,206,822
2,664,616
Public houses
327,427
327,193
4,469,025
4,786,447
2025
2024
£
£
Other revenue
Interest income
7,749
93
All turnover arose within the United Kingdom.
4
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Fees payable to the group's auditor for the audit of the group's financial statements
9,500
8,760
Depreciation of tangible fixed assets
134,383
130,766
Loss/(profit) on disposal of tangible fixed assets
977
(4,887)
Profit on disposal of intangible assets
-
(200,000)
Operating lease charges
498
5,814
PERTHSHIRE GLAZING CO. LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 23 -
5
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
48
47
4
5
Their aggregate remuneration comprised:
Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
1,245,606
1,497,310
62,020
118,142
Social security costs
135,381
141,053
19,314
12,438
Pension costs
72,934
70,494
32,332
36,077
1,453,921
1,708,857
113,666
166,657
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
24,372
150,921
Company pension contributions to defined contribution schemes
27,587
33,690
51,959
184,611
7
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
7,749
93
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
7,749
93
PERTHSHIRE GLAZING CO. LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 24 -
8
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
104,870
136,277
Other finance costs:
Interest on finance leases and hire purchase contracts
9,636
5,097
Other interest
279
4,295
Total finance costs
114,785
145,669
9
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
71,271
44,339
Adjustments in respect of prior periods
(9,781)
Total current tax
61,490
44,339
Deferred tax
Origination and reversal of timing differences
(5,315)
2,522
Total tax charge
56,175
46,861
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
180,043
387,910
Expected tax charge based on the standard rate of corporation tax in the UK of 25% (2024: 25%)
45,011
96,978
Effects of:
Expenses that are not deductible in determining taxable profit
18,247
32,694
Income not taxable in determining taxable profit
(1,222)
Gains not taxable
(48,375)
Permanent capital allowances in excess of depreciation
(7,083)
(33,214)
Taxation charge in the financial statements
56,175
46,861
PERTHSHIRE GLAZING CO. LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 25 -
10
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Final paid
54,800
37,400
11
Intangible fixed assets
Group
Goodwill
Taxi plates
Total
£
£
£
Cost
At 1 September 2024 and 31 August 2025
20,000
10,000
30,000
Amortisation and impairment
At 1 September 2024 and 31 August 2025
20,000
10,000
30,000
Carrying amount
At 31 August 2025
At 31 August 2024
Company
Taxi plates
£
Cost
At 1 September 2024 and 31 August 2025
10,000
Amortisation and impairment
At 1 September 2024 and 31 August 2025
10,000
Carrying amount
At 31 August 2025
At 31 August 2024
PERTHSHIRE GLAZING CO. LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 26 -
12
Tangible fixed assets
Group
Freehold land and buildings
Tenants Improvements
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 September 2024
1,453,131
115,848
138,059
226,198
593,810
2,527,046
Additions
4,701
80,715
85,416
Disposals
(33,940)
(33,940)
At 31 August 2025
1,453,131
115,848
138,059
230,899
640,585
2,578,522
Depreciation and impairment
At 1 September 2024
454,874
66,461
120,481
217,172
338,713
1,197,701
Depreciation charged in the year
29,063
6,870
8,677
3,843
85,930
134,383
Eliminated in respect of disposals
(27,330)
(27,330)
At 31 August 2025
483,937
73,331
129,158
221,015
397,313
1,304,754
Carrying amount
At 31 August 2025
969,194
42,517
8,901
9,884
243,272
1,273,768
At 31 August 2024
998,257
49,387
17,578
9,026
255,097
1,329,345
Company
Freehold land and buildings
Tenants Improvements
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 September 2024
1,061,850
89,850
29,724
23,090
64,935
1,269,449
Additions
80,715
80,715
At 31 August 2025
1,061,850
89,850
29,724
23,090
145,650
1,350,164
Depreciation and impairment
At 1 September 2024
376,619
49,342
22,605
18,512
10,823
477,901
Depreciation charged in the year
21,237
5,542
1,424
686
26,440
55,329
At 31 August 2025
397,856
54,884
24,029
19,198
37,263
533,230
Carrying amount
At 31 August 2025
663,994
34,966
5,695
3,892
108,387
816,934
At 31 August 2024
685,231
40,508
7,119
4,578
54,112
791,548
PERTHSHIRE GLAZING CO. LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 27 -
13
Investment property
Group
Company
2025
2025
£
£
Fair value
At 1 September 2024
2,731,656
2,568,873
Additions through external acquisition
114,364
114,364
At 31 August 2025
2,846,020
2,683,237
The 2024 valuations were made by the directors on an open market value for existing use basis.
14
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
15
105
105
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 September 2024 and 31 August 2025
105
Carrying amount
At 31 August 2025
105
At 31 August 2024
105
15
Subsidiaries
Details of the company's subsidiaries at 31 August 2025 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
McLeod The Glaziers Perth
Scotland
Ordinary
100.00
Meldrum Construction (Perth) LTD.
Scotland
Ordinary
100.00
The Kirkside Bar Limited
Scotland
Ordinary
100.00
The Greyfriars Bar Limited
Scotland
Ordinary
100.00
Fortyfour (Perth) Limited
Scotland
Ordinary
100.00
The subsidiary companies, The Kirkside Bar Limited (SC485238), The Greyfriars Bar Limited (SC508881) and Fortyfour (Perth) Limited (SC428562) are exempt from the requirements of the Companies Act 2006 related to the audit of their individual financial statements by virtue of s479A of the companies act 2006.
PERTHSHIRE GLAZING CO. LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 28 -
16
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Raw materials and consumables
28,581
45,075
-
-
Work in progress
482,166
512,908
446,401
496,401
510,747
557,983
446,401
496,401
17
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
367,621
567,492
4,876
10,190
Gross amounts owed by contract customers
222,233
130,601
Corporation tax recoverable
119,284
100,348
119,284
100,348
Amounts owed by group undertakings
382,311
419,265
Other debtors
575,590
304,081
359,130
298,835
Prepayments and accrued income
66,167
63,134
9,349
7,355
1,350,895
1,165,656
874,950
835,993
18
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
20
1,165,126
2,357,288
1,075,676
2,343,750
Obligations under finance leases
54,564
68,474
23,359
8,798
Trade creditors
416,487
407,027
45,716
25,835
Amounts owed to group undertakings
1,087,243
833,416
Corporation tax payable
182,232
153,364
44,047
49,464
Other taxation and social security
193,218
174,894
9,150
6,336
Other creditors
13,970
5,226
3,742
3,742
Accruals and deferred income
129,267
137,084
13,412
15,487
2,154,864
3,303,357
2,302,345
3,286,828
The Royal Bank of Scotland plc holds standard securities over certain of the company's heritable and investment properties. There is also a bond and floating charge over the company's assets.
In addition, the Group has granted an inter-company guarantee in favour of the Royal bank of Scotland plc for all of the bank loans and overdrafts in the Group.
Obligations under finance leased and hire purchase contracts are secured against the relevant tangible fixed asset.
The company's loans are at varying rates of 2.5%-3% above base rate.
PERTHSHIRE GLAZING CO. LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 29 -
19
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
20
1,153,156
101,021
1,153,156
9,640
Obligations under finance leases
91,162
81,135
80,966
42,245
1,244,318
182,156
1,234,122
51,885
20
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank loans
1,334,344
1,462,666
1,244,894
1,357,747
Bank overdrafts
983,938
995,643
983,938
995,643
2,318,282
2,458,309
2,228,832
2,353,390
Payable within one year
1,165,126
2,357,288
1,075,676
2,343,750
Payable after one year
1,153,156
101,021
1,153,156
9,640
21
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company:
Liabilities
Liabilities
2025
2024
Group
£
£
Accelerated capital allowances
67,172
72,488
Revaluations
157,770
157,770
224,942
230,258
Liabilities
Liabilities
2025
2024
Company
£
£
Accelerated capital allowances
29,124
16,732
Revaluations
157,770
157,770
186,894
174,502
PERTHSHIRE GLAZING CO. LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
21
Deferred taxation
(Continued)
- 30 -
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 September 2024
230,258
174,502
(Credit)/charge to profit or loss
(5,316)
12,392
Liability at 31 August 2025
224,942
186,894
22
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
72,934
70,494
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.
23
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
7,500
7,500
7,750
7,750
24
Reserves
Revaluation reserve
The balance on this account equates to the uplift in the investment property value following revaluation.
Capital redemption reserve
The balance on this account equate to the par value of the previously issued share capital that has been cancelled.
PERTHSHIRE GLAZING CO. LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 31 -
25
Cash generated from group operations
2025
2024
£
£
Profit after taxation
123,868
341,049
Adjustments for:
Taxation charged
56,175
46,861
Finance costs
114,785
145,669
Investment income
(7,749)
(93)
Loss/(gain) on disposal of tangible fixed assets
977
(4,887)
Gain on disposal of intangible assets
-
(200,000)
Depreciation and impairment of tangible fixed assets
134,383
130,766
Movements in working capital:
Decrease in stocks
47,236
17,278
Increase in debtors
(110,197)
(13,319)
Increase/(decrease) in creditors
28,711
(117,078)
Cash generated from operations
388,189
346,246
26
Cash generated from/(absorbed by) operations - company
2025
2024
£
£
(Loss)/profit after taxation
(158,898)
23,104
Adjustments for:
Taxation charged
12,392
13,604
Finance costs
99,660
129,051
Investment income
(7,749)
(10)
Gain on disposal of intangible assets
-
(200,000)
Depreciation and impairment of tangible fixed assets
55,329
39,980
Movements in working capital:
Decrease/(increase) in stocks
50,000
(48,401)
Decrease/(increase) in debtors
36,085
(30,868)
Increase in creditors
274,447
68,400
Cash generated from/(absorbed by) operations
361,266
(5,140)
PERTHSHIRE GLAZING CO. LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 32 -
27
Analysis of changes in net debt - group
1 September 2024
Cash flows
31 August 2025
£
£
£
Cash at bank and in hand
1,170,654
(219,369)
951,285
Bank overdrafts
(995,643)
11,705
(983,938)
175,011
(207,664)
(32,653)
Borrowings excluding overdrafts
(1,462,666)
128,322
(1,334,344)
Payment of finance leases obligations
(149,609)
3,883
(145,726)
(1,437,264)
(75,459)
(1,512,723)
28
Analysis of changes in net debt - company
1 September 2024
Cash flows
31 August 2025
£
£
£
Cash at bank and in hand
227,403
(132,259)
95,144
Bank overdrafts
(995,643)
11,705
(983,938)
(768,240)
(120,554)
(888,794)
Borrowings excluding overdrafts
(1,357,747)
112,853
(1,244,894)
Payment of finance leases obligations
(51,043)
(53,282)
(104,325)
(2,177,030)
(60,983)
(2,238,013)
2025-08-312024-09-01falsefalseCCH SoftwareCCH Accounts Production 2026.100No description of principal activityMr DJ PettersonLD PettersonKJ RobertsonKY ScottfalseSC065877bus:Consolidated2024-09-012025-08-31SC0658772024-09-012025-08-31SC065877bus:Director12024-09-012025-08-31SC065877bus:Director22024-09-012025-08-31SC065877bus:Director32024-09-012025-08-31SC065877bus:CompanySecretary12024-09-012025-08-31SC065877bus:RegisteredOffice2024-09-012025-08-31SC0658772025-08-31SC065877bus:Consolidated2025-08-31SC065877bus:Consolidated2023-09-012024-08-31SC0658772023-09-012024-08-31SC065877bus:Consolidated2024-08-31SC0658772024-08-31SC065877core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-08-31SC065877core:LeaseholdImprovementsbus:Consolidated2025-08-31SC065877core:PlantMachinerybus:Consolidated2025-08-31SC065877core:FurnitureFittingsbus:Consolidated2025-08-31SC065877core:MotorVehiclesbus:Consolidated2025-08-31SC065877core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-08-31SC065877core:LeaseholdImprovementsbus:Consolidated2024-08-31SC065877core:PlantMachinerybus:Consolidated2024-08-31SC065877core:FurnitureFittingsbus:Consolidated2024-08-31SC065877core:MotorVehiclesbus:Consolidated2024-08-31SC065877core:LandBuildingscore:OwnedOrFreeholdAssets2025-08-31SC065877core:LeaseholdImprovements2025-08-31SC065877core:PlantMachinery2025-08-31SC065877core:FurnitureFittings2025-08-31SC065877core:MotorVehicles2025-08-31SC065877core:LandBuildingscore:OwnedOrFreeholdAssets2024-08-31SC065877core:LeaseholdImprovements2024-08-31SC065877core:PlantMachinery2024-08-31SC065877core:FurnitureFittings2024-08-31SC065877core:MotorVehicles2024-08-31SC065877core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-08-31SC065877core:CurrentFinancialInstrumentsbus:Consolidated2024-08-31SC065877core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-08-31SC065877core:Non-currentFinancialInstrumentscore:AfterOneYear2025-08-31SC065877core:Non-currentFinancialInstrumentscore:AfterOneYear2024-08-31SC065877core:CurrentFinancialInstrumentscore:WithinOneYear2025-08-31SC065877core:CurrentFinancialInstrumentscore:WithinOneYear2024-08-31SC065877core:ShareCapitalbus:Consolidated2025-08-31SC065877core:ShareCapitalbus:Consolidated2024-08-31SC065877core:RevaluationReservebus:Consolidated2025-08-31SC065877core:RevaluationReservebus:Consolidated2024-08-31SC065877core:CapitalRedemptionReservebus:Consolidated2025-08-31SC065877core:CapitalRedemptionReservebus:Consolidated2024-08-31SC065877core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-08-31SC065877core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-08-31SC065877core:ShareCapital2025-08-31SC065877core:ShareCapital2024-08-31SC065877core:RevaluationReserve2025-08-31SC065877core:RevaluationReserve2024-08-31SC065877core:CapitalRedemptionReserve2025-08-31SC065877core:CapitalRedemptionReserve2024-08-31SC065877core:RetainedEarningsAccumulatedLosses2025-08-31SC065877core:RetainedEarningsAccumulatedLosses2024-08-31SC065877core:ShareCapitalbus:Consolidated2023-08-31SC065877core:SharePremiumbus:Consolidated2023-08-31SC065877core:CapitalRedemptionReservebus:Consolidated2023-08-31SC0658772023-08-31SC065877core:ShareCapital2023-08-31SC065877core:RevaluationReserve2023-08-31SC065877core:CapitalRedemptionReserve2023-08-31SC065877bus:Consolidated2023-08-31SC065877core:Goodwill2024-09-012025-08-31SC065877core:IntangibleAssetsOtherThanGoodwill2024-09-012025-08-31SC065877core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-09-012025-08-31SC065877core:LandBuildingscore:OwnedOrFreeholdAssets2024-09-012025-08-31SC065877core:LeaseholdImprovements2024-09-012025-08-31SC065877core:PlantMachinery2024-09-012025-08-31SC065877core:FurnitureFittings2024-09-012025-08-31SC065877core:MotorVehicles2024-09-012025-08-31SC065877core:UKTaxbus:Consolidated2024-09-012025-08-31SC065877core:UKTaxbus:Consolidated2023-09-012024-08-31SC065877bus:Consolidated12024-09-012025-08-31SC065877bus:Consolidated12023-09-012024-08-31SC065877core:Goodwillbus:Consolidated2024-08-31SC065877core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-08-31SC065877bus:Consolidated2024-08-31SC065877core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-08-31SC065877core:Goodwillbus:Consolidated2025-08-31SC065877core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2025-08-31SC065877core:Goodwillbus:Consolidated2024-08-31SC065877core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-08-31SC065877core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2025-08-31SC065877core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-08-31SC065877core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-08-31SC065877core:LeaseholdImprovementsbus:Consolidated2024-08-31SC065877core:PlantMachinerybus:Consolidated2024-08-31SC065877core:FurnitureFittingsbus:Consolidated2024-08-31SC065877core:MotorVehiclesbus:Consolidated2024-08-31SC065877core:LandBuildingscore:OwnedOrFreeholdAssets2024-08-31SC065877core:LeaseholdImprovements2024-08-31SC065877core:PlantMachinery2024-08-31SC065877core:FurnitureFittings2024-08-31SC065877core:MotorVehicles2024-08-31SC0658772024-08-31SC065877core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-09-012025-08-31SC065877core:LeaseholdImprovementsbus:Consolidated2024-09-012025-08-31SC065877core:PlantMachinerybus:Consolidated2024-09-012025-08-31SC065877core:FurnitureFittingsbus:Consolidated2024-09-012025-08-31SC065877core:MotorVehiclesbus:Consolidated2024-09-012025-08-31SC065877core:Subsidiary12024-09-012025-08-31SC065877core:Subsidiary22024-09-012025-08-31SC065877core:Subsidiary32024-09-012025-08-31SC065877core:Subsidiary42024-09-012025-08-31SC065877core:Subsidiary52024-09-012025-08-31SC065877core:Subsidiary112024-09-012025-08-31SC065877core:Subsidiary222024-09-012025-08-31SC065877core:Subsidiary332024-09-012025-08-31SC065877core:Subsidiary442024-09-012025-08-31SC065877core:Subsidiary552024-09-012025-08-31SC065877core:CurrentFinancialInstrumentsbus:Consolidated2025-08-31SC065877core:CurrentFinancialInstruments2025-08-31SC065877core:CurrentFinancialInstruments2024-08-31SC065877core:CurrentFinancialInstrumentsbus:Consolidated12025-08-31SC065877core:CurrentFinancialInstrumentsbus:Consolidated12024-08-31SC065877core:CurrentFinancialInstruments22025-08-31SC065877core:CurrentFinancialInstruments22024-08-31SC065877core:WithinOneYearbus:Consolidated2025-08-31SC065877core:WithinOneYearbus:Consolidated2024-08-31SC065877core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-08-31SC065877core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-08-31SC065877core:Non-currentFinancialInstrumentsbus:Consolidated2025-08-31SC065877core:Non-currentFinancialInstrumentsbus:Consolidated2024-08-31SC065877core:Non-currentFinancialInstruments2025-08-31SC065877core:Non-currentFinancialInstruments2024-08-31SC065877bus:PrivateLimitedCompanyLtd2024-09-012025-08-31SC065877bus:FRS1022024-09-012025-08-31SC065877bus:Audited2024-09-012025-08-31SC065877bus:ConsolidatedGroupCompanyAccounts2024-09-012025-08-31SC065877bus:FullAccounts2024-09-012025-08-31xbrli:purexbrli:sharesiso4217:GBP