WATSON_AND_LYALL_LIMITED - Accounts


Company registration number SC091377 (Scotland)
WATSON AND LYALL LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
PAGES FOR FILING WITH REGISTRAR
WATSON AND LYALL LIMITED
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 9
WATSON AND LYALL LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2022
31 December 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
4
514,938
515,553
Investment property
5
575,000
575,000
1,089,938
1,090,553
Current assets
Stocks
24,123
22,407
Debtors
6
255,777
335,882
Cash at bank and in hand
6,138
8,000
286,038
366,289
Creditors: amounts falling due within one year
7
(330,432)
(521,297)
Net current liabilities
(44,394)
(155,008)
Total assets less current liabilities
1,045,544
935,545
Creditors: amounts falling due after more than one year
8
(363,781)
(395,267)
Provisions for liabilities
(65,856)
(48,961)
Net assets
615,907
491,317
Capital and reserves
Called up share capital
9
6,100
6,100
Revaluation reserve
90,497
90,497
Other reserves
149,208
161,145
Profit and loss reserves
370,102
233,575
Total equity
615,907
491,317

The director of the company has elected not to include a copy of the profit and loss account within the financial statements.true

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

The financial statements were approved and signed by the director and authorised for issue on 12 September 2023
Mr Nigel Watson
Director
Company Registration No. SC091377
WATSON AND LYALL LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2022
- 2 -
Share capital
Revaluation reserve
Non distributable profit & loss reserves
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 January 2021
6,100
165,497
-
0
239,868
411,465
Year ended 31 December 2021:
Profit for the year
-
-
-
169,852
169,852
Other comprehensive income:
Revaluation of tangible fixed assets
-
(75,000)
-
-
(75,000)
Total comprehensive income for the year
-
0
(75,000)
-
0
169,852
94,852
Dividends
-
-
-
(15,000)
(15,000)
Transfers
-
-
0
161,145
(161,145)
-
Balance at 31 December 2021
6,100
90,497
161,145
233,575
491,317
Year ended 31 December 2022:
Profit and total comprehensive income for the year
-
-
-
139,590
139,590
Dividends
-
-
-
(15,000)
(15,000)
Transfers
-
-
0
(11,937)
11,937
-
Balance at 31 December 2022
6,100
90,497
149,208
370,102
615,907
WATSON AND LYALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 3 -
1
Accounting policies
Company information

Watson and Lyall Limited is a private company limited by shares incorporated in Scotland. The registered office is 27 Dryden Road, Bilston Glen Industrial Estate, Loanhead, EH20 9LZ.

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, modified to include the revaluation of freehold properties. The principal accounting policies adopted are set out below.

1.2
Going concern

The company meets its day to day working capital requirements through an overdraft facility which is repayable on demand. The director has assessed the cash flow needs of the company and, together with forecast income and expenditure and discussions with the company's bankers, considers that the company will continue to operate within the overdraft facility currently agreed. The company has also made use of loan facilities provided by the bank to further aid working capital requirements and capital investments. On this basis, the director considers it appropriate to prepare the financial statements on a going concern basis.true

1.3
Turnover

Revenue is recognised as earned when the company obtains the right to consideration in exchange for its performance under these contracts. It is measured at the fair value of the right to consideration, which represents amounts chargeable to customers excluding value added tax and discounts.

 

Revenue is recognised as each contract progresses so that for incomplete contracts it reflects the partial performance of the contractual obligations. For such contracts the amount of revenue reflects the accrual of the right to consideration by reference to the value of work performed.

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:

Land and buildings freehold
50 years
Plant and machinery
15% straight line
Fixtures, fittings & equipment
15% straight line
Motor vehicles
15% straight line
Assets under construction

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.

WATSON AND LYALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 4 -
1.5
Investment properties

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.

The carrying value of tangible fixed assets are reviewed for impairment when events or changes in circumstances indicate the carrying value may not be recoverable.

1.6
Stocks and work in progress

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.

 

Work in progress is valued at cost less payments on account. Cost comprises direct materials and direct labour.

1.7
Long term contracts

Where the outcome of a construction contract can be estimated reliably, revenue and costs are recognised by reference to the stage of completion of the contract activity at the reporting end date. Variations in contract work, claims and incentive payments are included to the extent that the amount can be measured reliably and its receipt is considered probable.

 

When it is probable that total contract costs will exceed total contract turnover, the expected loss is recognised as an expense immediately.

 

Where the outcome of a construction contract cannot be estimated reliably, contract costs are recognised as expenses in the period in which they are incurred and contract revenue is recognised to the extent of contract costs incurred where it is probable that they will be recoverable.

1.8
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.

1.9
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.

Debtors

Debtors with no stated interest rate or receivable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the profit and loss account.

Creditors

Creditors with no stated interest rate and payable within one year are recorded at transaction price.

 

All interest bearing loans and borrowings which are basic financial instruments are initially recorded at the present value of cash payable. After initial recognition they are measured at amortised cost.

WATSON AND LYALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 5 -
1.10
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.

1.11
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.

1.12
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.

1.13
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged to the profit and loss account as they fall due.

1.14
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. 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.

WATSON AND LYALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 6 -

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.

1.15
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the director is 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
Employees

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

2022
2021
Number
Number
Total
21
23
WATSON AND LYALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 7 -
4
Tangible fixed assets
Land and buildings freehold
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
£
Cost or valuation
At 1 January 2022
500,000
83,714
6,918
43,682
634,314
Additions
-
0
4,165
-
0
-
0
4,165
Disposals
-
0
(75,064)
-
0
-
0
(75,064)
At 31 December 2022
500,000
12,815
6,918
43,682
563,415
Depreciation and impairment
At 1 January 2022
-
0
78,219
6,918
33,624
118,761
Depreciation charged in the year
-
0
1,922
-
0
2,858
4,780
Eliminated in respect of disposals
-
0
(75,064)
-
0
-
0
(75,064)
At 31 December 2022
-
0
5,077
6,918
36,482
48,477
Carrying amount
At 31 December 2022
500,000
7,738
-
0
7,200
514,938
At 31 December 2021
500,000
5,495
-
0
10,058
515,553

Land and buildings were valued on an open market basis by J&E Shepherd, Chartered Surveyors, on 18 March 2021. The director is of the opinion that land and buildings have a value of no less than the carrying value.

If revalued assets were stated on a historical cost basis rather than a fair value basis, the total amounts included would have been as follows:

2022
2021
£
£
Cost - Land and Buildings Freehold
409,503
409,503

The director is of the opinion that the residual value of land and buildings is no less than the historic cost.

5
Investment property
2022
£
Fair value
At 1 January 2022 and 31 December 2022
575,000
WATSON AND LYALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
5
Investment property
(Continued)
- 8 -

Investment property comprises of commercial units at 27A - C Dryden Road, Bilston Glen Industrial Estate, Loanhead. The properties were transferred from Assets Under Construction in the prior year and following this the fair value of the investment properties were arrived at on the basis of a valuation carried by J&E Shepherd Chartered Surveyors on 18 March 2021, who are not connected with the company. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties. The director is of the opinion that investment properties have a value of no less than the carrying value.

6
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
72,236
166,108
Gross amounts due from contract customers
80,556
60,962
Amounts due from associated undertakings
82,832
91,212
Other debtors
20,153
17,600
255,777
335,882
7
Creditors: amounts falling due within one year
2022
2021
£
£
Bank loans and overdrafts
94,162
170,214
Trade creditors
92,493
56,047
Corporation tax
30,846
1,754
Other taxation and social security
53,193
65,957
Other creditors
59,738
227,325
330,432
521,297
8
Creditors: amounts falling due after more than one year
2022
2021
£
£
Bank loans and overdrafts
363,781
395,267

The Royal Bank of Scotland plc hold a bond and floating charge over all company assets and a standard charge over 27 Dryden Road, Bilston Glen Industrial Estate, Loanhead.

 

Bank loans above include an unsecured bank loan from The Royal Bank of Scotland plc obtained through the Bounce Back Loan Scheme.

Creditors which fall due after five years are as follows:
2022
2021
£
£
Payable by instalments
237,861
253,725
WATSON AND LYALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 9 -
9
Called up share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
6,100
6,100
6,100
6,100
10
Related party transactions

The director is of the opinion that all related party transactions are conducted under normal market conditions and on an arm's length basis and therefore do not need to be disclosed under FRS 102 section 1A appendix C.

11
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

The senior statutory auditor was Paul Marshall.
The auditor was Geoghegans.
2022-12-312022-01-01false12 September 2023CCH SoftwareCCH Accounts Production 2023.100No description of principal activityThis audit opinion is unqualifiedMr Nigel WatsonMrs Elaine WatsonSC0913772022-01-012022-12-31SC0913772022-12-31SC0913772021-12-31SC091377core:LandBuildingscore:OwnedOrFreeholdAssets2022-12-31SC091377core:PlantMachinery2022-12-31SC091377core:FurnitureFittings2022-12-31SC091377core:MotorVehicles2022-12-31SC091377core:LandBuildingscore:OwnedOrFreeholdAssets2021-12-31SC091377core:PlantMachinery2021-12-31SC091377core:FurnitureFittings2021-12-31SC091377core:MotorVehicles2021-12-31SC091377core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-31SC091377core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-31SC091377core:Non-currentFinancialInstrumentscore:AfterOneYear2022-12-31SC091377core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-31SC091377core:Non-currentFinancialInstruments2022-12-31SC091377core:CurrentFinancialInstruments2021-12-31SC091377core:ShareCapital2022-12-31SC091377core:ShareCapital2021-12-31SC091377core:RevaluationReserve2022-12-31SC091377core:RevaluationReserve2021-12-31SC091377core:OtherMiscellaneousReserve2022-12-31SC091377core:OtherMiscellaneousReserve2021-12-31SC091377core:RetainedEarningsAccumulatedLosses2022-12-31SC091377core:RetainedEarningsAccumulatedLosses2021-12-31SC091377core:ShareCapital2020-12-31SC091377core:RevaluationReserve2020-12-31SC091377core:OtherMiscellaneousReserve2020-12-31SC091377core:RetainedEarningsAccumulatedLosses2020-12-31SC0913772020-12-31SC091377bus:Director12022-01-012022-12-31SC091377core:RetainedEarningsAccumulatedLosses2021-01-012021-12-31SC0913772021-01-012021-12-31SC091377core:RetainedEarningsAccumulatedLosses2022-01-012022-12-31SC091377core:ShareCapital2021-01-012021-12-31SC091377core:RevaluationReserve2021-01-012021-12-31SC091377core:OtherMiscellaneousReserve2021-01-012021-12-31SC091377core:RevaluationReserve2022-01-012022-12-31SC091377core:LandBuildingscore:OwnedOrFreeholdAssets2022-01-012022-12-31SC091377core:PlantMachinery2022-01-012022-12-31SC091377core:FurnitureFittings2022-01-012022-12-31SC091377core:MotorVehicles2022-01-012022-12-31SC091377core:LandBuildingscore:OwnedOrFreeholdAssets2021-12-31SC091377core:PlantMachinery2021-12-31SC091377core:FurnitureFittings2021-12-31SC091377core:MotorVehicles2021-12-31SC0913772021-12-31SC091377core:CurrentFinancialInstruments2022-12-31SC091377core:Non-currentFinancialInstruments2021-12-31SC091377bus:PrivateLimitedCompanyLtd2022-01-012022-12-31SC091377bus:SmallCompaniesRegimeForAccounts2022-01-012022-12-31SC091377bus:FRS1022022-01-012022-12-31SC091377bus:Audited2022-01-012022-12-31SC091377bus:CompanySecretary12022-01-012022-12-31SC091377bus:FullAccounts2022-01-012022-12-31xbrli:purexbrli:sharesiso4217:GBP