MCCALLUM_STEWART_LIMITED - Accounts


Company Registration No. SC030676 (Scotland)
MCCALLUM STEWART LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2020
MCCALLUM STEWART LIMITED
COMPANY INFORMATION
Directors
David M Stewart
Christian C Stewart
Secretary
David M Stewart
Company number
SC030676
Registered office
34-36 Rose Street North Lane
EDINBURGH
EH2 2NP
Auditor
Finlaysons
4 Albert Place
PERTH
PH2 8JE
Business address
34-36 Rose Street North Lane
EDINBURGH
EH2 2NP
Solicitors
Ennova Law
26 George Square
EDINBURGH
EH8 9LD
MCCALLUM STEWART LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 6
Profit and loss account
7
Group statement of comprehensive income
8
Group balance sheet
9 - 10
Company balance sheet
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Company statement of cash flows
15
Notes to the financial statements
16 - 34
MCCALLUM STEWART LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 NOVEMBER 2020
- 1 -

The directors present the strategic report for the year ended 30 November 2020.

Fair review of the business

The results for the year and the financial position at the year end were considered satisfactory by the directors with the enforced closures due to Covid-19.

 

The operating loss of the group was £511,415 compared with operating profit of £211,419 in 2019.

 

The Covid-19 outbreak developed rapidly in 2020, with significant number of infections. Measures taken by the Scottish government to contain the virus have affected the economic activity. We have taken a number of measures to monitor and prevent the effects of the Covid-19 virus such as health and safety measures for our customers and staff.

We will continue to follow the government policies and advice and in parallel will do our utmost to continue our operations in the best and safest way possible without jeopardising the health and wellbeing of our people.

Principal risks and uncertainties

The company faces a number of business risks and uncertainties due to difficult trading conditions.

Development and performance

The directors anticipate the business environment will remain competitive. They believe that the company is in a good financial position and they remain confident that the company will continue to grow.

On behalf of the board

David M Stewart
Director
22 November 2021
MCCALLUM STEWART LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 NOVEMBER 2020
- 2 -

The directors present their annual report and financial statements for the year ended 30 November 2020.

Principal activities

The principal activity of the company and group continued to be that of holding company and through its subsidiary companies, the ownership and management of licensed premises and farming.

Results and dividends

The results for the year are set out on page 7.

Ordinary dividends were paid amounting to £60,000. The directors do not recommend payment of a further dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

David M Stewart
Christian C Stewart
Auditor

In accordance with the company's articles, a resolution proposing that be reappointed as auditor of the group will be put at a General Meeting.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.

On behalf of the board
David M Stewart
Director
29 November 2021
MCCALLUM STEWART LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 30 NOVEMBER 2020
- 3 -

The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

 

  •     select suitable accounting policies and then apply them consistently;

  •     make judgements and accounting estimates that are reasonable and prudent;

  •     state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the ;

  •     prepare the on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

MCCALLUM STEWART LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF MCCALLUM STEWART LIMITED
- 4 -
Opinion

We have audited the financial statements of McCallum Stewart Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 30 November 2020 which comprise the group profit and loss account, the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows, the company statement of cash flows and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  •     give a true and fair view of the state of the group's and the parent company's affairs as at 30 November 2020 and of the group's loss for the year then ended;

  •     have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

  •     have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where:

  • the directors' use of the going concern basis of accounting in the preparation of the financial statements is not appropriate; or

  • the directors have not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the group's or the parent company’s ability to continue to adopt the going concern basis of accounting for a period of at least twelve months from the date when the financial statements are authorised for issue.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

 

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

MCCALLUM STEWART LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF MCCALLUM STEWART LIMITED
- 5 -

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

  • the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.

 

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and the directors' report.

 

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

 

  • adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or

  • the parent company financial statements are not in agreement with the accounting records and returns; or

  • certain disclosures of directors' remuneration specified by law are not made; or

  • we have not received all the information and explanations we require for our audit.

 

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

 

In preparing the financial statements, the directors are responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

 

 

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

MCCALLUM STEWART LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF MCCALLUM STEWART LIMITED
- 6 -
James McEwen FCCA CA (Senior Statutory Auditor)
For and on behalf of Finlaysons
22 November 2021
Chartered Accountants
Statutory Auditor
4 Albert Place
PERTH
PH2 8JE
MCCALLUM STEWART LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 30 NOVEMBER 2020
- 7 -
2020
2019
Notes
£
£
Turnover
3
1,630,054
4,471,883
Cost of sales
(1,725,254)
(2,775,011)
Gross (loss)/profit
(95,200)
1,696,872
Distribution costs
(51,612)
(93,946)
Administrative expenses
(1,053,723)
(1,275,242)
Other operating income
657,532
15,994
Operating (loss)/profit
4
(543,003)
343,678
Interest receivable and similar income
8
439
1,400
Interest payable and similar expenses
9
(47,257)
(15,534)
(Loss)/profit before taxation
(589,821)
329,544
Tax on (loss)/profit
10
77,311
(119,569)
(Loss)/profit for the financial year
(512,510)
209,975
(Loss)/profit for the financial year is attributable to:
- Owners of the parent company
(511,415)
211,419
- Non-controlling interests
(1,095)
(1,444)
(512,510)
209,975
MCCALLUM STEWART LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 NOVEMBER 2020
- 8 -
2020
2019
£
£
(Loss)/profit for the year
(512,510)
209,975
Other comprehensive income
-
-
Total comprehensive income for the year
(512,510)
209,975
Total comprehensive income for the year is attributable to:
- Owners of the parent company
(511,415)
211,419
- Non-controlling interests
(1,095)
(1,444)
(512,510)
209,975
MCCALLUM STEWART LIMITED
GROUP BALANCE SHEET
AS AT
30 NOVEMBER 2020
30 November 2020
- 9 -
2020
2019
Notes
£
£
£
£
Fixed assets
Goodwill
12
-
8,208
Tangible assets
13
8,963,238
6,323,383
Investments
14
1,020
1,020
8,964,258
6,332,611
Current assets
Stocks
17
122,382
150,376
Debtors
18
143,856
136,993
Cash at bank and in hand
22,503
1,393,728
288,741
1,681,097
Creditors: amounts falling due within one year
19
(867,574)
(641,315)
Net current (liabilities)/assets
(578,833)
1,039,782
Total assets less current liabilities
8,385,425
7,372,393
Creditors: amounts falling due after more than one year
20
(1,905,779)
(324,662)
Provisions for liabilities
Deferred tax liability
23
602,589
598,165
(602,589)
(598,165)
Net assets
5,877,057
6,449,566
Capital and reserves
Called up share capital
25
50,798
50,798
Revaluation reserve
2,526,608
2,526,608
Profit and loss reserves
3,276,163
3,847,577
Equity attributable to owners of the parent company
5,853,569
6,424,983
Non-controlling interests
23,488
24,583
5,877,057
6,449,566
MCCALLUM STEWART LIMITED
GROUP BALANCE SHEET (CONTINUED)
AS AT
30 NOVEMBER 2020
30 November 2020
- 10 -
The financial statements were approved by the board of directors and authorised for issue on 22 November 2021 and are signed on its behalf by:
22 November 2021
David M Stewart
Christian C Stewart
Director
Director
MCCALLUM STEWART LIMITED
COMPANY BALANCE SHEET
AS AT 30 NOVEMBER 2020
30 November 2020
- 11 -
2020
2019
Notes
£
£
£
£
Fixed assets
Tangible assets
13
88,993
88,993
Investments
14
30,534
30,534
119,527
119,527
Current assets
Debtors
18
240,324
300,419
Creditors: amounts falling due within one year
19
(4,111)
(1,995)
Net current assets
236,213
298,424
Total assets less current liabilities
355,740
417,951
Provisions for liabilities
Deferred tax liability
23
16,498
16,498
(16,498)
(16,498)
Net assets
339,242
401,453
Capital and reserves
Called up share capital
25
50,536
50,536
Revaluation reserve
70,332
70,332
Profit and loss reserves
218,374
280,585
Total equity
339,242
401,453

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the year was £2,211 (2019 - £2,158 loss).

These financial statements have been prepared 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 November 2021 and are signed on its behalf by:
22 November 2021
David M Stewart
Christian C Stewart
Director
Director
Company Registration No. SC030676
MCCALLUM STEWART LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 NOVEMBER 2020
- 12 -
Share capital
Revaluation reserve
Profit and loss reserves
Total controlling interest
Non-controlling interest
Total
Notes
£
£
£
£
£
£
Balance at 1 December 2018
50,798
2,526,608
3,856,158
6,433,564
26,027
6,459,591
Year ended 30 November 2019:
Profit and total comprehensive income for the year
-
-
211,419
211,419
(1,444)
209,975
Dividends
11
-
-
(220,000)
(220,000)
-
(220,000)
Balance at 30 November 2019
50,798
2,526,608
3,847,577
6,424,983
24,583
6,449,566
Year ended 30 November 2020:
Loss and total comprehensive income for the year
-
-
(511,415)
(511,415)
(1,095)
(512,510)
Dividends
11
-
-
(60,000)
(60,000)
-
(60,000)
Balance at 30 November 2020
50,798
2,526,608
3,276,163
5,853,569
23,488
5,877,057
MCCALLUM STEWART LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 NOVEMBER 2020
- 13 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 December 2018
50,536
70,332
502,742
623,610
Year ended 30 November 2019:
Loss and total comprehensive income for the year
-
-
(2,157)
(2,157)
Dividends
11
-
-
(220,000)
(220,000)
Balance at 30 November 2019
50,536
70,332
280,585
401,453
Year ended 30 November 2020:
Loss and total comprehensive income for the year
-
-
(2,211)
(2,211)
Dividends
11
-
-
(60,000)
(60,000)
Balance at 30 November 2020
50,536
70,332
218,374
339,242
MCCALLUM STEWART LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 NOVEMBER 2020
- 14 -
2020
2019
Notes
£
£
£
£
Cash flows from operating activities
Cash (absorbed by)/generated from operations
28
(483,656)
633,150
Interest paid
(47,257)
(15,534)
Income taxes paid
-
(76,208)
Net cash (outflow)/inflow from operating activities
(530,913)
541,408
Investing activities
Purchase of tangible fixed assets
(2,924,100)
(385,198)
Proceeds on disposal of tangible fixed assets
16,849
5,751
Receipts arising from loans made
(4,112)
(3,311)
Interest received
439
1,400
Net cash used in investing activities
(2,910,924)
(381,358)
Financing activities
Proceeds from borrowings
420,000
-
Proceeds of new bank loans
1,619,200
-
Repayment of bank loans
(361,350)
(38,895)
Payment of finance leases obligations
(18,914)
(23,885)
Dividends paid to equity shareholders
(60,000)
(220,000)
Net cash generated from/(used in) financing activities
1,598,936
(282,780)
Net decrease in cash and cash equivalents
(1,842,901)
(122,730)
Cash and cash equivalents at beginning of year
1,393,728
1,516,458
Cash and cash equivalents at end of year
(449,174)
1,393,728
Relating to:
Cash at bank and in hand
22,503
1,393,728
Bank overdrafts included in creditors payable within one year
(471,677)
-
MCCALLUM STEWART LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 NOVEMBER 2020
- 15 -
2020
2019
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
29
60,000
220,000
Financing activities
Dividends paid to equity shareholders
(60,000)
(220,000)
Net cash used in financing activities
(60,000)
(220,000)
Net increase in cash and cash equivalents
-
-
Cash and cash equivalents at beginning of year
-
0
-
0
Cash and cash equivalents at end of year
-
0
-
0
MCCALLUM STEWART LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2020
- 16 -
1
Accounting policies
Company information

McCallum Stewart Limited (“the company”) is a private limited company domiciled and incorporated in Scotland. The registered office is 34 - 36 Rose Street, North Lane, EDINBURGH, EH2 2NP.

 

The group consists of McCallum Stewart Limited and all of its subsidiaries.

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.

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
Business combinations

In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.

 

Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.

1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company McCallum Stewart Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.

 

All financial statements are made up to 30 November 2020. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.

MCCALLUM STEWART LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2020
1
Accounting policies
(Continued)
- 17 -

Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.

Investments in joint ventures and associates are carried in the group balance sheet at cost plus post-acquisition changes in the group’s share of the net assets of the entity, less any impairment in value. The carrying values of investments in joint ventures and associates include acquired goodwill.

 

If the group’s share of losses in a joint venture or associate equals or exceeds its investment in the joint venture or associate, the group does not recognise further losses unless it has incurred obligations to do so or has made payments on behalf of the joint venture or associate.

 

Unrealised gains arising from transactions with joint ventures and associates are eliminated to the extent of the group’s interest in the entity.

1.4
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.5
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.6
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

1.7
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.

MCCALLUM STEWART LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2020
1
Accounting policies
(Continued)
- 18 -

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 and buildings
2% Straight line per annum
Land and buildings improvements
25% Straight line per annum
Plant and equipment
15% Reducing balance per annum
Fixtures and fittings
15% Reducing balance per annum
Motor vehicles
25% Straight line per annum
Cattle Herd
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 recognised in the profit and loss account.

1.8
Fixed asset investments

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

 

Investments in associates are initially recognised at the transaction price (including transaction costs) and are subsequently adjusted to reflect the group’s share of the profit or loss, other comprehensive income and equity of the associate using the equity method. Any difference between the cost of acquisition and the share of the fair value of the net identifiable assets of the associate on acquisition is recognised as goodwill. Any unamortised balance of goodwill is included in the carrying value of the investment in associates.

 

Losses in excess of the carrying amount of an investment in an associate are recorded as a provision only when the company has incurred legal or constructive obligations or has made payments on behalf of the associate.

 

In the parent company financial statements, investments in associates are accounted for at cost less impairment.

Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

MCCALLUM STEWART LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2020
1
Accounting policies
(Continued)
- 19 -
1.9
Impairment of fixed assets

At each reporting period end date, the group 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.

 

The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.

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.

1.10
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.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

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.

1.11
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.

MCCALLUM STEWART LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2020
1
Accounting policies
(Continued)
- 20 -
1.12
Financial instruments

The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and 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.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

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 group after deducting all of its liabilities.

MCCALLUM STEWART LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2020
1
Accounting policies
(Continued)
- 21 -
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.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.

1.13
Equity instruments

Equity instruments issued by the group 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 group.

1.14
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 group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

MCCALLUM STEWART LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2020
1
Accounting policies
(Continued)
- 22 -
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 if, and only if, there is 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.

1.15
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.

1.16
Retirement benefits

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

1.17
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.

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.

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.

MCCALLUM STEWART LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2020
1
Accounting policies
(Continued)
- 23 -
1.18
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 group’s accounting policies, the directors are 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
Turnover and other revenue
2020
2019
£
£
Turnover analysed by class of business
Operation of Licenced Premises
1,510,167
4,335,666
Farming
119,887
136,217
1,630,054
4,471,883
2020
2019
£
£
Other significant revenue
Interest income
439
1,400
Grants received
629,249
-
4
Operating (loss)/profit
2020
2019
£
£
Operating (loss)/profit for the year is stated after charging/(crediting):
Government grants
(629,249)
-
Depreciation of owned tangible fixed assets
274,431
228,661
Depreciation of tangible fixed assets held under finance leases
752
13,740
Profit on disposal of tangible fixed assets
(7,786)
(678)
Amortisation of intangible assets
8,208
7,575
Operating lease charges
92,716
124,777
MCCALLUM STEWART LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2020
- 24 -
5
Auditor's remuneration
2020
2019
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
2,100
1,980
Audit of the financial statements of the company's subsidiaries
13,500
10,692
15,600
12,672
6
Employees

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

Group
Company
2020
2019
2020
2019
Number
Number
Number
Number
Directors
2
2
2
2
Administration staff
3
4
-
-
Bar staff
67
77
-
-
Farming
2
2
-
-
Total
74
85
2
2

Their aggregate remuneration comprised:

Group
Company
2020
2019
2020
2019
£
£
£
£
Wages and salaries
1,330,850
1,545,751
-
0
-
0
Social security costs
94,535
111,680
-
0
-
0
Pension costs
42,294
40,099
-
0
-
0
1,467,679
1,697,530
-
0
-
0
7
Directors' remuneration
2020
2019
£
£
Remuneration for qualifying services
35,613
31,465
Company pension contributions to defined contribution schemes
10,000
20,000
45,613
51,465
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2019 - 2)
MCCALLUM STEWART LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2020
- 25 -
8
Interest receivable and similar income
2020
2019
£
£
Interest income
Interest on bank deposits
439
1,400

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
439
1,400
9
Interest payable and similar expenses
2020
2019
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
46,257
14,419
Other finance costs:
Interest on finance leases and hire purchase contracts
873
1,115
Other interest
127
-
Total finance costs
47,257
15,534
10
Taxation
2020
2019
£
£
Current tax
UK corporation tax on profits for the current period
-
99,902
Adjustments in respect of prior periods
(81,735)
-
Total current tax
(81,735)
99,902
Deferred tax
Origination and reversal of timing differences
4,424
19,667
Total tax (credit)/charge
(77,311)
119,569
MCCALLUM STEWART LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2020
10
Taxation
(Continued)
- 26 -

The actual (credit)/charge for the year can be reconciled to the expected (credit)/charge for the year based on the profit or loss and the standard rate of tax as follows:

2020
2019
£
£
(Loss)/profit before taxation
(589,821)
329,544
Expected tax (credit)/charge based on the standard rate of corporation tax in the UK of 19.00% (2019: 19.00%)
(112,066)
62,613
Unutilised tax losses carried forward
420
15,563
Group relief
(3,768)
-
Permanent capital allowances in excess of depreciation
33,679
21,726
Other non-reversing timing differences
4,424
19,667
Taxation (credit)/charge
(77,311)
119,569
11
Dividends
2020
2019
Recognised as distributions to equity holders:
£
£
Final paid
60,000
220,000
12
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 December 2019 and 30 November 2020
113,629
Amortisation and impairment
At 1 December 2019
105,421
Amortisation charged for the year
8,208
At 30 November 2020
113,629
Carrying amount
At 30 November 2020
-
At 30 November 2019
8,208
MCCALLUM STEWART LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2020
- 27 -
13
Tangible fixed assets
Group
Freehold land and buildings
Land and buildings improvements
Plant and equipment
Fixtures and fittings
Motor vehicles
Cattle Herd
Total
£
£
£
£
£
£
£
Cost or valuation
At 1 December 2019
6,519,488
1,186,327
644,361
423,555
95,486
20,800
8,890,017
Additions
2,840,510
59,565
2,245
21,780
-
-
2,924,100
Disposals
-
-
-
-
(52,854)
-
(52,854)
Transfers
-
-
-
-
-
4,150
4,150
At 30 November 2020
9,359,998
1,245,892
646,606
445,335
42,632
24,950
11,765,413
Depreciation and impairment
At 1 December 2019
606,892
1,103,562
438,975
341,344
75,860
-
2,566,633
Depreciation charged in the year
167,951
40,998
31,145
28,676
6,413
-
275,183
Eliminated in respect of disposals
-
-
-
-
(39,641)
-
(39,641)
At 30 November 2020
774,843
1,144,560
470,120
370,020
42,632
-
2,802,175
Carrying amount
At 30 November 2020
8,585,155
101,332
176,486
75,315
-
24,950
8,963,238
At 30 November 2019
5,912,596
82,765
205,385
82,211
19,626
20,800
6,323,383
MCCALLUM STEWART LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2020
- 28 -
Company
Freehold land and buildings
Fixtures and fittings
Total
£
£
£
Cost or valuation
At 1 December 2019 and 30 November 2020
88,991
5,691
94,682
Depreciation and impairment
At 1 December 2019 and 30 November 2020
-
0
5,689
5,689
Carrying amount
At 30 November 2020
88,991
2
88,993
At 30 November 2019
88,991
2
88,993

The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.

Group
Company
2020
2019
2020
2019
£
£
£
£
Plant and equipment
4,262
77,863
-
0
-
0

Freehold land and buildings with a carrying amount of £4,222,016 (2019 - £1,342,320) have been pledged to secure borrowings of the company. The company is not allowed to pledge these assets as security for other borrowings or to sell them to another entity.

Land and buildings with a carrying amount of £2,989,840 were revalued at 31 August 2016 by Christie & Co, independent valuers not connected with the company on the basis of market value. The valuation conforms to International Valuation Standards and was based on recent market transactions on arm's length terms for similar properties.

The following assets are carried at valuation. If the assets were measured using the cost model, the carrying amounts would be as follows:

Freehold land and buildings
2020
2019
£
£
Group
Cost
97,436
97,436
Accumulated depreciation
(29,169)
(27,275)
Carrying value
68,267
70,161
Company
Cost
2,731
2,731
Carrying value
2,731
2,731
MCCALLUM STEWART LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2020
- 29 -
14
Fixed asset investments
Group
Company
2020
2019
2020
2019
Notes
£
£
£
£
Investments in subsidiaries
15
-
-
30,534
30,534
Unlisted investments
1,020
1,020
-
0
-
0
1,020
1,020
30,534
30,534
Movements in fixed asset investments
Group
Investments
£
Cost or valuation
At 1 December 2019 and 30 November 2020
1,020
Carrying amount
At 30 November 2020
1,020
At 30 November 2019
1,020
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 December 2019 and 30 November 2020
30,534
Carrying amount
At 30 November 2020
30,534
At 30 November 2019
30,534
15
Subsidiaries

Details of the company's subsidiaries at 30 November 2020 are as follows:

Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
DM Stewart Limited
Scotland
Operation of bars
Ordinary
100.00
Ben Challum Limited
Scotland
Farming
Ordinary
99.03
The aggregate capital and reserves and the result for the year of the subsidiaries noted above was as follows:
MCCALLUM STEWART LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2020
15
Subsidiaries
(Continued)
- 30 -
Name of undertaking
Capital and Reserves
Profit/(Loss)
£
£
DM Stewart Limited
3,218,294
(397,410)
Ben Challum Limited
2,420,685
(112,889)
16
Financial instruments
Group
Company
2020
2019
2020
2019
£
£
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
112,135
35,942
240,324
300,324
Equity instruments measured at cost less impairment
1,020
1,020
-
-
Carrying amount of financial liabilities
Measured at amortised cost
2,606,221
691,662
4,111
1,995
17
Stocks
Group
Company
2020
2019
2020
2019
£
£
£
£
Cattle and crops
74,450
82,100
-
0
-
0
Farm sundries
7,163
14,017
-
-
Bar and food stocks
40,769
54,259
-
0
-
0
122,382
150,376
-
0
-
0
18
Debtors
Group
Company
2020
2019
2020
2019
Amounts falling due within one year:
£
£
£
£
Trade debtors
8,233
22,897
-
0
-
0
Amounts owed by group undertakings
-
-
240,324
300,324
Other debtors
108,359
19,632
-
0
-
0
Prepayments and accrued income
27,264
94,464
-
0
95
143,856
136,993
240,324
300,419
MCCALLUM STEWART LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2020
- 31 -
19
Creditors: amounts falling due within one year
Group
Company
2020
2019
2020
2019
Notes
£
£
£
£
Bank loans and overdrafts
21
515,512
37,750
-
0
-
0
Obligations under finance leases
22
6,648
18,914
-
0
-
0
Other borrowings
21
84,000
-
-
0
-
0
Trade creditors
22,937
235,370
-
0
-
0
Corporation tax payable
18,167
99,902
-
0
-
0
Other taxation and social security
148,965
174,413
-
-
Other creditors
17,708
17,924
-
0
-
0
Accruals and deferred income
53,637
57,042
4,111
1,995
867,574
641,315
4,111
1,995
20
Creditors: amounts falling due after more than one year
Group
Company
2020
2019
2020
2019
Notes
£
£
£
£
Bank loans and overdrafts
21
1,569,779
318,014
-
0
-
0
Obligations under finance leases
22
-
6,648
-
0
-
0
Other borrowings
21
336,000
-
-
0
-
0
1,905,779
324,662
-
-
21
Loans and overdrafts
Group
Company
2020
2019
2020
2019
£
£
£
£
Bank loans
1,613,614
355,764
-
0
-
0
Bank overdrafts
471,677
-
-
0
-
0
Other loans
420,000
-
-
0
-
0
2,505,291
355,764
-
-
Payable within one year
599,512
37,750
-
0
-
0
Payable after one year
1,905,779
318,014
-
0
-
0

Bank borrowings are secured by a standard security over the Cumberland Bar, 1-3 Cumberland Street, Edinburgh, dated 2nd August 2012 and Ryries Bar, 1 Haymarket Terrace, Edinburgh, dated 14 March 2020.

Other loans from the DM Stewart Limited Executive Pension Fund are secured by a standard security over the Canons' Gait Bar, 232 Cannongate Edinburgh, dated 10 March 2020.

MCCALLUM STEWART LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2020
- 32 -
22
Finance lease obligations
Group
Company
2020
2019
2020
2019
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
6,648
18,914
-
0
-
0
In two to five years
-
6,648
-
0
-
0
6,648
25,562
-
-

Finance lease payments represent rentals payable by the company or group for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 1 year. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

23
Deferred taxation

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

Liabilities
Liabilities
2020
2019
Group
£
£
Accelerated capital allowances
23,203
18,779
Revaluations
579,386
579,386
602,589
598,165
Liabilities
Liabilities
2020
2019
Company
£
£
Revaluations
16,498
16,498
Group
Company
2020
2020
Movements in the year:
£
£
Liability at 1 December 2019
598,165
16,498
Charge to profit or loss
4,424
-
Liability at 30 November 2020
602,589
16,498
MCCALLUM STEWART LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2020
- 33 -
24
Retirement benefit schemes
2020
2019
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
42,294
40,099

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

25
Share capital
Group and company
2020
2019
2020
2019
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
50,536
50,536
50,536
50,536
26
Operating lease commitments
Lessee

At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

Group
Company
2020
2019
2020
2019
£
£
£
£
Within one year
92,671
109,931
-
-
Between two and five years
433,312
401,524
-
-
In over five years
1,450,764
1,405,334
-
-
1,976,747
1,916,789
-
-
Reduction in rent payments recognised in profit or loss arising from the COVID-19 pandemic
27,707
-
-
-
27
Directors' transactions

Dividends totalling £60,000 (2019 - £220,000) were paid in the year in respect of shares held by the company's directors.

MCCALLUM STEWART LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2020
- 34 -
28
Cash (absorbed by)/generated from group operations
2020
2019
£
£
(Loss)/profit for the year after tax
(512,509)
209,975
Adjustments for:
Taxation (credited)/charged
(77,311)
119,569
Finance costs
47,257
15,534
Investment income
(439)
(1,400)
Gain on disposal of tangible fixed assets
(7,786)
(678)
Amortisation and impairment of intangible assets
8,208
7,575
Depreciation and impairment of tangible fixed assets
275,183
242,401
Movements in working capital:
Decrease in stocks
27,994
455
(Increase)/decrease in debtors
(2,751)
793,340
Decrease in creditors
(241,502)
(753,621)
Cash (absorbed by)/generated from operations
(483,656)
633,150
29
Cash generated from operations - company
2020
2019
£
£
Loss for the year after tax
(2,211)
(2,157)
Movements in working capital:
Decrease in debtors
60,095
222,157
Increase in creditors
2,116
-
Cash generated from operations
60,000
220,000
30
Analysis of changes in net funds/(debt) - group
1 December 2019
Cash flows
30 November 2020
£
£
£
Cash at bank and in hand
1,393,728
(1,371,225)
22,503
Bank overdrafts
-
(471,677)
(471,677)
1,393,728
(1,842,902)
(449,174)
Borrowings excluding overdrafts
(355,764)
(1,677,850)
(2,033,614)
Obligations under finance leases
(25,562)
18,914
(6,648)
1,012,402
(3,501,838)
(2,489,436)
2020-11-302019-12-01falseCCH SoftwareCCH Accounts Production 2021.300Christian C StewartChristian C StewartDavid M StewartSC0306762019-12-012020-11-30SC030676bus:CompanySecretaryDirector12019-12-012020-11-30SC030676bus:Director12019-12-012020-11-30SC030676bus:CompanySecretary12019-12-012020-11-30SC030676bus:Director22019-12-012020-11-30SC030676bus:RegisteredOffice2019-12-012020-11-30SC030676bus:Agent12019-12-012020-11-30SC030676bus:Consolidated2020-11-30SC0306762020-11-30SC0306762019-11-30SC030676core:LandBuildingscore:OwnedOrFreeholdAssets2020-11-30SC030676core:FurnitureFittings2020-11-30SC030676core:LandBuildingscore:OwnedOrFreeholdAssets2019-11-30SC030676core:FurnitureFittings2019-11-30SC030676core:ShareCapital2020-11-30SC030676core:ShareCapital2019-11-30SC030676core:RevaluationReserve2020-11-30SC030676core:RevaluationReserve2019-11-30SC0306762018-12-012019-11-30SC0306762018-11-30SC030676core:Goodwill2019-12-012020-11-30SC030676core:LandBuildingscore:OwnedOrFreeholdAssets2019-12-012020-11-30SC030676core:LandBuildingscore:LongLeaseholdAssets2019-12-012020-11-30SC030676core:PlantMachinery2019-12-012020-11-30SC030676core:FurnitureFittings2019-12-012020-11-30SC030676core:MotorVehicles2019-12-012020-11-30SC030676core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2019-12-012020-11-30SC030676core:LandBuildingscore:OwnedOrFreeholdAssets2019-11-30SC030676core:FurnitureFittings2019-11-30SC0306762019-11-30SC030676core:PlantMachinery2020-11-30SC030676core:PlantMachinery2019-11-30SC030676core:UnlistedNon-exchangeTraded2020-11-30SC030676core:UnlistedNon-exchangeTraded2019-11-30SC030676core:Subsidiary12019-12-012020-11-30SC030676core:Subsidiary22019-12-012020-11-30SC030676core:Subsidiary112019-12-012020-11-30SC030676core:Subsidiary222019-12-012020-11-30SC030676core:CurrentFinancialInstruments2020-11-30SC030676core:CurrentFinancialInstruments2019-11-30SC030676core:Non-currentFinancialInstruments2020-11-30SC030676core:Non-currentFinancialInstruments2019-11-30SC030676core:WithinOneYear2020-11-30SC030676core:WithinOneYear2019-11-30SC030676core:BetweenTwoFiveYears2020-11-30SC030676core:BetweenTwoFiveYears2019-11-30SC030676bus:PrivateLimitedCompanyLtd2019-12-012020-11-30SC030676bus:FRS1022019-12-012020-11-30SC030676bus:Audited2019-12-012020-11-30SC030676bus:ConsolidatedGroupCompanyAccounts2019-12-012020-11-30SC030676bus:FullAccounts2019-12-012020-11-30xbrli:purexbrli:sharesiso4217:GBP