NEW BRANNOCK LIMITED


NEW BRANNOCK LIMITED

Company Registration Number:
SC160165 (Scotland)

Unaudited statutory accounts for the year ended 30 June 2023

Period of accounts

Start date: 1 July 2022

End date: 30 June 2023

NEW BRANNOCK LIMITED

Contents of the Financial Statements

for the Period Ended 30 June 2023

Directors report
Profit and loss
Balance sheet
Additional notes
Balance sheet notes

NEW BRANNOCK LIMITED

Directors' report period ended 30 June 2023

The directors present their report with the financial statements of the company for the period ended 30 June 2023

Principal activities of the company

The principal activities of the Company during the year was promotion of land for residential led development and the operation of a golf course. The Company will continue to develop strategic land in the future.



Directors

The directors shown below have held office during the whole of the period from
1 July 2022 to 30 June 2023

Sir D E Murray
E N Campbell


The director shown below has held office during the period of
10 August 2022 to 30 June 2023

David D Murray


The above report has been prepared in accordance with the special provisions in part 15 of the Companies Act 2006

This report was approved by the board of directors on
28 March 2024

And signed on behalf of the board by:
Name: E N Campbell
Status: Director

NEW BRANNOCK LIMITED

Profit And Loss Account

for the Period Ended 30 June 2023

2023 2022


£

£
Turnover: 191,556 297,387
Cost of sales: ( 35,780 ) ( 37,846 )
Gross profit(or loss): 155,776 259,541
Distribution costs: 0 0
Administrative expenses: ( 469,160 ) ( 379,488 )
Other operating income: 0 0
Operating profit(or loss): (313,384) (119,947)
Interest receivable and similar income: 0 26,874
Interest payable and similar charges: ( 14,761 ) 0
Profit(or loss) before tax: (328,145) (93,073)
Tax: 0 0
Profit(or loss) for the financial year: (328,145) (93,073)

NEW BRANNOCK LIMITED

Balance sheet

As at 30 June 2023

Notes 2023 2022


£

£
Called up share capital not paid: 0 0
Fixed assets
Intangible assets:   0 0
Tangible assets: 3 243,032 202,667
Investments: 4 3 3
Total fixed assets: 243,035 202,670
Current assets
Stocks: 5 594,498 539,462
Debtors: 6 21,196 81,001
Cash at bank and in hand: 8,354 16,862
Investments:   0 0
Total current assets: 624,048 637,325
Prepayments and accrued income: 0 0
Creditors: amounts falling due within one year: 7 ( 175,903 ) ( 64,414 )
Net current assets (liabilities): 448,145 572,911
Total assets less current liabilities: 691,180 775,581
Creditors: amounts falling due after more than one year: 8 ( 243,744 ) 0
Provision for liabilities: 0 0
Accruals and deferred income: 0 0
Total net assets (liabilities): 447,436 775,581
Capital and reserves
Called up share capital: 1,000 1,000
Share premium account: 0 0
Other reserves: 11,821,747 11,821,747
Profit and loss account: (11,375,311 ) (11,047,166 )
Total Shareholders' funds: 447,436 775,581

The notes form part of these financial statements

NEW BRANNOCK LIMITED

Balance sheet statements

For the year ending 30 June 2023 the company was entitled to exemption under section 477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.

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

These accounts have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

This report was approved by the board of directors on 28 March 2024
and signed on behalf of the board by:

Name: E N Campbell
Status: Director

The notes form part of these financial statements

NEW BRANNOCK LIMITED

Notes to the Financial Statements

for the Period Ended 30 June 2023

  • 1. Accounting policies

    Basis of measurement and preparation

    These financial statements have been prepared in accordance with the provisions of Section 1A (Small Entities) of Financial Reporting Standard 102

    Turnover policy

    Turnover comprises revenue recognised by the Company in respect of goods and services supplied during the period, exclusive of Value Added Tax.

    Tangible fixed assets depreciation policy

    Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.Depreciation is charged so as to allocate the cost off assets les their residual value over their estimated useful lives, using the straight line method.The estimated useful lives range as followsOffice equipment 5 to 25 yearsComputer equipment 5 to 25 yearsThe assets' residual values, useful lives and depreciation methods are reviewed and adjusted prospectively if appropriate, or there is an indication of a significant change since the last reporting date.Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised within other operating income in the statement of comprehensive income.

NEW BRANNOCK LIMITED

Notes to the Financial Statements

for the Period Ended 30 June 2023

  • 2. Employees

    2023 2022
    Average number of employees during the period 13 15

NEW BRANNOCK LIMITED

Notes to the Financial Statements

for the Period Ended 30 June 2023

3. Tangible assets

Land & buildings Plant & machinery Fixtures & fittings Office equipment Motor vehicles Total
Cost £ £ £ £ £ £
At 1 July 2022 229,307 0 6,038 9,950 0 245,295
Additions 0 50,441 945 0 51,386
Disposals 0 0 0 0 0 0
Revaluations 0 0 0 0 0 0
Transfers 0 0 0 0 0 0
At 30 June 2023 229,307 50,441 6,983 9,950 0 296,681
Depreciation
At 1 July 2022 32,102 0 3,457 7,069 0 42,628
Charge for year 9,172 0 628 1,221 11,021
On disposals 0 0 0 0 0 0
Other adjustments 0 0 0 0 0 0
At 30 June 2023 41,274 0 4,085 8,290 0 53,649
Net book value
At 30 June 2023 188,033 50,441 2,898 1,660 0 243,032
At 30 June 2022 197,205 0 2,581 2,881 0 202,667

NEW BRANNOCK LIMITED

Notes to the Financial Statements

for the Period Ended 30 June 2023

4. Fixed assets investments note

Cost as at 30 June 2023 £3Net book value at 30 June 2023 £3Th following were subsidiary undertakings of the Company. These companies are incorporated in the UK.New Brannock infrastructure 1 Class of shares Ordinary Holding 100%New Brannock Infrastructure 2 Class of shares Ordinary Holding 100%New Brannock Infrastructure 3 Class of shares Ordinary Holding 100%

NEW BRANNOCK LIMITED

Notes to the Financial Statements

for the Period Ended 30 June 2023

5. Stocks

2023 2022
£ £
Stocks 594,498 539,462
Payments on account 0 0
Total 594,498 539,462

NEW BRANNOCK LIMITED

Notes to the Financial Statements

for the Period Ended 30 June 2023

6. Debtors

2023 2022
£ £
Other debtors 21,196 81,001
Total 21,196 81,001
Debtors due after more than one year: 0 0

NEW BRANNOCK LIMITED

Notes to the Financial Statements

for the Period Ended 30 June 2023

7. Creditors: amounts falling due within one year note

2023 2022
£ £
Bank loans and overdrafts 0 0
Amounts due under finance leases and hire purchase contracts 0 0
Trade creditors 147,364 28,081
Taxation and social security 2,866 4,565
Accruals and deferred income 0 0
Other creditors 25,673 31,768
Total 175,903 64,414

NEW BRANNOCK LIMITED

Notes to the Financial Statements

for the Period Ended 30 June 2023

8. Creditors: amounts falling due after more than one year note

2023 2022
£ £
Bank loans and overdrafts 0 0
Amounts due under finance leases and hire purchase contracts 0 0
Other creditors 243,744 0
Total 243,744 0

NEW BRANNOCK LIMITED

Notes to the Financial Statements

for the Period Ended 30 June 2023

9. Financial Commitments

The Company entered into a binding agreement for land for infrastructure swap with a major house builder during September 2014, the substance of which was that the company would transfer part of the land held for development in exchange for infrastructure works. Title and beneficial ownership of the land will pass to the house builder as each phase of the infrastructure works is completed.