SKELMONAE_WINDFARM_LIMITE - Accounts


Company Registration No. SC339933 (Scotland)
SKELMONAE WINDFARM LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 NOVEMBER 2018
PAGES FOR FILING WITH REGISTRAR
SKELMONAE WINDFARM LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
SKELMONAE WINDFARM LIMITED
BALANCE SHEET
AS AT
28 NOVEMBER 2018
28 November 2018
- 1 -
2018
2017
Notes
£
£
£
£
Fixed assets
Tangible assets
3
2,978,413
3,084,136
Current assets
Debtors falling due after one year
4
574,680
664,223
Debtors falling due within one year
4
238,429
222,060
Cash at bank and in hand
305,541
262,359
1,118,650
1,148,642
Creditors: amounts falling due within one year
5
(347,046)
(390,780)
Net current assets
771,604
757,862
Total assets less current liabilities
3,750,017
3,841,998
Creditors: amounts falling due after more than one year
6
(1,460,553)
(1,794,868)
Provisions for liabilities
7
(397,124)
(359,551)
Net assets
1,892,340
1,687,579
Capital and reserves
Called up share capital
8
1,000
1,000
Profit and loss reserves
1,891,340
1,686,579
Total equity
1,892,340
1,687,579
SKELMONAE WINDFARM LIMITED
BALANCE SHEET (CONTINUED)
AS AT
28 NOVEMBER 2018
28 November 2018
- 2 -

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

For the financial year ended 28 November 2018 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

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.

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.

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 by the board of directors and authorised for issue on 8 April 2019 and are signed on its behalf by:
Mr D C Smith
Ms M E Smith
Director
Director
Company Registration No. SC339933
SKELMONAE WINDFARM LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 NOVEMBER 2018
- 3 -
1
Accounting policies
Company information

Skelmonae Windfarm Limited is a private company limited by shares incorporated in Scotland. The registered office is Cloffrickford, Auchnagatt, ELLON, AB41 8YD.

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 represents amounts received for renewable energy generated net of VAT. Turnover is recognised on generation of electricity. Income is recognised on an accruals basis where it is capable of being reliably measured.

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:

Freehold land
- nil
Plant and machinery
- 4% straight line
Hydrogen project
- nil

The hydrogen project is under the course of construction therefore not depreciated.

 

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.

Included in plant & machinery is a decommissioning provision of £83,000 (2017 - £83,000) which is not depreciated.

1.4
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.

1.5
Cash at bank and in hand

Cash and cash equivalents are basic financial assets and deposits held at call with banks.

SKELMONAE WINDFARM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 NOVEMBER 2018
1
Accounting policies
(Continued)
- 4 -
1.6
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 and bank loans 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.

1.7
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.

1.8
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.

SKELMONAE WINDFARM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 NOVEMBER 2018
1
Accounting policies
(Continued)
- 5 -
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.

1.9
Provisions

Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

1.10
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.

1.11
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation are included in the profit and loss account for the period.

1.12
Decommissioning costs

Decommissioning costs have been provided in respect of the anticipated cost to the company for the removal of the wind turbines at the end of their useful life.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 0 (2017 - 0).

SKELMONAE WINDFARM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 NOVEMBER 2018
- 6 -
3
Tangible fixed assets
Land and buildings
Plant and machinery etc
Hydrogen project
Total
£
£
£
£
Cost
At 29 November 2017
95,000
4,429,290
-
4,524,290
Additions
-
-
68,127
68,127
At 28 November 2018
95,000
4,429,290
68,127
4,592,417
Depreciation and impairment
At 29 November 2017
-
1,440,154
-
1,440,154
Depreciation charged in the year
-
173,850
-
173,850
At 28 November 2018
-
1,614,004
-
1,614,004
Carrying amount
At 28 November 2018
95,000
2,815,286
68,127
2,978,413
At 28 November 2017
95,000
2,989,136
-
3,084,136
4
Debtors
2018
2017
Amounts falling due within one year:
£
£
Trade debtors
39,292
39,291
Other debtors
199,137
182,769
238,429
222,060
Amounts falling due after more than one year:
Other debtors
574,680
664,223
Total debtors
813,109
886,283
SKELMONAE WINDFARM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 NOVEMBER 2018
- 7 -
5
Creditors: amounts falling due within one year
2018
2017
£
£
Bank loans and overdrafts
259,289
249,003
Trade creditors
29,471
17,496
Corporation tax
5,304
5,824
Other taxation and social security
32,373
33,646
Other creditors
20,609
84,811
347,046
390,780

The bank loans are secured by a bond and floating charge over the assets of the company and includes a share pledge in respect of the issued shares of the company.

6
Creditors: amounts falling due after more than one year
2018
2017
£
£
Bank loans and overdrafts
1,341,278
1,600,500
Other creditors
119,275
194,368
1,460,553
1,794,868

The bank loans are secured by a bond and floating charge over the assets of the company and includes a share pledge in respect of the issued shares of the company. Other loans includes amounts of £88,594 (2017 - £194,368) which are subordinated to the bank debt.

Creditors which fall due after five years are as follows:
2018
2017
£
£
Payable by instalments
186,419
494,850
7
Provisions for liabilities
2018
2017
£
£
Decommissioning provision
33,000
33,000
Deferred tax liabilities
364,124
326,551
397,124
359,551
SKELMONAE WINDFARM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 NOVEMBER 2018
- 8 -
8
Called up share capital
2018
2017
£
£
Ordinary share capital
Issued and fully paid
1,000 Ordinary shares of £1 each
1,000
1,000
1,000
1,000
9
Related party transactions
Transactions with related parties

The company operates a loan account with Cloffrickford Renewable Energy Limited "Cloffrickford". The directors are also the directors of Cloffrickford. During the year Cloffrickford paid £14,138 (2017 - £29,434) in respect of interest. At the year end, included with in the debtors balance is £12,692 (2017 - £0) due from Cloffrickford in respect of interest. Cloffrickford repaid £102,235 (2017 - £0) towards the loan balance in the year. Included in debtors at the year end is a balance of £574,680 (2017 - £664,222). Interest is charged at 4.5%.

 

During the year, £19,540 (2017 - £20,445) has been received from Cloffrickford. At the year end, a balance of £1,098 (2017 - £844) is included within debtors due from Cloffrickford.

 

R.E. Management Limited is an incorporated business in which the directors David C Smith, Mandy Smith and Hector Ingram have a material interest. A management fee of £3,200 (2017 - £3,150) has been charged during the year from this company, a balance of £800 (2017 - £775) has been prepaid at the year end.

 

.

The following amounts were outstanding at the reporting end date:

2018
2017
Amounts due to related parties
£
£
Key management personnel
88,594
255,327
SKELMONAE WINDFARM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 NOVEMBER 2018
9
Related party transactions
(Continued)
- 9 -

The above balances are subordinated to the bank debt with Triodos Bank N.V. following agreement of loan facilities from May 2015.

 

Included in management fees is a total of £11,300 (2017 - £7,750) which was paid to the directors for management services.

10
Controlling Party

The shares in issue are held by Triodos Bank N.V. under a share pledge arrangement. The day to day operations of the company are managed and controlled by the directors, subject to the provisions of the share pledge agreement.

2018-11-282017-11-29falseCCH SoftwareCCH Accounts Production 2019.100No description of principal activityMr D C SmithMr H W IngramMrs L W IngramMiss M E SmithMrs V K SmithMr A W SmithMr A D SmithMrs V K Smith2019-04-08SC3399332017-11-292018-11-28SC3399332018-11-28SC3399332017-11-28SC339933core:LandBuildings2018-11-28SC339933core:OtherPropertyPlantEquipment2018-11-28SC339933core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2018-11-28SC339933core:LandBuildings2017-11-28SC339933core:OtherPropertyPlantEquipment2017-11-28SC339933core:Non-currentFinancialInstrumentscore:AfterOneYear2018-11-28SC339933core:Non-currentFinancialInstrumentscore:AfterOneYear2017-11-28SC339933core:CurrentFinancialInstruments2018-11-28SC339933core:CurrentFinancialInstruments2017-11-28SC339933core:WithinOneYear2018-11-28SC339933core:WithinOneYear2017-11-28SC339933core:AfterOneYear2018-11-28SC339933core:AfterOneYear2017-11-28SC339933core:Non-currentFinancialInstruments2018-11-28SC339933core:Non-currentFinancialInstruments2017-11-28SC339933core:ShareCapital2018-11-28SC339933core:ShareCapital2017-11-28SC339933core:RetainedEarningsAccumulatedLosses2018-11-28SC339933core:RetainedEarningsAccumulatedLosses2017-11-28SC339933core:ShareCapitalOrdinaryShares2018-11-28SC339933core:ShareCapitalOrdinaryShares2017-11-28SC339933bus:Director12017-11-292018-11-28SC339933bus:Director42017-11-292018-11-28SC339933core:LandBuildingscore:OwnedOrFreeholdAssets2017-11-292018-11-28SC339933core:PlantMachinery2017-11-292018-11-28SC339933core:LandBuildings2017-11-28SC339933core:OtherPropertyPlantEquipment2017-11-28SC3399332017-11-28SC339933core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2017-11-292018-11-28SC339933core:OtherPropertyPlantEquipment2017-11-292018-11-28SC339933bus:OrdinaryShareClass12017-11-292018-11-28SC339933bus:OrdinaryShareClass12018-11-28SC339933bus:PrivateLimitedCompanyLtd2017-11-292018-11-28SC339933bus:FRS1022017-11-292018-11-28SC339933bus:AuditExemptWithAccountantsReport2017-11-292018-11-28SC339933bus:SmallCompaniesRegimeForAccounts2017-11-292018-11-28SC339933bus:Director22017-11-292018-11-28SC339933bus:Director32017-11-292018-11-28SC339933bus:Director52017-11-292018-11-28SC339933bus:Director62017-11-292018-11-28SC339933bus:Director72017-11-292018-11-28SC339933bus:CompanySecretary12017-11-292018-11-28SC339933bus:FullAccounts2017-11-292018-11-28xbrli:purexbrli:sharesiso4217:GBP