G.C._GORDON_LENNOX_ESTATE - Accounts


Company Registration No. SC037651 (Scotland)
G.C. GORDON LENNOX ESTATE COMPANY LTD. (THE)
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2017
PAGES FOR FILING WITH REGISTRAR
G.C. GORDON LENNOX ESTATE COMPANY LTD. (THE)
COMPANY INFORMATION
Directors
A C Gordon Lennox Esq
Z V Gordon Lennox
Lieutenant Colonel D A Duncan
Secretary
Lieutenant Colonel D A Duncan
Company number
SC037651
Registered office
Estate Office
Gordon Castle
FOCHABERS
IV32 7PQ
Accountants
Johnston Carmichael LLP
Commerce House
South Street
ELGIN
IV30 1JE
G.C. GORDON LENNOX ESTATE COMPANY LTD. (THE)
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
G.C. GORDON LENNOX ESTATE COMPANY LTD. (THE)
BALANCE SHEET
AS AT
30 SEPTEMBER 2017
30 September 2017
- 1 -
2017
2016
Notes
£
£
£
£
Fixed assets
Intangible assets
3
338,336
364,765
Tangible assets
4
2,704,507
2,685,927
Investments
5
93,050
78,645
3,135,893
3,129,337
Current assets
Debtors
6
328,759
216,178
Cash at bank and in hand
218,834
602,456
547,593
818,634
Creditors: amounts falling due within one year
7
(858,607)
(796,390)
Net current (liabilities)/assets
(311,014)
22,244
Total assets less current liabilities
2,824,879
3,151,581
Creditors: amounts falling due after more than one year
8
(2,425,819)
(2,437,829)
Deferred income
(148,340)
(151,565)
Net assets
250,720
562,187
Capital and reserves
Called up share capital
9
50,000
50,000
Revaluation reserve
10
168,385
147,072
Other reserves
16,000
16,000
Capital redemption reserve
9,054
9,054
Profit and loss reserves
7,281
340,061
Total equity
250,720
562,187

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

G.C. GORDON LENNOX ESTATE COMPANY LTD. (THE)
BALANCE SHEET (CONTINUED)
AS AT
30 SEPTEMBER 2017
30 September 2017
- 2 -

For the financial year ended 30 September 2017 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 Act 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.

The financial statements were approved by the board of directors and authorised for issue on 27 June 2018 and are signed on its behalf by:
A C Gordon Lennox Esq
Director
Company Registration No. SC037651
G.C. GORDON LENNOX ESTATE COMPANY LTD. (THE)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2017
- 3 -
1
Accounting policies
Company information

G.C. Gordon Lennox Estate Company Ltd. (The) is a private company limited by shares incorporated in Scotland. The registered office is Estate Office, Gordon Castle, FOCHABERS, IV32 7PQ.

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.

These financial statements for the year ended 30 September 2017 are the first financial statements of G.C. Gordon Lennox Estate Company Ltd. (The) prepared in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland. The date of transition to FRS 102 was 1 October 2015. The reported financial position and financial performance for the previous period are not affected by the transition to FRS 102.

1.2
Turnover

Turnover represents amounts receivable for the management of Fishings, Property and Farming net of VAT and trade discounts, as well as the company's share of profits from the partnerships of A C Gordon Lennox and C B Gordon Lennox.

1.3
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

1.4
Intangible fixed assets other than goodwill

Fishing rights are written off in equal annual instalments over their estimated useful economic life of 20 years. Website costs are written off in equal annual instalments over their estimated useful life of 3 years. Trademark costs are amortised over a period of 20 years.

1.5
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:

Heritable Property
2% straight line
Plant and machinery
25% reducing balance
Motor vehicles
25% reducing balance
G.C. GORDON LENNOX ESTATE COMPANY LTD. (THE)
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2017
1
Accounting policies
(Continued)
- 4 -

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.

1.6
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

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 company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

1.7
Impairment of fixed assets

At each reporting period end date, the company 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.

1.8
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.9
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are measured at transaction price including transaction costs.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

G.C. GORDON LENNOX ESTATE COMPANY LTD. (THE)
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2017
1
Accounting policies
(Continued)
- 5 -
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and debentures, 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.

1.10
Equity instruments

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

1.11
Taxation

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

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.

1.12
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.

G.C. GORDON LENNOX ESTATE COMPANY LTD. (THE)
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2017
1
Accounting policies
(Continued)
- 6 -
1.13
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.

 

Government grants relating to turnover are recognised as income over the periods when the related costs are incurred. Grants relating to an asset are recognised in income systematically over the asset's expected useful life. If part of such a grant is deferred it is recognised as deferred income rather than being deducted from the asset's carrying amount.

1.14
Intangible assets
Fishing rights are written off in equal annual instalments over their estimated useful economic life of 20 years. Website costs are written off in equal annual instalments over their estimated useful life of 3 years.  Trademark costs are not amortised.
2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 21 (2016 - 27).

3
Intangible fixed assets
Other
£
Cost
At 1 October 2016
601,111
Additions
3,475
At 30 September 2017
604,586
Amortisation and impairment
At 1 October 2016
236,346
Amortisation charged for the year
29,904
At 30 September 2017
266,250
Carrying amount
At 30 September 2017
338,336
At 30 September 2016
364,765
G.C. GORDON LENNOX ESTATE COMPANY LTD. (THE)
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2017
- 7 -
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 October 2016
2,966,852
490,338
3,457,190
Additions
68,332
34,511
102,843
At 30 September 2017
3,035,184
524,849
3,560,033
Depreciation and impairment
At 1 October 2016
378,536
392,727
771,263
Depreciation charged in the year
59,570
24,693
84,263
At 30 September 2017
438,106
417,420
855,526
Carrying amount
At 30 September 2017
2,597,078
107,429
2,704,507
At 30 September 2016
2,588,316
97,611
2,685,927
5
Fixed asset investments
2017
2016
£
£
Investments
93,050
78,645

 

G.C. GORDON LENNOX ESTATE COMPANY LTD. (THE)
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2017
5
Fixed asset investments
(Continued)
- 8 -
Movements in fixed asset investments
Shares in group undertakings and participating interests
Listed investments
Total
£
£
£
Cost or valuation
At 1 October 2016
28,192
50,453
78,645
Additions
21,284
-
21,284
Valuation changes
-
21,313
21,313
Disposals
(28,192)
-
(28,192)
At 30 September 2017
21,284
71,766
93,050
Carrying amount
At 30 September 2017
21,284
71,766
93,050
At 30 September 2016
28,192
50,453
78,645
6
Debtors
2017
2016
Amounts falling due within one year:
£
£
Trade debtors
126,995
54,218
Amounts due from group undertakings and undertakings in which the company has a participating interest
100,000
100,000
Other debtors
101,764
61,960
328,759
216,178
7
Creditors: amounts falling due within one year
2017
2016
£
£
Bank loans and overdrafts
7,400
7,114
Trade creditors
115,076
93,533
Corporation tax
-
94,837
Other taxation and social security
9,141
9,128
Other creditors
726,990
591,778
858,607
796,390

The bank loans and overdraft are secured by a fixed and floating charge over the company's assets.

G.C. GORDON LENNOX ESTATE COMPANY LTD. (THE)
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2017
- 9 -
8
Creditors: amounts falling due after more than one year
2017
2016
£
£
Bank loans and overdrafts
176,024
182,813
Other creditors
2,249,795
2,255,016
2,425,819
2,437,829

The bank loans and overdraft are secured by a fixed and floating charge over the company's assets.

 

Included within other creditors is an amount of £1,000,000 (2016 - £1,000,000) which is secured by a floating charge over the company's assets.

 

9
Called up share capital
2017
2016
£
£
Ordinary share capital
Issued and fully paid
50,000 ordinary shares of £1 each
50,000
50,000
10
Revaluation reserve
2017
2016
£
£
At beginning of year
147,072
147,072
Fair value adjustment to investments
21,313
-
At end of year
168,385
147,072
11
Related party transactions
Transactions with related parties

The following amounts were outstanding at the reporting end date:

2017
2016
Amounts owed to related parties
£
£
Key management personnel
1,249,795
1,255,016
2017-09-302016-10-01falseCCH SoftwareCCH Accounts Production 2018.200No description of principal activityA C Gordon Lennox EsqZ V Gordon LennoxLieutenant Colonel D A DuncanLieutenant Colonel D A DuncanSC0376512016-10-012017-09-30SC037651bus:Director12016-10-012017-09-30SC037651bus:Director22016-10-012017-09-30SC037651bus:Director32016-10-012017-09-30SC037651bus:CompanySecretary12016-10-012017-09-30SC037651bus:RegisteredOffice2016-10-012017-09-30SC0376512017-09-30SC037651core:OtherResidualIntangibleAssets2017-09-30SC037651core:OtherResidualIntangibleAssets2016-09-30SC037651core:IntangibleAssetsOtherThanGoodwill2017-09-30SC037651core:IntangibleAssetsOtherThanGoodwill2016-09-30SC0376512016-09-30SC037651core:LandBuildings2017-09-30SC037651core:OtherPropertyPlantEquipment2017-09-30SC037651core:LandBuildings2016-09-30SC037651core:OtherPropertyPlantEquipment2016-09-30SC037651core:CurrentFinancialInstruments2017-09-30SC037651core:CurrentFinancialInstruments2016-09-30SC037651core:WithinOneYear2017-09-30SC037651core:WithinOneYear2016-09-30SC037651core:AfterOneYear2017-09-30SC037651core:AfterOneYear2016-09-30SC037651core:Non-currentFinancialInstruments2017-09-30SC037651core:Non-currentFinancialInstrumentscore:AfterOneYear2017-09-30SC037651core:Non-currentFinancialInstrumentscore:AfterOneYear2016-09-30SC037651core:ShareCapital2017-09-30SC037651core:ShareCapital2016-09-30SC037651core:RevaluationReserve2017-09-30SC037651core:RevaluationReserve2016-09-30SC037651core:OtherMiscellaneousReserve2017-09-30SC037651core:OtherMiscellaneousReserve2016-09-30SC037651core:CapitalRedemptionReserve2017-09-30SC037651core:CapitalRedemptionReserve2016-09-30SC037651core:RetainedEarningsAccumulatedLosses2017-09-30SC037651core:RetainedEarningsAccumulatedLosses2016-09-30SC037651core:RevaluationReserve2016-09-30SC037651core:LandBuildingscore:OwnedOrFreeholdAssets2016-10-012017-09-30SC037651core:PlantMachinery2016-10-012017-09-30SC037651core:MotorVehicles2016-10-012017-09-30SC037651core:IntangibleAssetsOtherThanGoodwill2016-09-30SC037651core:IntangibleAssetsOtherThanGoodwill2016-10-012017-09-30SC037651core:LandBuildings2016-09-30SC037651core:OtherPropertyPlantEquipment2016-09-30SC0376512016-09-30SC037651core:LandBuildings2016-10-012017-09-30SC037651core:OtherPropertyPlantEquipment2016-10-012017-09-30SC037651core:Non-currentFinancialInstruments2016-09-30SC03765112016-10-012017-09-30SC037651bus:PrivateLimitedCompanyLtd2016-10-012017-09-30SC037651bus:FRS1022016-10-012017-09-30SC037651bus:AuditExemptWithAccountantsReport2016-10-012017-09-30SC037651bus:SmallCompaniesRegimeForAccounts2016-10-012017-09-30SC037651bus:FullAccounts2016-10-012017-09-30xbrli:purexbrli:sharesiso4217:GBP