Company registration number SC131586 (Scotland)
FILPUMPS LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
PAGES FOR FILING WITH REGISTRAR
FILPUMPS LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 7
FILPUMPS LTD
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
2,050,613
2,124,513
Current assets
Stocks
426,516
309,030
Debtors
4
831,912
1,194,688
Cash at bank and in hand
366,300
721,077
1,624,728
2,224,795
Creditors: amounts falling due within one year
5
(1,162,866)
(2,029,765)
Net current assets
461,862
195,030
Total assets less current liabilities
2,512,475
2,319,543
Creditors: amounts falling due after more than one year
6
(983,994)
-
0
Provisions for liabilities
(135,511)
(111,094)
Net assets
1,392,970
2,208,449
Capital and reserves
Called up share capital
1,200
1,200
Revaluation reserve
573,341
573,341
Profit and loss reserves
818,429
1,633,908
Total equity
1,392,970
2,208,449
FILPUMPS LTD
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2025
31 December 2025
- 2 -

For the financial year ended 31 December 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 17 September 2026 and are signed on its behalf by:
R J MANN
R J Mann
Director
Company registration number SC131586 (Scotland)
FILPUMPS LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
1
Accounting policies
Company information

Filpumps Ltd is a private company limited by shares incorporated in Scotland. The registered office is 10 Camiestone Road, Thainstone Business Park, Inverurie, Aberdeenshire, AB51 5GT.

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 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
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Revenue

Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. 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.

1.4
Tangible fixed assets

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

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

Freehold land and buildings
at varying rates on cost
Plant and equipment
20% on cost
Fixtures and fittings
20% on cost
Computers
25% on cost
Motor vehicles
25% on cost

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.

Land is held at valuation and is not depreciated, as it is considered to have an indefinite useful economic life. Valuations are performed by an independent professional valuer and are reviewed regularly by the directors.

FILPUMPS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 4 -
1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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.

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.

1.6
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.

1.7
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.8
Financial instruments

The company only enters into basic financial instruments transactions that result in the recognition of financial

assets and liabilities like trade and other debtors and creditors and loans from group companies. These are

measured at amortised cost and are assessed at the end of each reporting period for objective evidence of

impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Statement of

comprehensive income.

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

FILPUMPS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 5 -
1.10
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

2
Employees

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

2025
2024
Number
Number
Total
38
30
FILPUMPS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 6 -
3
Tangible fixed assets
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
Cost or valuation
At 1 January 2025
1,924,254
799,005
110,679
69,216
650,301
3,553,455
Additions
-
0
32,670
18,506
-
0
198,692
249,868
Disposals
-
0
-
0
-
0
-
0
(232,997)
(232,997)
At 31 December 2025
1,924,254
831,675
129,185
69,216
615,996
3,570,326
Depreciation and impairment
At 1 January 2025
347,862
563,647
100,297
52,112
365,024
1,428,942
Depreciation charged in the year
38,142
84,277
5,720
7,602
130,562
266,303
Eliminated in respect of disposals
-
0
-
0
-
0
-
0
(175,532)
(175,532)
At 31 December 2025
386,004
647,924
106,017
59,714
320,054
1,519,713
Carrying amount
At 31 December 2025
1,538,250
183,751
23,168
9,502
295,942
2,050,613
At 31 December 2024
1,576,392
235,358
10,382
17,104
285,277
2,124,513

Land and building with a carrying amount of £761,476 was previously revalued by independent valuers not connected with the company on the basis of market value. The directors have reviewed the valuation during the year and consider that no material movement in fair value has occurred; accordingly, no revaluation was undertaken in the current year.

 

The following assets are carried at valuation. If the assets were measured using the cost model, the carrying amounts would be as follows:

Land and Buildings
2025
2024
£
£
Cost
188,136
188,136
4
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
757,059
290,411
Other debtors
74,853
904,277
831,912
1,194,688
FILPUMPS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 7 -
5
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
42,250
1,036,111
Trade creditors
764,722
491,052
Corporation tax
14,237
163,215
Other taxation and social security
194,506
147,972
Other creditors
147,151
191,415
1,162,866
2,029,765

All bank borrowings are secured by a bond and floating charge over the assets of the company. In addition, a standard security of a first charge is held over the commercial property at Thainstone, Inverurie, together with a charge over the commercial property at Clashburn Close, Kinross.

 

In the prior year, all bank loans were presented as due within one year. During the current year, management has reviewed the repayment profile of the bank loans and determined that a portion is due after more than one year. Consequently, bank loans have been split between amounts due within and after one year in the current year.

 

Included within other creditors are amounts of £45,142 (2024 - Nil) due under hire purchase arrangements, which are secured on the related assets.

6
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
957,337
-
0
Other creditors
26,657
-
0
983,994
-
0

Included within other creditors are amounts of £26,657 (2024 - Nil) due under hire purchase arrangements, which are secured on the related assets.

2025-12-312025-01-01falsefalsefalse17 September 2026CCH SoftwareCCH Accounts Production 2026.200No description of principal activityR J MannS J StillM ElrickSC1315862025-01-012025-12-31SC1315862025-12-31SC1315862024-12-31SC131586core:LandBuildingscore:OwnedOrFreeholdAssets2025-12-31SC131586core:PlantMachinery2025-12-31SC131586core:FurnitureFittings2025-12-31SC131586core:ComputerEquipment2025-12-31SC131586core:MotorVehicles2025-12-31SC131586core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-31SC131586core:PlantMachinery2024-12-31SC131586core:FurnitureFittings2024-12-31SC131586core:ComputerEquipment2024-12-31SC131586core:MotorVehicles2024-12-31SC131586core:WithinOneYear2025-12-31SC131586core:WithinOneYear2024-12-31SC131586core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-31SC131586core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-31SC131586core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-31SC131586core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-31SC131586core:ShareCapital2025-12-31SC131586core:ShareCapital2024-12-31SC131586core:RevaluationReserve2025-12-31SC131586core:RevaluationReserve2024-12-31SC131586core:RetainedEarningsAccumulatedLosses2025-12-31SC131586core:RetainedEarningsAccumulatedLosses2024-12-31SC131586bus:Director12025-01-012025-12-31SC131586core:LandBuildingscore:OwnedOrFreeholdAssets2025-01-012025-12-31SC131586core:PlantMachinery2025-01-012025-12-31SC131586core:FurnitureFittings2025-01-012025-12-31SC131586core:ComputerEquipment2025-01-012025-12-31SC131586core:MotorVehicles2025-01-012025-12-31SC1315862024-01-012024-12-31SC131586core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-31SC131586core:PlantMachinery2024-12-31SC131586core:FurnitureFittings2024-12-31SC131586core:ComputerEquipment2024-12-31SC131586core:MotorVehicles2024-12-31SC1315862024-12-31SC131586core:LandBuildings2025-01-012025-12-31SC131586core:CurrentFinancialInstruments2025-12-31SC131586core:CurrentFinancialInstruments2024-12-31SC131586core:CurrentFinancialInstrumentscore:WithinOneYear2025-01-012025-12-31SC131586core:Non-currentFinancialInstrumentscore:AfterOneYear2025-01-012025-12-31SC131586bus:PrivateLimitedCompanyLtd2025-01-012025-12-31SC131586bus:SmallCompaniesRegimeForAccounts2025-01-012025-12-31SC131586bus:FRS1022025-01-012025-12-31SC131586bus:AuditExemptWithAccountantsReport2025-01-012025-12-31SC131586bus:Director22025-01-012025-12-31SC131586bus:Director32025-01-012025-12-31SC131586bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP