IRIS Accounts Production v26.2.0.496 SC741777 Board of Directors Board of Directors 1.12.24 30.11.25 30.11.25 false true false false false true false 851 9033 96556 102152 95926 93970 221 851 37 87 130096 140620 130070 140570 11 37 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWhSC7417772024-11-30SC7417772025-11-30SC7417772024-12-012025-11-30SC7417772023-11-30SC7417772023-12-012024-11-30SC7417772024-11-30SC741777ns15:Scotland2024-12-012025-11-30SC741777ns14:PoundSterling2024-12-012025-11-30SC741777ns10:Director12024-12-012025-11-30SC741777ns10:Director22024-12-012025-11-30SC741777ns10:PrivateLimitedCompanyLtd2024-12-012025-11-30SC741777ns10:SmallEntities2024-12-012025-11-30SC741777ns10:AuditExempt-NoAccountantsReport2024-12-012025-11-30SC741777ns10:SmallCompaniesRegimeForDirectorsReport2024-12-012025-11-30SC741777ns10:SmallCompaniesRegimeForAccounts2024-12-012025-11-30SC741777ns10:FullAccounts2024-12-012025-11-30SC74177712024-12-012025-11-30SC741777ns10:Director1412024-11-30SC741777ns10:Director1412023-11-30SC741777ns10:Director1412024-12-012025-11-30SC741777ns10:Director1412023-12-012024-11-30SC741777ns10:Director1412025-11-30SC741777ns10:Director1412024-11-30SC74177742ns10:Director22024-11-30SC74177742ns10:Director22023-11-30SC74177742ns10:Director22024-12-012025-11-30SC74177742ns10:Director22023-12-012024-11-30SC74177742ns10:Director22025-11-30SC74177742ns10:Director22024-11-30SC741777ns10:RegisteredOffice2024-12-012025-11-30SC741777ns5:CurrentFinancialInstruments2025-11-30SC741777ns5:CurrentFinancialInstruments2024-11-30SC741777ns5:Non-currentFinancialInstruments2025-11-30SC741777ns5:Non-currentFinancialInstruments2024-11-30SC741777ns5:ShareCapital2025-11-30SC741777ns5:ShareCapital2024-11-30SC741777ns5:RetainedEarningsAccumulatedLosses2025-11-30SC741777ns5:RetainedEarningsAccumulatedLosses2024-11-30SC741777ns5:NetGoodwill2024-12-012025-11-30SC741777ns5:IntangibleAssetsOtherThanGoodwill2024-12-012025-11-30SC741777ns5:PlantMachinery2024-12-012025-11-30SC741777ns5:FurnitureFittings2024-12-012025-11-30SC741777ns5:MotorVehicles2024-12-012025-11-30SC741777ns5:ComputerEquipment2024-12-012025-11-30SC741777ns5:NetGoodwill2024-11-30SC741777ns5:NetGoodwill2025-11-30SC741777ns5:NetGoodwill2024-11-30SC741777ns5:LandBuildings2024-11-30SC741777ns5:PlantMachinery2024-11-30SC741777ns5:FurnitureFittings2024-11-30SC741777ns5:LandBuildings2024-12-012025-11-30SC741777ns5:LandBuildings2025-11-30SC741777ns5:PlantMachinery2025-11-30SC741777ns5:FurnitureFittings2025-11-30SC741777ns5:LandBuildings2024-11-30SC741777ns5:PlantMachinery2024-11-30SC741777ns5:FurnitureFittings2024-11-30SC741777ns5:MotorVehicles2024-11-30SC741777ns5:ComputerEquipment2024-11-30SC741777ns5:MotorVehicles2025-11-30SC741777ns5:ComputerEquipment2025-11-30SC741777ns5:MotorVehicles2024-11-30SC741777ns5:ComputerEquipment2024-11-30SC741777ns5:WithinOneYearns5:CurrentFinancialInstruments2025-11-30SC741777ns5:WithinOneYearns5:CurrentFinancialInstruments2024-11-30SC741777ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2025-11-30SC741777ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2024-11-30SC741777ns5:DeferredTaxation2024-11-30SC741777ns5:DeferredTaxation2024-12-012025-11-30SC741777ns5:DeferredTaxation2025-11-30SC741777ns10:Director112024-11-30SC741777ns10:Director112023-11-30SC741777ns10:Director112024-12-012025-11-30SC741777ns10:Director112023-12-012024-11-30SC741777ns10:Director112025-11-30SC741777ns10:Director112024-11-30SC7417772ns10:Director22024-11-30SC7417772ns10:Director22023-11-30SC7417772ns10:Director22024-12-012025-11-30SC7417772ns10:Director22023-12-012024-11-30SC7417772ns10:Director22025-11-30SC7417772ns10:Director22024-11-30
REGISTERED NUMBER: SC741777 (Scotland)














Unaudited Financial Statements

for the Year Ended 30 November 2025

for

Broomknoll Ltd

Broomknoll Ltd (Registered number: SC741777)






Contents of the Financial Statements
for the Year Ended 30 November 2025




Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4


Broomknoll Ltd

Company Information
for the Year Ended 30 November 2025







DIRECTORS: Dr P F McMahon
Dr R Tollan





REGISTERED OFFICE: Cornerstone House
Station Road
Selkirk
TD7 5DJ





REGISTERED NUMBER: SC741777 (Scotland)





ACCOUNTANTS: Dental Accountants Scotland Ltd
Specialist Dental Accountants & Advisors
Cornerstone House
Station Road
Selkirk
Borders
TD7 5DJ

Broomknoll Ltd (Registered number: SC741777)

Balance Sheet
30 November 2025

30.11.25 30.11.24
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 4 564,300 644,914
Tangible assets 5 297,745 274,813
862,045 919,727

CURRENT ASSETS
Stocks 6 28,152 14,965
Debtors 7 92,498 56,181
Cash at bank 421,263 275,272
541,913 346,418
CREDITORS
Amounts falling due within one year 8 214,853 161,544
NET CURRENT ASSETS 327,060 184,874
TOTAL ASSETS LESS CURRENT
LIABILITIES

1,189,105

1,104,601

CREDITORS
Amounts falling due after more than one
year

9

(983,870

)

(982,145

)

PROVISIONS FOR LIABILITIES 11 (20,148 ) (34,953 )
NET ASSETS 185,087 87,503

CAPITAL AND RESERVES
Called up share capital 100 100
Retained earnings 184,987 87,403
SHAREHOLDERS' FUNDS 185,087 87,503

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 30 November 2025.

The members have not required the company to obtain an audit of its financial statements for the year ended 30 November 2025 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

Broomknoll Ltd (Registered number: SC741777)

Balance Sheet - continued
30 November 2025


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

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 27 August 2026 and were signed on its behalf by:




Dr P F McMahon - Director



Dr R Tollan - Director


Broomknoll Ltd (Registered number: SC741777)

Notes to the Financial Statements
for the Year Ended 30 November 2025

1. STATUTORY INFORMATION

Broomknoll 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.

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" including the provisions of Section 1A "Small Entities" 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 a business in 2022, is being amortised evenly over its estimated useful life of ten years.

Intangible assets
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Plant and machinery - 25% on reducing balance
Fixtures and fittings - 25% on reducing balance
Motor vehicles - 25% on reducing balance
Computer equipment - 33% on cost

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

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, 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.

Broomknoll Ltd (Registered number: SC741777)

Notes to the Financial Statements - continued
for the Year Ended 30 November 2025

2. ACCOUNTING POLICIES - continued

Hire purchase and leasing commitments
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

The average number of employees during the year was 10 (2024 - 10 ) .

4. INTANGIBLE FIXED ASSETS
Goodwill
£   
COST
At 1 December 2024
and 30 November 2025 806,143
AMORTISATION
At 1 December 2024 161,229
Amortisation for year 80,614
At 30 November 2025 241,843
NET BOOK VALUE
At 30 November 2025 564,300
At 30 November 2024 644,914

5. TANGIBLE FIXED ASSETS
Fixtures
Freehold Plant and and
property machinery fittings
£    £    £   
COST
At 1 December 2024 135,000 158,867 7,059
Additions - 8,930 4,478
At 30 November 2025 135,000 167,797 11,537
DEPRECIATION
At 1 December 2024 - 63,986 2,545
Charge for year - 25,953 2,248
At 30 November 2025 - 89,939 4,793
NET BOOK VALUE
At 30 November 2025 135,000 77,858 6,744
At 30 November 2024 135,000 94,881 4,514

Broomknoll Ltd (Registered number: SC741777)

Notes to the Financial Statements - continued
for the Year Ended 30 November 2025

5. TANGIBLE FIXED ASSETS - continued

Motor Computer
vehicles equipment Totals
£    £    £   
COST
At 1 December 2024 51,290 3,729 355,945
Additions 56,295 9,545 79,248
At 30 November 2025 107,585 13,274 435,193
DEPRECIATION
At 1 December 2024 12,823 1,778 81,132
Charge for year 23,690 4,425 56,316
At 30 November 2025 36,513 6,203 137,448
NET BOOK VALUE
At 30 November 2025 71,072 7,071 297,745
At 30 November 2024 38,467 1,951 274,813

6. STOCKS
30.11.25 30.11.24
£    £   
Stocks 28,152 14,965

7. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
30.11.25 30.11.24
£    £   
Trade debtors 92,498 56,181

8. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
30.11.25 30.11.24
£    £   
Bank loans and overdrafts (see note 10) 27,604 16,841
Hire purchase contracts 12,135 5,941
Trade creditors 40,498 34,839
Tax 127,822 98,202
Social security and other taxes 4,229 3,202
Pension payable - 450
Directors' current accounts 232 888
Accrued expenses 2,333 1,181
214,853 161,544

9. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
30.11.25 30.11.24
£    £   
Bank loans (see note 10) 900,925 939,292
Hire purchase contracts 82,945 42,853
983,870 982,145

Broomknoll Ltd (Registered number: SC741777)

Notes to the Financial Statements - continued
for the Year Ended 30 November 2025

10. LOANS

An analysis of the maturity of loans is given below:

30.11.25 30.11.24
£    £   
Amounts falling due within one year or on demand:
Bank loans 27,604 16,841

Amounts falling due between one and two years:
Bank loans - 1-2 years 900,925 939,292

11. PROVISIONS FOR LIABILITIES
30.11.25 30.11.24
£    £   
Deferred tax 20,148 34,953

Deferred
tax
£   
Balance at 1 December 2024 34,953
Provided during year (14,805 )
Balance at 30 November 2025 20,148

12. DIRECTORS' ADVANCES, CREDITS AND GUARANTEES

The following advances and credits to directors subsisted during the years ended 30 November 2025 and 30 November 2024:

30.11.25 30.11.24
£    £   
Dr P F McMahon and Dr P F McMahon
Balance outstanding at start of year (851 ) (9,033 )
Amounts advanced 96,556 102,152
Amounts repaid (95,926 ) (93,970 )
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year (221 ) (851 )

Dr R Tollan and Dr R Tollan
Balance outstanding at start of year (37 ) (87 )
Amounts advanced 130,096 140,620
Amounts repaid (130,070 ) (140,570 )
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year (11 ) (37 )

There are no specific repayment terms and no interest has been charged.