Company registration number 05635543 (England and Wales)
F.S.W LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
F.S.W LTD
COMPANY INFORMATION
Directors
Mr G R Fuller
Mr P T Fuller
Mr S J Fuller
Secretary
Mr G R Fuller
Company number
05635543
Registered office
Bip Site
Tat Bank Road
Oldbury
West Midlands
England
B69 4PG
Accountants
Malcolm Piper & Company Limited
Kingsnorth House
Blenheim Way
Birmingham
West Midlands
United Kingdom
B44 8LS
F.S.W LTD
CONTENTS
Page
Accountants' report
1
Balance sheet
2 - 3
Notes to the financial statements
4 - 11
F.S.W LTD
ACCOUNTANTS' REPORT TO THE BOARD OF DIRECTORS ON THE PREPARATION OF THE UNAUDITED STATUTORY FINANCIAL STATEMENTS OF F.S.W LTD FOR THE YEAR ENDED 31 MARCH 2025
- 1 -

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of F.S.W Ltd for the year ended 31 March 2025 which comprise, the balance sheet and the related notes from the company’s accounting records and from information and explanations you have given us.

 

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at https://www.icaew.com/regulation.

This report is made solely to the Board of Directors of F.S.W Ltd, as a body, in accordance with the terms of our engagement letter. Our work has been undertaken solely to prepare for your approval the financial statements of F.S.W Ltd and state those matters that we have agreed to state to the Board of Directors of F.S.W Ltd, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than F.S.W Ltd and its Board of Directors as a body, for our work or for this report.

It is your duty to ensure that F.S.W Ltd has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and profit of F.S.W Ltd. You consider that F.S.W Ltd is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the financial statements of F.S.W Ltd. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.

Malcolm Piper & Company Limited
Chartered Accountants
Kingsnorth House
Blenheim Way
Birmingham
West Midlands
B44 8LS
United Kingdom
30 October 2025
F.S.W LTD
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 2 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
7
514,019
452,076
Investments
6
10
10
514,029
452,086
Current assets
Debtors
8
713,127
730,936
Cash at bank and in hand
141,056
107,472
854,183
838,408
Creditors: amounts falling due within one year
9
(781,388)
(729,908)
Net current assets
72,795
108,500
Total assets less current liabilities
586,824
560,586
Creditors: amounts falling due after more than one year
10
(312,871)
(265,245)
Provisions for liabilities
(128,478)
(113,019)
Net assets
145,475
182,322
Capital and reserves
Called up share capital
14
1,000
1,000
Profit and loss reserves
144,475
181,322
Total equity
145,475
182,322
F.S.W LTD
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2025
31 March 2025
- 3 -

For the financial year ended 31 March 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 30 October 2025 and are signed on its behalf by:
Mr S J Fuller
Director
Company registration number 05635543 (England and Wales)
F.S.W LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -
1
Accounting policies
Company information

F.S.W Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Bip Site, Tat Bank Road, Oldbury, West Midlands, England, B69 4PG.

1.1
Accounting convention

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

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

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

1.3
Tangible fixed assets

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

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

Plant and equipment
25% on reducing balance
Fixtures and fittings
15% on reducing balance and 33% 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.

1.4
Investments

Investments comprise investments in unquoted equity instruments which are measured at cost less any impairment.

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.

1.6
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.

F.S.W LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 5 -
1.7
Financial instruments

The company 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 company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with 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.

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 company 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.

1.8
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.

1.9
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.

F.S.W LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 6 -
Deferred tax

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

 

1.10
Retirement benefits

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

1.11
Leases

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.

2
Other operating income
2025
2024
£
£
Interest income
-
393
3
Employees

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

2025
2024
Number
Number
Total
34
35
4
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
7,545
(3,404)
Deferred tax
Origination and reversal of timing differences
15,459
39,922
Total tax charge
23,004
36,518
F.S.W LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
5
Dividends
2025
2024
Total
Total
£
£
Ordinary A shares
Interim paid
13,000
13,000
Ordinary B shares
Interim paid
46,540
44,384
Ordinary C shares
Interim paid
13,000
13,000
Ordinary D shares
Interim paid
41,340
39,755
Total dividends
Interim paid
113,880
110,139
6
Fixed asset investments
2025
2024
£
£
Other investments other than loans
10
10

Fixed asset investments represent £1,000 Ordinary B shares in United Pallet Network (UK) Limited. The investment is in an unquoted private company and is therefore carried at cost as there is no readily obtainable market value.

F.S.W LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
7
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Total
£
£
£
Cost
At 1 April 2024
1,052,250
45,512
1,097,762
Additions
215,894
2,281
218,175
Disposals
(63,000)
-
0
(63,000)
At 31 March 2025
1,205,144
47,793
1,252,937
Depreciation and impairment
At 1 April 2024
615,883
29,803
645,686
Depreciation charged in the year
143,762
6,662
150,424
Eliminated in respect of disposals
(57,192)
-
0
(57,192)
At 31 March 2025
702,453
36,465
738,918
Carrying amount
At 31 March 2025
502,691
11,328
514,019
At 31 March 2024
436,367
15,709
452,076

Included within plant and machinery are assets held under hire purchase contracts or finance leases with a net book value of £459,072 (2024 - £371,647).

8
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
700,338
718,302
Corporation tax recoverable
3,404
3,404
Other debtors
9,385
9,230
713,127
730,936

Trade debtors amounting to £108,152 (2024: £118,067) are secured under a recourse factoring agreement included in factored debts (see creditors: amounts falling due within one year).

F.S.W LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 9 -
9
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
11
10,025
10,000
Obligations under finance leases
12
123,948
90,528
Trade creditors
241,023
244,617
Amounts owed to participating interests
146,129
152,232
Taxation and social security
133,795
94,884
Factored debts
90,496
98,557
Other creditors
35,972
39,090
781,388
729,908

Bank loans, factored debts and obligations under finance leases are secured (see secured debts note).

10
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Bank loans and overdrafts
11
1,667
11,667
Obligations under finance leases
12
311,202
253,576
Other borrowings
2
2
312,871
265,245

Bank loans and obligations under finance leases are secured (see secured debts note).

Other borrowings include E Redeemable Preference and F Redeemable Preference shares which have no voting rights but have rights to dividends and return of capital on winding up.

 

 

 

 

 

11
Secured debts

The bank loan totalling £11,692 (2024: £21,667) is underwritten by the HM Government under the Bounce Back Loan scheme.

 

Factored debts include £90,496 (2024: £98,557) which arise from a recourse factoring agreement and are secured by a fixed and floating charge which has first call over the company's trade debtors.

 

Hire purchase contracts are secured against the assets to which they relate (see note 12).

F.S.W LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 10 -
12
Finance lease obligations
2025
2024
Future minimum lease payments due under finance leases:
£
£
Within one year
123,948
90,528
In two to five years
311,202
253,576
435,150
344,104

Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 5 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

 

The Company's obligations under finance leases are secured by the lessor's charge over the leased assets. The net book value of secured assets is disclosed in note 6.

13
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
128,478
113,019
2025
Movements in the year:
£
Liability at 1 April 2024
113,019
Charge to profit or loss
15,459
Liability at 31 March 2025
128,478

The deferred tax liability set out above is expected to reverse within the short-term and relates to accelerated capital allowances that are expected to mature within the same period.

F.S.W LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 11 -
14
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Authorised
Ordinary A shares of £1 each
250
250
250
250
Ordinary B shares of £1 each
250
250
250
250
Ordinary C shares of £1 each
250
250
250
250
Ordinary D shares of £1 each
250
250
250
250
1,000
1,000
1,000
1,000
Issued and fully paid
Ordinary A shares of £1 each
250
250
250
250
Ordinary B shares of £1 each
250
250
250
250
Ordinary C shares of £1 each
250
250
250
250
Ordinary D shares of £1 each
250
250
250
250
1,000
1,000
1,000
1,000

A Ordinary, B Ordinary, C Ordinary and D Ordinary shares have full rights to vote and rank pari passu in all other respects.

15
Operating lease commitments

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

2025
2024
£
£
Total commitments
17,017
38,580

 

 

16
Related party transactions
Transactions with related parties

During the year the company purchased £38,000 (2024 : £38,000) of storage services and recharged £66,858 (2024 : £91,708) of net overheads to Fuller & Sons (Warehouse) Limited, a company in which G R Fuller, K T Fuller, S J Fuller and P T Fuller are directors. At the year-end £106,129 (2024 : £152,232) was owed to the related party. Included in other creditors at the year end are amounts owed to the directors of £27,930 (2024 : £30,584).

2025-03-312024-04-01falsefalsefalse30 October 2025CCH SoftwareCCH Accounts Production 2025.100No description of principal activityMr Graham Robert FullerMr P T FullerMr S J FullerMr Stuart John FullerMr G R Fuller056355432024-04-012025-03-3105635543bus:CompanySecretaryDirector12024-04-012025-03-3105635543bus:Director22024-04-012025-03-3105635543bus:Director32024-04-012025-03-3105635543bus:CompanySecretary12024-04-012025-03-3105635543bus:Director12024-04-012025-03-3105635543bus:Director42024-04-012025-03-3105635543bus:RegisteredOffice2024-04-012025-03-31056355432025-03-31056355432024-03-3105635543core:PlantMachinery2025-03-3105635543core:FurnitureFittings2025-03-3105635543core:PlantMachinery2024-03-3105635543core:FurnitureFittings2024-03-3105635543core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3105635543core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3105635543core:ShareCapital2025-03-3105635543core:ShareCapital2024-03-3105635543core:RetainedEarningsAccumulatedLosses2025-03-3105635543core:RetainedEarningsAccumulatedLosses2024-03-3105635543core:ShareCapitalOrdinaryShareClass12025-03-3105635543core:ShareCapitalOrdinaryShareClass12024-03-3105635543core:ShareCapitalOrdinaryShareClass22025-03-3105635543core:ShareCapitalOrdinaryShareClass22024-03-3105635543core:ShareCapitalOrdinaryShareClass32025-03-3105635543core:ShareCapitalOrdinaryShareClass32024-03-3105635543core:ShareCapitalOrdinaryShareClass42025-03-3105635543core:ShareCapitalOrdinaryShareClass42024-03-3105635543core:ShareCapitalOrdinaryShares2025-03-3105635543core:ShareCapitalOrdinaryShares2024-03-3105635543core:PlantMachinery2024-04-012025-03-3105635543core:FurnitureFittings2024-04-012025-03-31056355432023-04-012024-03-3105635543core:UKTax2024-04-012025-03-3105635543core:UKTax2023-04-012024-03-3105635543bus:OrdinaryShareClass12024-04-012025-03-3105635543bus:OrdinaryShareClass12023-04-012024-03-3105635543bus:OrdinaryShareClass22024-04-012025-03-3105635543bus:OrdinaryShareClass22023-04-012024-03-3105635543bus:OrdinaryShareClass32024-04-012025-03-3105635543bus:OrdinaryShareClass32023-04-012024-03-3105635543bus:OrdinaryShareClass42024-04-012025-03-3105635543bus:OrdinaryShareClass42023-04-012024-03-3105635543core:PlantMachinery2024-03-3105635543core:FurnitureFittings2024-03-31056355432024-03-3105635543core:CurrentFinancialInstruments2025-03-3105635543core:CurrentFinancialInstruments2024-03-3105635543core:WithinOneYear2025-03-3105635543core:WithinOneYear2024-03-3105635543core:Non-currentFinancialInstruments2025-03-3105635543core:Non-currentFinancialInstruments2024-03-3105635543core:BetweenTwoFiveYears2025-03-3105635543core:BetweenTwoFiveYears2024-03-3105635543bus:OrdinaryShareClass12025-03-3105635543bus:OrdinaryShareClass12024-03-3105635543bus:OrdinaryShareClass22025-03-3105635543bus:OrdinaryShareClass22024-03-3105635543bus:OrdinaryShareClass32025-03-3105635543bus:OrdinaryShareClass32024-03-3105635543bus:OrdinaryShareClass42025-03-3105635543bus:OrdinaryShareClass42024-03-3105635543bus:AllOrdinaryShares2025-03-3105635543bus:AllOrdinaryShares2024-03-3105635543bus:PrivateLimitedCompanyLtd2024-04-012025-03-3105635543bus:SmallCompaniesRegimeForAccounts2024-04-012025-03-3105635543bus:FRS1022024-04-012025-03-3105635543bus:AuditExemptWithAccountantsReport2024-04-012025-03-3105635543bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP