Founded in 1988, Fwm, classified under reg no. SC109361 is an active company. Currently registered at Oldmeldrum Road AB51 0TP, Aberdeenshire the company has been in the business for 36 years. Its financial year was closed on August 31 and its latest financial statement was filed on Wed, 31st Aug 2022.
The firm has 3 directors, namely Simon R., Hugh R. and Fraser M.. Of them, Fraser M. has been with the company the longest, being appointed on 14 December 1989 and Simon R. has been with the company for the least time - from 5 June 2019. As of 25 April 2024, there were 5 ex directors - Samantha D., David M. and others listed below. There were no ex secretaries.
Office Address | Oldmeldrum Road |
Office Address2 | Inverurie |
Town | Aberdeenshire |
Post code | AB51 0TP |
Country of origin | United Kingdom |
Registration Number | SC109361 |
Date of Incorporation | Mon, 22nd Feb 1988 |
Industry | Buying and selling of own real estate |
Industry | Other retail sale in non-specialised stores |
End of financial Year | 31st August |
Company age | 36 years old |
Account next due date | Fri, 31st May 2024 (36 days left) |
Account last made up date | Wed, 31st Aug 2022 |
Next confirmation statement due date | Thu, 28th Dec 2023 (2023-12-28) |
Last confirmation statement dated | Wed, 14th Dec 2022 |
The register of PSCs who own or control the company consists of 1 name. As BizStats established, there is Fraser M. The abovementioned PSC has significiant influence or control over this company, has 75,01-100% voting rights and has 75,01-100% shares.
Fraser M.
Notified on | 8 April 2016 |
Nature of control: |
significiant influence or control 75,01-100% voting rights 75,01-100% shares |
Profit & Loss | ||||||||
---|---|---|---|---|---|---|---|---|
Accounts Information Date | 2015-08-31 | 2016-08-31 | 2017-08-31 | 2018-08-31 | 2019-08-31 | 2020-08-31 | 2021-08-31 | 2022-08-31 |
Balance Sheet | ||||||||
Cash Bank On Hand | 3 635 927 | 3 257 458 | 2 589 688 | 2 548 775 | 2 280 369 | 1 972 940 | 2 309 998 | 1 957 208 |
Current Assets | 7 831 178 | 7 715 546 | 7 646 995 | 7 148 072 | 5 231 587 | 5 395 957 | 2 951 335 | |
Debtors | 2 287 522 | 2 394 764 | 2 942 442 | 3 007 300 | 3 267 568 | 2 276 763 | 1 968 387 | 139 082 |
Net Assets Liabilities | 5 670 130 | 6 422 521 | 5 552 257 | 5 483 284 | 5 158 549 | 4 537 916 | 4 613 345 | 2 216 763 |
Other Debtors | 867 039 | 818 061 | 580 868 | 669 201 | 568 658 | 268 249 | 7 457 | 29 549 |
Property Plant Equipment | 2 742 015 | 2 764 864 | 2 809 530 | 2 817 841 | 2 813 791 | 2 773 188 | 2 754 207 | 2 058 364 |
Total Inventories | 1 049 176 | 2 178 956 | 2 183 416 | 2 090 920 | 1 600 135 | 981 884 | 1 117 572 | 855 045 |
Other | ||||||||
Audit Fees Expenses | 12 500 | 10 900 | 11 100 | 11 000 | 11 300 | 13 000 | 12 800 | 17 300 |
Accrued Liabilities Deferred Income | 90 495 | 92 468 | 74 128 | 85 180 | 59 346 | 59 402 | 61 533 | 71 734 |
Accumulated Depreciation Impairment Property Plant Equipment | 173 851 | 185 536 | 221 796 | 268 704 | 323 797 | 376 928 | 416 046 | 451 845 |
Additions Other Than Through Business Combinations Property Plant Equipment | 75 310 | 81 965 | 64 219 | 51 043 | 12 528 | 20 137 | 41 222 | |
Administrative Expenses | 1 214 029 | 1 216 214 | 1 228 955 | 1 301 897 | 1 392 719 | 1 560 644 | 1 537 360 | 1 417 239 |
Amounts Owed By Group Undertakings | 1 364 474 | 1 511 474 | 2 301 474 | 2 302 157 | 2 070 757 | 1 947 757 | 1 907 257 | |
Amounts Owed By Group Undertakings Participating Interests | 1 511 474 | 2 301 474 | ||||||
Amounts Owed To Group Undertakings | 28 493 | |||||||
Average Number Employees During Period | 78 | 78 | 78 | 77 | 75 | 73 | 77 | |
Bank Borrowings Overdrafts | 2 000 000 | 2 500 000 | 2 500 000 | 2 500 000 | 2 295 318 | 989 881 | 965 319 | 326 175 |
Banking Arrangements Classified As Cash Cash Equivalents | -1 446 | -1 446 | ||||||
Bank Overdrafts | 1 446 | 1 446 | ||||||
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 13 325 | |||||||
Cash Cash Equivalents Cash Flow Value | 2 589 688 | 2 548 775 | 2 280 369 | 1 971 494 | 2 308 552 | 1 957 208 | ||
Corporation Tax Payable | 84 356 | 95 000 | 41 000 | -3 852 | 148 | 9 863 | 45 901 | 69 917 |
Corporation Tax Recoverable | 38 380 | 38 380 | 38 380 | 21 602 | 21 602 | 21 602 | 21 602 | 21 602 |
Cost Inventories Recognised As Expense Net Write Downs Reversals | 1 724 500 | 1 608 395 | ||||||
Cost Sales | 1 788 323 | 1 724 500 | 1 643 169 | 1 741 639 | 2 288 303 | 2 106 007 | 1 375 106 | 2 104 489 |
Creditors | 3 021 159 | 3 519 940 | 3 519 940 | 3 519 940 | 3 315 258 | 2 009 821 | 1 985 259 | 1 346 115 |
Current Tax For Period | 112 494 | 95 000 | 41 000 | 3 500 | 7 500 | 35 800 | 34 100 | |
Debt Securities Held | 2 232 704 | 2 341 946 | 2 890 619 | 2 974 330 | 3 236 109 | 2 242 842 | 1 933 800 | 105 096 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -2 724 | -16 104 | 4 780 | 1 446 | 4 875 | -10 639 | -3 322 | -131 980 |
Deferred Tax Liabilities Assumed | 264 392 | 248 288 | ||||||
Depreciation Expense Property Plant Equipment | 21 628 | 41 357 | 37 300 | 47 471 | 55 093 | 53 131 | 39 118 | 35 799 |
Depreciation Impairment Expense Property Plant Equipment | 47 471 | 55 093 | 53 131 | 39 118 | 35 799 | |||
Dividends Paid | 272 700 | 151 500 | 50 000 | 1 943 825 | ||||
Dividends Paid Classified As Financing Activities | -272 700 | -151 500 | -50 000 | -1 943 825 | ||||
Finance Lease Liabilities Present Value Total | 1 219 | |||||||
Finance Lease Payments Owing Minimum Gross | 9 313 | |||||||
Finished Goods Goods For Resale | 520 840 | 549 111 | 491 773 | 370 337 | 540 135 | 562 987 | 582 385 | 855 045 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -1 500 000 | -500 000 | 204 682 | 1 305 437 | 24 562 | 639 144 | ||
Further Item Interest Expense Component Total Interest Expense | 88 000 | 88 000 | 88 000 | 88 000 | ||||
Further Item Tax Increase Decrease Component Adjusting Items | -915 | -16 104 | -10 328 | 1 446 | 4 874 | 2 298 | 238 | -131 980 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | -701 266 | |||||||
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -52 140 | -17 569 | 31 540 | -61 806 | -4 670 | |||
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -166 118 | 520 232 | -961 245 | -306 998 | -1 851 397 | |||
Gain Loss In Cash Flows From Change In Inventories | -92 496 | -490 785 | -618 251 | 135 688 | -262 527 | |||
Gain Loss On Disposals Property Plant Equipment | 396 | -437 | ||||||
Government Grant Income | 257 300 | 324 906 | 8 259 | |||||
Gross Profit Loss | 1 755 903 | 1 719 414 | 1 531 121 | 1 377 152 | 1 489 587 | 958 727 | 1 473 850 | 1 603 888 |
Income Taxes Paid Refund Classified As Operating Activities | -208 706 | -91 143 | -84 671 | -32 800 | -2 060 | 7 417 | 44 502 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -871 037 | 335 941 | 40 913 | 268 406 | 308 875 | -337 058 | 351 344 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -28 104 | 6 787 | -10 328 | 1 225 | -1 440 | 2 298 | 238 | -54 585 |
Increase From Depreciation Charge For Year Property Plant Equipment | 41 357 | 37 300 | 47 471 | 55 093 | 53 131 | 39 118 | 35 799 | |
Intangible Assets | 1 | |||||||
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 26 311 | 47 522 | 51 421 | 52 780 | 55 163 | 48 285 | 15 451 | 13 177 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 447 | -321 | ||||||
Interest Expense On Redeemable Preference Shares Classified As Debt | 88 000 | 88 000 | ||||||
Interest Income On Bank Deposits | 12 933 | 10 495 | 5 795 | 2 723 | 5 195 | 3 428 | 200 | 2 313 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 12 933 | 10 495 | 5 795 | 2 723 | 5 195 | |||
Interest Payable Similar Charges Finance Costs | 114 758 | 135 449 | 139 421 | 140 780 | 143 163 | 136 285 | 103 451 | 101 177 |
Interest Received Classified As Investing Activities | -12 967 | -10 495 | -5 807 | -2 723 | -5 195 | -3 428 | -200 | -2 313 |
Loss Gain From Write-downs Reversals Inventories | 34 775 | |||||||
Net Cash Flows From Used In Financing Activities | -1 492 686 | -490 687 | 272 700 | 204 682 | 1 456 937 | 74 562 | 2 582 969 | |
Net Cash Flows From Used In Investing Activities | 182 029 | -56 763 | 28 550 | 58 584 | -20 460 | 18 559 | 61 001 | |
Net Cash Flows From Used In Operating Activities | 439 620 | 883 391 | -260 337 | 5 140 | -1 127 602 | -430 179 | -2 292 626 | |
Net Cash Generated From Operations | 116 156 | 656 799 | 612 713 | -433 917 | -140 083 | -1 256 470 | -533 630 | -2 349 301 |
Net Current Assets Liabilities | 6 422 521 | 6 515 736 | 6 439 897 | 5 919 405 | 4 023 299 | 4 089 825 | 1 617 963 | |
Net Deferred Tax Liability Asset | 248 288 | 253 069 | ||||||
Net Finance Income Costs | 12 967 | 10 495 | 5 807 | 2 723 | 5 195 | 3 428 | 200 | 2 313 |
Net Interest Paid Received Classified As Operating Activities | -114 758 | -135 449 | -139 421 | -140 780 | -143 163 | -136 285 | -103 451 | -101 177 |
Number Shares Issued Fully Paid | 50 500 | 50 500 | 50 500 | |||||
Operating Profit Loss | 553 074 | 503 200 | 302 166 | 75 255 | 96 868 | -344 617 | 261 396 | 194 908 |
Other Creditors | 1 784 | 3 948 | 30 414 | 93 728 | 155 782 | |||
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | 216 254 | |||||||
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | 29 672 | 1 039 | 563 | |||||
Other Disposals Property Plant Equipment | 40 776 | 1 039 | 9 000 | |||||
Other Interest Receivable Similar Income Finance Income | 12 967 | 10 495 | 5 807 | 2 723 | 5 195 | 3 428 | 200 | 2 313 |
Other Operating Income Format1 | 11 200 | 257 300 | 324 906 | 8 259 | ||||
Other Remaining Borrowings | 1 019 940 | 1 019 940 | 1 019 940 | 1 019 940 | 1 019 940 | 1 019 940 | 1 019 940 | 1 019 940 |
Other Taxation Social Security Payable | 131 898 | 117 927 | 117 063 | 115 436 | 142 260 | 141 410 | 129 360 | 79 429 |
Par Value Share | 1 | 1 | 1 | |||||
Payments Finance Lease Liabilities Classified As Financing Activities | -7 314 | -9 313 | ||||||
Pension Other Post-employment Benefit Costs Other Pension Costs | 4 456 | 5 442 | 4 665 | 13 919 | 33 586 | 43 579 | 53 065 | 54 296 |
Prepayments Accrued Income | 16 438 | 14 438 | 13 443 | 11 368 | 9 857 | 12 319 | 12 985 | 12 384 |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | 24 760 | 26 354 | 12 736 | -29 560 | -1 378 | 22 092 | ||
Proceeds From Sales Property Plant Equipment | -11 500 | -8 000 | ||||||
Profit Loss | 369 617 | 292 563 | 133 100 | -68 973 | -52 035 | -469 133 | 125 429 | -452 757 |
Profit Loss On Ordinary Activities Before Tax | 451 283 | 378 246 | 168 552 | -62 802 | -41 100 | -477 474 | 158 145 | -605 222 |
Property Plant Equipment Gross Cost | 2 915 866 | 2 950 400 | 3 031 326 | 3 086 545 | 3 137 588 | 3 150 116 | 3 170 253 | 2 510 209 |
Provisions For Liabilities Balance Sheet Subtotal | 264 392 | 248 288 | 253 069 | 254 514 | 259 389 | 248 750 | 245 428 | 113 449 |
Purchase Financial Investments Other Than Trading Investments | -173 615 | 110 078 | 269 953 | |||||
Purchase Property Plant Equipment | -21 381 | -75 310 | -81 965 | -64 219 | -51 043 | -12 528 | -20 137 | -41 222 |
Revenue From Sale Goods | 3 443 914 | 3 174 290 | ||||||
Social Security Costs | 44 964 | 47 350 | 51 603 | 61 128 | 60 529 | 47 737 | 49 198 | 56 391 |
Staff Costs Employee Benefits Expense | 896 839 | 914 593 | 898 014 | 926 659 | 958 539 | 987 203 | 1 013 391 | 1 088 395 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 264 392 | 248 288 | 253 069 | 254 514 | 259 389 | 248 750 | 245 428 | 113 449 |
Tax Decrease From Utilisation Tax Losses | 14 368 | |||||||
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 38 | |||||||
Tax Expense Credit Applicable Tax Rate | -12 498 | -7 809 | -90 720 | 30 048 | -114 992 | |||
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | 56 919 | |||||||
Tax Increase Decrease From Effect Capital Allowances Depreciation | -1 664 | -2 774 | 7 430 | 3 350 | -1 261 | |||
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 20 762 | 18 819 | 17 608 | 17 662 | 18 084 | 16 827 | 16 808 | 150 353 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 9 544 | |||||||
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 81 666 | 85 683 | 35 452 | 6 171 | 10 935 | -8 341 | 32 716 | -152 465 |
Total Assets Less Current Liabilities | 9 187 385 | 9 325 266 | 9 257 738 | 8 733 196 | 6 796 487 | 6 844 032 | 3 676 327 | |
Total Current Tax Expense Credit | 84 390 | 101 787 | 30 672 | 4 725 | 6 060 | 2 298 | 36 038 | -20 485 |
Total Increase Decrease From Revaluations Property Plant Equipment | -701 266 | |||||||
Trade Creditors Trade Payables | 265 164 | 423 302 | 287 659 | 328 590 | 343 005 | 285 793 | 294 204 | 248 057 |
Trade Debtors Trade Receivables | 1 191 | 12 411 | 8 277 | 2 972 | 596 694 | 26 836 | 19 086 | 75 547 |
Turnover Revenue | 3 544 226 | 3 443 914 | 3 174 290 | 3 118 791 | 3 777 890 | 3 064 734 | 2 848 956 | 3 708 377 |
Wages Salaries | 847 419 | 861 801 | 841 746 | 851 612 | 864 424 | 895 887 | 911 128 | 977 708 |
Work In Progress | 528 336 | 1 629 845 | 1 691 643 | 1 720 583 | 1 060 000 | 418 897 | 535 187 | |
Advances Credits Directors | 25 659 | 34 689 | ||||||
Advances Credits Made In Period Directors | 50 697 | |||||||
Advances Credits Repaid In Period Directors | 41 667 | |||||||
Company Contributions To Defined Benefit Plans Directors | 810 | 2 048 | ||||||
Director Remuneration Benefits Including Payments To Third Parties | 45 115 | 50 942 | 72 435 | 91 903 | ||||
Employees Total | 79 | 78 |
Type | Category | Free download | |
---|---|---|---|
AA |
Full accounts for the period ending Wed, 31st Aug 2022 filed on: 29th, May 2023 |
accounts | Free Download (28 pages) |
© bizstats.co.uk 2024.
Terms of Use and Privacy Policy