North of Scotland Distilling Company Limited

	Page
Balance Sheet	1—2
Notes to the Financial Statements	3—4

Registered number: SC156038

		2025		2024
	Notes	£	£	£	£
FIXED ASSETS
Tangible Assets	4		343,086		378,907

			343,086		378,907
CURRENT ASSETS
Stocks	5	797,879		599,879
Debtors	6	164,913		847,168
Cash at bank and in hand		3,234,509		1,153,102

		4,197,301		2,600,149
Creditors: Amounts Falling Due Within One Year	7	(3,301,352 )		(1,393,943 )

NET CURRENT ASSETS (LIABILITIES)			895,949		1,206,206

TOTAL ASSETS LESS CURRENT LIABILITIES			1,239,035		1,585,113

NET ASSETS			1,239,035		1,585,113

CAPITAL AND RESERVES
Called up share capital	8		2		2
Profit and Loss Account			1,239,033		1,585,111

SHAREHOLDERS' FUNDS			1,239,035		1,585,113

Page 1

Page 2

North of Scotland Distilling Company Limited

Balance Sheet (continued)

As At 30 June 2025

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

The member has not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.

The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

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

The company has taken advantage of section 444(1) of the Companies Act 2006 and opted not to deliver to the registrar a copy of the company's Profit and Loss Account.

On behalf of the board

Mr Roderick Christie

Director

28/10/2026

The notes on pages 3 to 4 form part of these financial statements.

1. General Information

North of Scotland Distilling Company Limited is a private company, limited by shares, incorporated in Scotland, registered number SC156038 . The registered office is 21 Forbes Place, Paisley, PA1 1UT.

2. Accounting Policies

2.1. Basis of Preparation of Financial Statements

The financial statements have been prepared under the historical cost convention and in accordance with Financial Reporting Standard 102 section 1A Small Entities "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.

2.2. Turnover

Turnover comprises the invoiced value of goods and services supplied by the company, net of Value Added Tax and trade discounts.

2.3. Tangible Fixed Assets and Depreciation

Tangible fixed assets are stated at cost less depreciation. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:

Plant & Machinery	25% on cost/10% on cost
Motor Vehicles	20% on cost
Fixtures & Fittings	20% on cost
Computer Equipment	33% on cost

2.4. Stocks and Work in Progress

Stocks and work in progress are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads. Work-in-progress is reflected in the accounts on a contract by contract basis by recording turnover and related costs as contract activity progresses.

2.5. Taxation

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

The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of comprehensive income because of items of income or expense that are taxable or deductible in other year and 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 end of the reporting period.

3. Average Number of Employees

Average number of employees, including directors, during the year was: 2 (2024: 2)

4. Tangible Assets

	Plant & Machinery	Motor Vehicles	Fixtures & Fittings	Computer Equipment	Total
	£	£	£	£	£
Cost
As at 1 July 2024	492,551	3,000	2,500	11,025	509,076
Additions	2,500	-	-	-	2,500

As at 30 June 2025	495,051	3,000	2,500	11,025	511,576

...CONTINUED

Page 3

Page 4

North of Scotland Distilling Company Limited

Notes to the Financial Statements (continued)

For The Year Ended 30 June 2025

Depreciation
As at 1 July 2024	114,844	1,800	2,500	11,025	130,169
Provided during the period	38,021	300	-	-	38,321

As at 30 June 2025	152,865	2,100	2,500	11,025	168,490

Net Book Value
As at 30 June 2025	342,186	900	-	-	343,086

As at 1 July 2024	377,707	1,200	-	-	378,907

5. Stocks

	2025	2024
	£	£
Materials	797,879	599,879

6. Debtors

	2025	2024
	£	£
Due within one year
Trade debtors	20,713	-
Prepayments and accrued income	-	17,600
Other debtors	137,408	579,255
VAT	6,792	250,313

	164,913	847,168

7. Creditors: Amounts Falling Due Within One Year

	2025	2024
	£	£
Trade creditors	96,233	403,658
Corporation tax	43,151	26,880
Other taxes and social security	1,221	10,133
Other creditors	1,030	810,227
Accruals and deferred income	3,156,000	140,000
Director's loan account	3,717	3,045

	3,301,352	1,393,943

8. Share Capital

	2025	2024
	£	£
Allotted, Called up and fully paid	2	2

Page 4