Derculich (Strathtay) Limited - Period Ending 2023-03-31

Derculich (Strathtay) Limited - Period Ending 2023-03-31


Derculich (Strathtay) Limited SC174706 false 2022-04-01 2023-03-31 2023-03-31 The principal activity of the company is farming Digita Accounts Production Advanced 6.30.9574.0 true true SC174706 2022-04-01 2023-03-31 SC174706 2023-03-31 SC174706 bus:OrdinaryShareClass1 bus:CumulativeShares 2023-03-31 SC174706 core:CurrentFinancialInstruments 2023-03-31 SC174706 core:CurrentFinancialInstruments core:WithinOneYear 2023-03-31 SC174706 core:PatentsTrademarksLicencesConcessionsSimilar 2023-03-31 SC174706 core:FurnitureFittingsToolsEquipment 2023-03-31 SC174706 core:LandBuildings 2023-03-31 SC174706 core:MotorVehicles 2023-03-31 SC174706 bus:SmallEntities 2022-04-01 2023-03-31 SC174706 bus:AuditExemptWithAccountantsReport 2022-04-01 2023-03-31 SC174706 bus:FullAccounts 2022-04-01 2023-03-31 SC174706 bus:SmallCompaniesRegimeForAccounts 2022-04-01 2023-03-31 SC174706 bus:RegisteredOffice 2022-04-01 2023-03-31 SC174706 bus:CompanySecretary1 2022-04-01 2023-03-31 SC174706 bus:Director1 2022-04-01 2023-03-31 SC174706 bus:OrdinaryShareClass1 bus:CumulativeShares 2022-04-01 2023-03-31 SC174706 bus:PrivateLimitedCompanyLtd 2022-04-01 2023-03-31 SC174706 core:IntangibleAssetsOtherThanGoodwill 2022-04-01 2023-03-31 SC174706 core:PatentsTrademarksLicencesConcessionsSimilar 2022-04-01 2023-03-31 SC174706 core:Buildings 2022-04-01 2023-03-31 SC174706 core:FurnitureFittingsToolsEquipment 2022-04-01 2023-03-31 SC174706 core:LandBuildings 2022-04-01 2023-03-31 SC174706 core:MotorVehicles 2022-04-01 2023-03-31 SC174706 countries:Scotland 2022-04-01 2023-03-31 SC174706 2022-03-31 SC174706 core:FurnitureFittingsToolsEquipment 2022-03-31 SC174706 core:LandBuildings 2022-03-31 SC174706 core:MotorVehicles 2022-03-31 SC174706 2021-04-01 2022-03-31 SC174706 2022-03-31 SC174706 bus:OrdinaryShareClass1 bus:CumulativeShares 2022-03-31 SC174706 core:CurrentFinancialInstruments 2022-03-31 SC174706 core:CurrentFinancialInstruments core:WithinOneYear 2022-03-31 SC174706 core:PatentsTrademarksLicencesConcessionsSimilar 2022-03-31 SC174706 core:FurnitureFittingsToolsEquipment 2022-03-31 SC174706 core:LandBuildings 2022-03-31 SC174706 core:MotorVehicles 2022-03-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: SC174706

Derculich (Strathtay) Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 March 2023

 

Derculich (Strathtay) Limited

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 7

 

Derculich (Strathtay) Limited

Company Information

Director

W N Jackson

Company secretary

R M Miles

Registered office

Derculich House
By Strathtay
Pitlochry
Perthshire
PH9 0LR

 

Derculich (Strathtay) Limited

(Registration number: SC174706)
Balance Sheet as at 31 March 2023

Note

2023
£

2022
£

Fixed assets

 

Intangible assets

4

-

3,707

Tangible assets

5

585,973

593,101

Investments

6

25

25

 

585,998

596,833

Current assets

 

Stocks

7

166,360

160,584

Debtors

8

1,156,558

855,097

Cash at bank and in hand

 

284,485

520,176

 

1,607,403

1,535,857

Creditors: Amounts falling due within one year

9

(710,541)

(779,924)

Net current assets

 

896,862

755,933

Total assets less current liabilities

 

1,482,860

1,352,766

Provisions for liabilities

(10,309)

(8,126)

Net assets

 

1,472,551

1,344,640

Capital and reserves

 

Called up share capital

10

1,000

1,000

Share premium reserve

495,039

495,039

Retained earnings

976,512

848,601

Shareholders' funds

 

1,472,551

1,344,640

For the financial year ending 31 March 2023 the Company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's responsibilities:

The members have not required the Company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The Director acknowledges their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the Director has not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the director on 9 October 2023
 

.........................................
W N Jackson
Director

 

Derculich (Strathtay) Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

1

General information

The company is a private company limited by share capital incorporated in Scotland and the company registration number is SC174706.

The address of its registered office is:
Derculich House
By Strathtay
Pitlochry
Perthshire
PH9 0LR

These financial statements cover the individual entity Derculich (Strathtay) Limited.

These financial statements were authorised for issue by the director on 9 October 2023.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

The financial statements have been prepared in sterling and are rounded to the nearest pound.

Going concern

The financial statements have been prepared on a going concern basis.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the Company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The Company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the Company's activities.

Government grants

Grants are credited to deferred revenue. Grants towards capital expenditure are released to the profit and loss account over the expected useful life of the assets. Grants towards revenue expenditure are released to the profit and loss account as the related expenditure is incurred.

Basis Payment Scheme is received in respect of calendar years. Receipt is contingent upon meeting certain eligiblity criteria. Once the criteria have been met the income is recognised on a time apportionment basis over the calendar year to which it relates.

 

Derculich (Strathtay) Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Deferred income tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the Company. Deferred income tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Buildings and improvements to property

5% reducing balance basis

Plant and machinery

15% reducing balance basis

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Entitlements

3 years straight line

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.

Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

Stocks

The basis of valuation is as follows:-

Raw materials and consumables are stated at the lower of cost or net realisable value.

Livestock is valued at the lower of cost or net reallisable value.

The basis of valuation is consistent with previous years.

 

Derculich (Strathtay) Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all the employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recoginised as employee benefit expense when they are due. If contribution payments exceed the contribuition due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the Company (including the Director) during the year, was 4 (2022 - 3).

4

Intangible assets

Entitlements
£

Total
£

Cost or valuation

Additions

3,707

3,707

Disposals

(3,707)

(3,707)

At 31 March 2023

-

-

Amortisation

Carrying amount

At 31 March 2023

-

-

At 31 March 2022

3,707

3,707

 

Derculich (Strathtay) Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

5

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 April 2022

734,173

266,810

27,724

1,028,707

Additions

-

4,914

-

4,914

At 31 March 2023

734,173

271,724

27,724

1,033,621

Depreciation

At 1 April 2022

183,841

224,362

27,403

435,606

Charge for the year

5,595

6,367

80

12,042

At 31 March 2023

189,436

230,729

27,483

447,648

Carrying amount

At 31 March 2023

544,737

40,995

241

585,973

At 31 March 2022

550,332

42,448

321

593,101

6

Investments

2023
£

2022
£

Interest in other participating interests

25

25

The company's investments at the Balance Sheet date are as follows:
Participating interest - Beinn Eagagach Hydro LLP
Nature of business - Hydro scheme
Holding - 25%

7

Stocks

2023
£

2022
£

Raw materials and consumables

12,170

13,664

Other inventories

154,190

146,920

166,360

160,584

 

Derculich (Strathtay) Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

8

Debtors

Current

2023
£

2022
£

Trade debtors

14,023

15,537

Prepayments

2,585

3,219

Other debtors

1,139,950

836,341

 

1,156,558

855,097

Debtors include £1,133,983 (2022: £831,112) due after more than one year.

9

Creditors

Creditors: amounts falling due within one year

Note

2023
£

2022
£

Due within one year

 

Trade creditors

 

10,296

21,005

Taxation and social security

 

35,414

20,866

Other creditors

 

651,595

725,636

Accruals and deferred income

 

13,236

12,417

 

710,541

779,924

10

Share capital

Allotted, called up and fully paid shares

 

2023

2022

 

No.

£

No.

£

Ordinary of £1 each

1,000

1,000

1,000

1,000

         

11

Loans and borrowings

2023
£

2022
£

Current loans and borrowings

Other borrowings

651,595

725,636