The_Abercairny_Estates_Li - Accounts


Company Registration No. SC012965 (Scotland)
The Abercairny Estates Limited
Unaudited financial statements
for the year ended 31 December 2019
Pages for filing with the Registrar
The Abercairny Estates Limited
Contents
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 11
The Abercairny Estates Limited
Balance sheet
As at 31 December 2019
31 December 2019
Page 1
2019
2018
Notes
£
£
£
£
Fixed assets
Tangible assets
3
6,823,566
6,756,337
Current assets
Stocks
4
200,993
123,058
Debtors
5
782,563
568,586
Cash at bank and in hand
2,695
453
986,251
692,097
Creditors: amounts falling due within one year
6
(1,320,415)
(895,867)
Net current liabilities
(334,164)
(203,770)
Total assets less current liabilities
6,489,402
6,552,567
Creditors: amounts falling due after more than one year
7
(594,996)
(621,134)
Provisions for liabilities
(19,158)
-
Net assets
5,875,248
5,931,433
Capital and reserves
Called up share capital
8
25,003
25,003
Revaluation reserve
9
4,863,545
4,923,654
Profit and loss reserves
10
986,700
982,776
Total equity
5,875,248
5,931,433
The Abercairny Estates Limited
Balance sheet (continued)
As at 31 December 2019
31 December 2019
Page 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 31 December 2019 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 22 December 2020 and are signed on its behalf by:
W G S Home Drummond Moray
Director
Company Registration No. SC012965
The Abercairny Estates Limited
Notes to the financial statements
For the year ended 31 December 2019
Page 3
1
Accounting policies
Company information

The Abercairny Estates Limited is a private company limited by shares incorporated in Scotland. The registered office is The Estates Office, Abercairny, Crieff, Perthshire, PH7 3NQ.

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 and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover represents amounts receivable for rental income, farming goods, grant income and other miscellaneous estate ownership income. Revenue is recognised on an accruals basis.

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:

Heritable land and property
Nil - 2% straight line
Property improvements
10% straight line
Plant and equipment
15% - 25% reducing balance
Chattels
Nil

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.

The Abercairny Estates Limited
Notes to the financial statements (continued)
For the year ended 31 December 2019
1
Accounting policies (continued)
Page 4
1.4
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible 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.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.5
Stocks

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.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.6
Cash at bank and in hand

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.

The Abercairny Estates Limited
Notes to the financial statements (continued)
For the year ended 31 December 2019
1
Accounting policies (continued)
Page 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, 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.

The Abercairny Estates Limited
Notes to the financial statements (continued)
For the year ended 31 December 2019
1
Accounting policies (continued)
Page 6

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

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.

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. Where items recognised in other comprehensive income or equity are chargeable to or deductible for tax purposes, the resulting current or deferred tax expense or income is presented in the same component of comprehensive income or equity as the transaction or other event that resulted in the tax expense or income. 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.

1.10
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.

1.11
Retirement benefits

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

The Abercairny Estates Limited
Notes to the financial statements (continued)
For the year ended 31 December 2019
Page 7
2
Employees

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

2019
2018
Number
Number
Total
13
14
3
Tangible fixed assets
Heritable land and property
Property improvements
Plant and equipment
Chattels
Total
£
£
£
£
£
Cost
At 1 January 2019
6,996,957
514,483
347,330
100,800
7,959,570
Additions
-
181,867
53,817
-
235,684
Disposals
-
-
(30,285)
-
(30,285)
At 31 December 2019
6,996,957
696,350
370,862
100,800
8,164,969
Depreciation and impairment
At 1 January 2019
748,987
232,832
221,414
-
1,203,233
Depreciation charged in the year
83,038
44,086
36,720
-
163,844
Eliminated in respect of disposals
-
-
(25,674)
-
(25,674)
At 31 December 2019
832,025
276,918
232,460
-
1,341,403
Carrying amount
At 31 December 2019
6,164,932
419,432
138,402
100,800
6,823,566
At 31 December 2018
6,247,970
281,651
125,916
100,800
6,756,337

Certain properties were revalued by Bell Ingram, Chartered Surveyors, on 28 February 1992 on the basis of the open market value for existing use at £5,506,050. This valuation has been adopted as the historic cost under Financial Reporting Standard 102. Subsequently acquired properties and improvements are included at historical cost.

The Abercairny Estates Limited
Notes to the financial statements (continued)
For the year ended 31 December 2019
Page 8
4
Stocks
2019
2018
£
£
Livestock
123,345
106,385
Crops
77,648
16,673
200,993
123,058
5
Debtors
2019
2018
Amounts falling due within one year:
£
£
Trade debtors
21,008
78,134
Other debtors
761,555
490,452
782,563
568,586
6
Creditors: amounts falling due within one year
2019
2018
£
£
Bank loans and overdrafts
721,761
486,870
Trade creditors
243,110
48,116
Corporation tax
16,610
-
Other taxation and social security
18,576
8,616
Other creditors
320,358
352,265
1,320,415
895,867

The bank overdraft is secured by standard security over specific assets of the company and a Bond and Floating Charge over all of the assets of the company in favour of Lloyds Banking Group.

The Abercairny Estates Limited
Notes to the financial statements (continued)
For the year ended 31 December 2019
Page 9
7
Creditors: amounts falling due after more than one year
2019
2018
£
£
Bank loans and overdrafts
527,611
558,264
Other creditors
67,385
62,870
594,996
621,134

Other creditors represents an outstanding loan due to a related party. Interest accrues on this loan at a rate of 4% per annum, with the loan repayable over a five year period.

Creditors which fall due after five years are as follows:
2019
2018
£
£
Payable by instalments
400,400
431,362
8
Called up share capital
2019
2018
£
£
Ordinary share capital
Issued and not fully paid
12,000 Ordinary shares of £1 each
12,000
12,000
1 'A' Ordinary shares of £1 each
1
1
1 'B' Ordinary shares of £1 each
1
1
1 'C' Ordinary shares of £1 each
1
1
12,003
12,003
Preference share capital
Issued and fully paid
13,000 3.5% Cumulative preference share of £1 each
13,000
13,000
13,000
13,000
Total share capital
25,003
25,003

The cumulative preference shares are redeemable at par at the option of the company. The 2019 preference dividends were not paid during the year and the company is in arrears to the cumulative preference shareholders by £2,275 (2018 - £1,820).

The Abercairny Estates Limited
Notes to the financial statements (continued)
For the year ended 31 December 2019
Page 10
9
Revaluation reserve
2019
2018
£
£
At the beginning of the year
4,923,654
4,983,763
Transfer to retained earnings
(60,109)
(60,109)
At the end of the year
4,863,545
4,923,654
10
Profit and loss reserves
2019
2018
£
£
At the beginning of the year
982,776
1,161,247
Loss for the year
(42,225)
(204,220)
Dividends declared and paid in the year
(13,960)
(34,360)
Transfer from revaluation reserve
60,109
60,109
At the end of the year
986,700
982,776
11
Financial commitments, guarantees and contingent liabilities

The company is engaged in litigation and there may be a contingent amount payable by the company pending resolution of the outstanding claims.  The amount and timing of this outflow is uncertain at this stage.

12
Related party transactions

The company has entered into transactions with related parties in the year as follows:

 

Expenses amounting to £3,620 (2018: £15,728) were incurred on behalf of the William Home Drummond Moray 1991 Children's Trust during the year. The balance outstanding at the balance sheet date is a debtor of £3,620 (2018: £3,347 creditor) and this has been repaid post year end. W G S Home Drummond Moray, a company director, is a Trustee of this Trust.

The Abercairny Estates Limited
Notes to the financial statements (continued)
For the year ended 31 December 2019
Page 11
13
Directors' transactions

Loans have been provided to/(from) the company directors as follows:

Description
% Rate
Opening balance
Amounts advanced
Interest charged
Amounts repaid
Closing balance
£
£
£
£
£
W G S Home Drummond Moray -
-
(7)
10,181
-
(10,176)
(2)
D J N Moray Parker -
4.00
(112,870)
-
(4,515)
-
(117,385)
(112,877)
10,181
(4,515)
(10,176)
(117,387)
2019-12-312019-01-01falseCCH SoftwareCCH Accounts Production 2019.301No description of principal activityW G S Home Drummond MorayE M Drummond MorayA C Moray ParkerDaniel Moray ParkerRobert TurcanTurcan Connell Company Secretaries LimitedSC0129652019-01-012019-12-31SC0129652019-12-31SC0129652018-12-31SC012965core:LandBuildingscore:OwnedOrFreeholdAssets2019-12-31SC012965core:LeaseholdImprovements2019-12-31SC012965core:PlantMachinery2019-12-31SC012965core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2019-12-31SC012965core:LandBuildingscore:OwnedOrFreeholdAssets2018-12-31SC012965core:LeaseholdImprovements2018-12-31SC012965core:PlantMachinery2018-12-31SC012965core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2018-12-31SC012965core:CurrentFinancialInstrumentscore:WithinOneYear2019-12-31SC012965core:CurrentFinancialInstrumentscore:WithinOneYear2018-12-31SC012965core:CurrentFinancialInstruments2019-12-31SC012965core:CurrentFinancialInstruments2018-12-31SC012965core:Non-currentFinancialInstruments2019-12-31SC012965core:Non-currentFinancialInstruments2018-12-31SC012965core:ShareCapital2019-12-31SC012965core:ShareCapital2018-12-31SC012965core:RevaluationReserve2019-12-31SC012965core:RevaluationReserve2018-12-31SC012965core:RetainedEarningsAccumulatedLosses2019-12-31SC012965core:RetainedEarningsAccumulatedLosses2018-12-31SC012965core:ShareCapitalOrdinaryShares2019-12-31SC012965core:ShareCapitalOrdinaryShares2018-12-31SC012965core:ShareCapitalPreferenceShares2019-12-31SC012965core:ShareCapitalPreferenceShares2018-12-31SC012965core:RevaluationReserve2018-12-31SC012965core:RevaluationReserve2017-12-31SC012965core:RetainedEarningsAccumulatedLossescore:RestatedAmount2018-12-31SC012965core:RetainedEarningsAccumulatedLossescore:RestatedAmount2017-12-31SC012965bus:Director12019-01-012019-12-31SC012965core:LandBuildingscore:OwnedOrFreeholdAssets2019-01-012019-12-31SC012965core:LeaseholdImprovementscore:LeasedAssetsHeldAsLessee2019-01-012019-12-31SC012965core:PlantMachinery2019-01-012019-12-31SC0129652018-01-012018-12-31SC012965core:LandBuildingscore:OwnedOrFreeholdAssets2018-12-31SC012965core:LeaseholdImprovements2018-12-31SC012965core:PlantMachinery2018-12-31SC012965core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2018-12-31SC0129652018-12-31SC012965core:LeaseholdImprovements2019-01-012019-12-31SC012965core:WithinOneYear2019-12-31SC012965core:WithinOneYear2018-12-31SC012965bus:OrdinaryShareClass12019-01-012019-12-31SC012965bus:OrdinaryShareClass22019-01-012019-12-31SC012965bus:OrdinaryShareClass32019-01-012019-12-31SC012965bus:PreferenceShareClass22019-01-012019-12-31SC012965bus:OrdinaryShareClass12019-12-31SC012965bus:OrdinaryShareClass22019-12-31SC012965bus:OrdinaryShareClass32019-12-31SC012965bus:OrdinaryShareClass42019-12-31SC012965bus:PreferenceShareClass22019-12-31SC012965bus:OrdinaryShareClass42019-01-012019-12-31SC012965core:RevaluationReserve2019-01-012019-12-31SC012965core:RevaluationReserve2018-01-012018-12-31SC012965bus:PrivateLimitedCompanyLtd2019-01-012019-12-31SC012965bus:SmallCompaniesRegimeForAccounts2019-01-012019-12-31SC012965bus:FRS1022019-01-012019-12-31SC012965bus:AuditExempt-NoAccountantsReport2019-01-012019-12-31SC012965bus:Director22019-01-012019-12-31SC012965bus:Director32019-01-012019-12-31SC012965bus:Director42019-01-012019-12-31SC012965bus:Director52019-01-012019-12-31SC012965bus:CompanySecretary12019-01-012019-12-31SC012965bus:FullAccounts2019-01-012019-12-31xbrli:purexbrli:sharesiso4217:GBP