ELDERBRAE_LIMITED - Accounts


Company registration number SC273485 (Scotland)
ELDERBRAE LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023
PAGES FOR FILING WITH REGISTRAR
ELDERBRAE LIMITED
COMPANY INFORMATION
Directors
Mr A W Scott
Mr A W Heron
Secretary
Mr M Heron
Company number
SC273485
Registered office
Kings Park House
Laurelhill Business Park
Stirling
Stirlingshire
United Kingdom
FK7 9JQ
Accountants
Azets
Kings Park House
Laurelhill Business Park
Stirling
Stirlingshire
United Kingdom
FK7 9JQ
Solicitors
Jardine Donaldson
18/22 Bank Street
Alloa
Clackmannan
Clackmannanshire
United Kingdom
FK10 1NP
ELDERBRAE LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 6
ELDERBRAE LIMITED
BALANCE SHEET
AS AT
31 MARCH 2023
31 March 2023
- 1 -
2023
2022
Notes
£
£
£
£
Fixed assets
Tangible assets
4
155,174
70,193
Investment properties
5
2,986,704
2,403,012
3,141,878
2,473,205
Current assets
Debtors
6
1,309
41,484
Cash at bank and in hand
-
0
1,090
1,309
42,574
Creditors: amounts falling due within one year
7
(1,058,834)
(502,495)
Net current liabilities
(1,057,525)
(459,921)
Total assets less current liabilities
2,084,353
2,013,284
Creditors: amounts falling due after more than one year
8
(1,788,644)
(1,529,493)
Provisions for liabilities
-
0
(58,491)
Net assets
295,709
425,300
Capital and reserves
Called up share capital
180
180
Profit and loss reserves
295,529
425,120
Total equity
295,709
425,300

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 March 2023 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.

ELDERBRAE LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2023
31 March 2023
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 21 December 2023 and are signed on its behalf by:
Mr A W Heron
Director
Company Registration No. SC273485
ELDERBRAE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023
- 3 -
1
Accounting policies
Company information

Elderbrae Limited is a private company limited by shares incorporated in Scotland. The registered office is Kings Park House, Laurelhill Business Park, Stirling, Stirlingshire, United Kingdom, FK7 9JQ.

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
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:

Fixtures and fittings
25% on reducing balance

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.

1.3
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.

1.4
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any).

1.5
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.6
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

ELDERBRAE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 4 -
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.

1.7
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.

 

1.8
Leases

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.

2
Judgements and key sources of estimation uncertainty

In the application of the company’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.

ELDERBRAE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 5 -
3
Employees

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

2023
2022
Number
Number
Total
2
2
4
Tangible fixed assets
Fixtures and fittings
£
Cost
At 1 April 2022
133,345
Additions
136,705
At 31 March 2023
270,050
Depreciation and impairment
At 1 April 2022
63,152
Depreciation charged in the year
51,724
At 31 March 2023
114,876
Carrying amount
At 31 March 2023
155,174
At 31 March 2022
70,193
5
Investment property
2023
£
Fair value
At 1 April 2022
2,403,012
Additions
583,692
At 31 March 2023
2,986,704

The properties have been valued at open market value at the year end by the directors.

6
Debtors
2023
2022
Amounts falling due within one year:
£
£
Other debtors
1,309
41,484
ELDERBRAE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 6 -
7
Creditors: amounts falling due within one year
2023
2022
£
£
Bank loans and overdrafts
102,260
75,067
Taxation and social security
9,196
-
0
Other creditors
947,378
427,428
1,058,834
502,495
8
Creditors: amounts falling due after more than one year
2023
2022
£
£
Bank loans and overdrafts
1,570,323
1,423,688
Other creditors
218,321
105,805
1,788,644
1,529,493
9
Securities and guarantees

The bank loans are secured by a standard and floating charge over the assets of the company in favour of Svenska Handelsbanken AB (publ).

 

 

10
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

2023
2022
£
£
Amounts due to related parties
616,445
440,742

Amounts due to related parties are repayable on demand, and no interest has been applied on the amount payable.

2023-03-312022-04-01false21 December 2023CCH SoftwareCCH Accounts Production 2023.300No description of principal activityMr A W ScottMr A W HeronMr M HeronfalseSC2734852022-04-012023-03-31SC273485bus:Director12022-04-012023-03-31SC273485bus:Director22022-04-012023-03-31SC273485bus:CompanySecretary12022-04-012023-03-31SC273485bus:RegisteredOffice2022-04-012023-03-31SC273485bus:Agent12022-04-012023-03-31SC2734852023-03-31SC2734852022-03-31SC273485core:FurnitureFittings2023-03-31SC273485core:FurnitureFittings2022-03-31SC273485core:CurrentFinancialInstrumentscore:WithinOneYear2023-03-31SC273485core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-31SC273485core:Non-currentFinancialInstrumentscore:AfterOneYear2023-03-31SC273485core:Non-currentFinancialInstrumentscore:AfterOneYear2022-03-31SC273485core:CurrentFinancialInstruments2023-03-31SC273485core:CurrentFinancialInstruments2022-03-31SC273485core:Non-currentFinancialInstruments2023-03-31SC273485core:Non-currentFinancialInstruments2022-03-31SC273485core:ShareCapital2023-03-31SC273485core:ShareCapital2022-03-31SC273485core:RetainedEarningsAccumulatedLosses2023-03-31SC273485core:RetainedEarningsAccumulatedLosses2022-03-31SC273485core:FurnitureFittings2022-04-012023-03-31SC2734852021-04-012022-03-31SC273485core:FurnitureFittings2022-03-31SC2734852022-03-31SC273485core:WithinOneYear2023-03-31SC273485core:WithinOneYear2022-03-31SC273485bus:PrivateLimitedCompanyLtd2022-04-012023-03-31SC273485bus:SmallCompaniesRegimeForAccounts2022-04-012023-03-31SC273485bus:FRS1022022-04-012023-03-31SC273485bus:AuditExemptWithAccountantsReport2022-04-012023-03-31SC273485bus:FullAccounts2022-04-012023-03-31xbrli:purexbrli:sharesiso4217:GBP