THISTLE-PEAT_LIMITED - Accounts


Company registration number SC473446 (Scotland)
THISTLE-PEAT LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
PAGES FOR FILING WITH REGISTRAR
THISTLE-PEAT LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 8
THISTLE-PEAT LIMITED
BALANCE SHEET
AS AT
31 MARCH 2022
31 March 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Investment properties
3
22,018,025
21,768,533
Current assets
Debtors
4
1,286,531
615,719
Cash at bank and in hand
59,521
104,331
1,346,052
720,050
Creditors: amounts falling due within one year
5
(4,051,386)
(3,956,921)
Net current liabilities
(2,705,334)
(3,236,871)
Total assets less current liabilities
19,312,691
18,531,662
Creditors: amounts falling due after more than one year
6
(11,011,667)
(11,221,667)
Provisions for liabilities
7
(987,295)
(845,571)
Net assets
7,313,729
6,464,424
Capital and reserves
Called up share capital
8
1,000
1,000
Profit and loss - non-distributable
3,013,533
3,643,533
Profit and loss - distributable
4,299,196
2,819,891
Total equity
7,313,729
6,464,424

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

For the financial year ended 31 March 2022 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The director acknowledges his 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.

THISTLE-PEAT LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2022
31 March 2022
- 2 -
The financial statements were approved and signed by the director and authorised for issue on 8 December 2022
D W Stephen
Director
Company Registration No. SC473446
THISTLE-PEAT LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2022
- 3 -
Share capital
Profit and loss - non-distributable
Profit and loss - distributable
Total
£
£
£
£
Balance at 1 April 2020
1,000
3,668,533
2,599,004
6,268,537
Year ended 31 March 2021:
Profit and total comprehensive income for the year
-
-
195,887
195,887
Transfers
-
(25,000)
25,000
-
Balance at 31 March 2021
1,000
3,643,533
2,819,891
6,464,424
Year ended 31 March 2022:
Profit and total comprehensive income for the year
-
-
849,305
849,305
Transfers
-
(630,000)
630,000
-
Balance at 31 March 2022
1,000
3,013,533
4,299,196
7,313,729
THISTLE-PEAT LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
- 4 -
1
Accounting policies
Company information

Thistle-Peat Limited is a private company limited by shares incorporated in Scotland. The registered office is Thistle House, 21-23 Thistle Street, Edinburgh, EH2 1DF.

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
Going concern

The truedirector has considered a period of at least twelve months from the date on which these financial statements have been signed and having considered all relevant information available to them, believe it appropriate to prepare the financial statements on a going concern basis.

 

This assessment of going concern includes the existing impact of COVID-19 on the entity as the economy recovers from the pandemic, together with inflationary pressures impacting on costs. The director is satisfied that the company has adequate resources to continue to operate for the foreseeable future.

1.3
Turnover

Rental income is recognised at the fair value of the consideration received or receivable for the period, and is shown net of VAT and other sales related taxes.

1.4
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.

1.5
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.

1.6
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.

THISTLE-PEAT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 5 -
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.

1.7
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.

THISTLE-PEAT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 6 -
1.8
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
Employees

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

2022
2021
Number
Number
Total
1
1
3
Investment property
2022
£
Fair value
At 1 April 2021
21,768,533
Additions
2,179,492
Disposals
(1,930,000)
At 31 March 2022
22,018,025

Investment properties were revalued by an independent valuer, Lambert Smith Hampton in May 2018 based on an open marker valuation in accordance with the Red Book Valuation Standards published by the Royal Institute of Chartered Surveyors.

 

The director has reviewed the valuations and believes these are a fair representation of the market value of the properties held.  This assessment is based upon the cost of improvement works being carried out at properties not being materially different from the market value these works add to the property as well the director’s knowledge and experience in the market. 

 

4
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
117,901
216,336
Other debtors
1,168,630
369,422
Prepayments and accrued income
-
0
29,961
1,286,531
615,719
THISTLE-PEAT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 7 -
5
Creditors: amounts falling due within one year
2022
2021
£
£
Bank loans
210,000
208,333
Trade creditors
75,560
99,164
Corporation tax
382,236
45,709
Other taxation and social security
8,439
-
0
Other creditors
3,131,041
3,319,727
Accruals and deferred income
244,110
283,988
4,051,386
3,956,921
6
Creditors: amounts falling due after more than one year
2022
2021
£
£
Bank loans and overdrafts
11,011,667
11,221,667

Secured creditors were equal to £11,180,000 (2021: £11,380,000). These loans have been secured by standard securities over the company properties and by a bond and floating charge over all of the company assets.

 

The remaining £41,667 (2021: £50,000) of bank loans is secured by a guarantee from the UK Government under the The Bounce Back Loan Scheme.

 

 

Creditors which fall due after five years are as follows:
2022
2021
£
£
Payable by instalments
-
1,667
7
Deferred taxation

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

Liabilities
Liabilities
2022
2021
Balances:
£
£
Investment property
987,295
845,571
THISTLE-PEAT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
7
Deferred taxation
(Continued)
- 8 -
2022
Movements in the year:
£
Liability at 1 April 2021
845,571
Charge to profit or loss
141,724
Liability at 31 March 2022
987,295
8
Called up share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A shares of £1 each
250
250
250
250
Ordinary B shares of £1 each
750
750
750
750
1,000
1,000
1,000
1,000
9
Parent company

The parent, and ultimate controlling party is Thistle-Peat Holdco Ltd, a company registered in Scotland.

2022-03-312021-04-01false08 December 2022CCH SoftwareCCH Accounts Production 2022.300No description of principal activityD W StephenSC4734462021-04-012022-03-31SC4734462022-03-31SC4734462021-03-31SC473446core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-31SC473446core:CurrentFinancialInstrumentscore:WithinOneYear2021-03-31SC473446core:Non-currentFinancialInstrumentscore:AfterOneYear2022-03-31SC473446core:Non-currentFinancialInstrumentscore:AfterOneYear2021-03-31SC473446core:CurrentFinancialInstruments2022-03-31SC473446core:CurrentFinancialInstruments2021-03-31SC473446core:ShareCapital2022-03-31SC473446core:ShareCapital2021-03-31SC473446core:FurtherSpecificReserve1ComponentTotalEquity2022-03-31SC473446core:FurtherSpecificReserve1ComponentTotalEquity2021-03-31SC473446core:RetainedEarningsAccumulatedLosses2022-03-31SC473446core:RetainedEarningsAccumulatedLosses2021-03-31SC473446core:ShareCapital2020-03-31SC473446core:FurtherSpecificReserve1ComponentTotalEquity2020-03-31SC473446core:RetainedEarningsAccumulatedLosses2020-03-31SC4734462020-03-31SC473446core:ShareCapitalOrdinaryShares2022-03-31SC473446core:ShareCapitalOrdinaryShares2021-03-31SC473446bus:Director12021-04-012022-03-31SC473446core:RetainedEarningsAccumulatedLosses2020-04-012021-03-31SC4734462020-04-012021-03-31SC473446core:RetainedEarningsAccumulatedLosses2021-04-012022-03-31SC4734462021-03-31SC473446core:Non-currentFinancialInstruments2022-03-31SC473446core:Non-currentFinancialInstruments2021-03-31SC473446bus:PrivateLimitedCompanyLtd2021-04-012022-03-31SC473446bus:SmallCompaniesRegimeForAccounts2021-04-012022-03-31SC473446bus:FRS1022021-04-012022-03-31SC473446bus:AuditExemptWithAccountantsReport2021-04-012022-03-31SC473446bus:FullAccounts2021-04-012022-03-31xbrli:purexbrli:sharesiso4217:GBP