Ardtalla Estates Limited - Period Ending 2020-12-31

Ardtalla Estates Limited - Period Ending 2020-12-31


Ardtalla Estates Limited SC053058 false 2020-01-01 2020-12-31 2020-12-31 The principal activity of the company is farming. Digita Accounts Production Advanced 6.26.9041.0 Software true true SC053058 2020-01-01 2020-12-31 SC053058 2020-12-31 SC053058 bus:OrdinaryShareClass1 2020-12-31 SC053058 bus:PreferenceShareClass1 bus:Non-cumulativeRedeemableShares 2020-12-31 SC053058 core:RetainedEarningsAccumulatedLosses 2020-12-31 SC053058 core:RevaluationReserve 2020-12-31 SC053058 core:ShareCapital 2020-12-31 SC053058 core:CurrentFinancialInstruments 2020-12-31 SC053058 core:CurrentFinancialInstruments core:WithinOneYear 2020-12-31 SC053058 core:Non-currentFinancialInstruments core:AfterOneYear 2020-12-31 SC053058 core:FurnitureFittingsToolsEquipment 2020-12-31 SC053058 core:LandBuildings 2020-12-31 SC053058 core:MotorVehicles 2020-12-31 SC053058 core:OtherPropertyPlantEquipment 2020-12-31 SC053058 core:ParentEntities 2020-12-31 SC053058 bus:SmallEntities 2020-01-01 2020-12-31 SC053058 bus:AuditExemptWithAccountantsReport 2020-01-01 2020-12-31 SC053058 bus:FullAccounts 2020-01-01 2020-12-31 SC053058 bus:SmallCompaniesRegimeForAccounts 2020-01-01 2020-12-31 SC053058 bus:RegisteredOffice 2020-01-01 2020-12-31 SC053058 bus:CompanySecretaryDirector1 2020-01-01 2020-12-31 SC053058 bus:OrdinaryShareClass1 2020-01-01 2020-12-31 SC053058 bus:PreferenceShareClass1 bus:Non-cumulativeRedeemableShares 2020-01-01 2020-12-31 SC053058 bus:PrivateLimitedCompanyLtd 2020-01-01 2020-12-31 SC053058 core:Buildings 2020-01-01 2020-12-31 SC053058 core:FurnitureFittings 2020-01-01 2020-12-31 SC053058 core:FurnitureFittingsToolsEquipment 2020-01-01 2020-12-31 SC053058 core:LandBuildings 2020-01-01 2020-12-31 SC053058 core:MotorVehicles 2020-01-01 2020-12-31 SC053058 core:OtherPropertyPlantEquipment 2020-01-01 2020-12-31 SC053058 core:PlantMachinery 2020-01-01 2020-12-31 SC053058 core:ParentEntities 2020-01-01 2020-12-31 SC053058 countries:UnitedKingdom 2020-01-01 2020-12-31 SC053058 2019-12-31 SC053058 core:FurnitureFittingsToolsEquipment 2019-12-31 SC053058 core:LandBuildings 2019-12-31 SC053058 core:MotorVehicles 2019-12-31 SC053058 core:OtherPropertyPlantEquipment 2019-12-31 SC053058 core:ParentEntities 2019-12-31 SC053058 2019-01-01 2019-12-31 SC053058 2019-12-31 SC053058 bus:OrdinaryShareClass1 2019-12-31 SC053058 bus:PreferenceShareClass1 bus:Non-cumulativeRedeemableShares 2019-12-31 SC053058 core:RetainedEarningsAccumulatedLosses 2019-12-31 SC053058 core:RevaluationReserve 2019-12-31 SC053058 core:ShareCapital 2019-12-31 SC053058 core:CurrentFinancialInstruments 2019-12-31 SC053058 core:CurrentFinancialInstruments core:WithinOneYear 2019-12-31 SC053058 core:Non-currentFinancialInstruments core:AfterOneYear 2019-12-31 SC053058 core:FurnitureFittingsToolsEquipment 2019-12-31 SC053058 core:LandBuildings 2019-12-31 SC053058 core:MotorVehicles 2019-12-31 SC053058 core:OtherPropertyPlantEquipment 2019-12-31 SC053058 core:ParentEntities 2019-12-31 SC053058 bus:PreferenceShareClass1 bus:Non-cumulativeRedeemableShares 2019-01-01 2019-12-31 SC053058 core:ParentEntities 2019-01-01 2019-12-31 SC053058 core:ParentEntities 2018-12-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: SC053058

Ardtalla Estates Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 December 2020

 

Ardtalla Estates Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 10

Detailed Profit and Loss Account

11 to 13

 

Ardtalla Estates Limited

Company Information

Director

Mr Tom Rowlands

Company secretary

Mr Tom Rowlands

Registered office

30 Mansefield Place
Port Ellen
Isle of Islay
PA42 7BJ

Accountants

T Burton & Co Ltd
Suite 1, Scotts Place
24 Scotts Road
Bromley
Kent
BR1 3QD

Solicitors

Mactaggart & Co
72/74 Main Street
Largs
Scotland
KA30 8AL

 

Ardtalla Estates Limited

(Registration number: SC053058)
Balance Sheet as at 31 December 2020

Note

2020
£

2019
£

Fixed assets

 

Tangible assets

4

5,369,410

5,388,962

Current assets

 

Stocks

5

266,552

285,314

Debtors

6

41,513

156,000

Cash at bank and in hand

 

102,491

186,635

 

410,556

627,949

Creditors: Amounts falling due within one year

7

(277,326)

(7,760,374)

Net current assets/(liabilities)

 

133,230

(7,132,425)

Total assets less current liabilities

 

5,502,640

(1,743,463)

Creditors: Amounts falling due after more than one year

7

(12,181)

(18,594)

Net assets/(liabilities)

 

5,490,459

(1,762,057)

Capital and reserves

 

Called up share capital

7,579,076

100

Revaluation reserve

2,929,236

2,929,236

Profit and loss account

(5,017,853)

(4,691,393)

Total equity

 

5,490,459

(1,762,057)

For the financial year ending 31 December 2020 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 his 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 and the option not to file the Profit and Loss Account has been taken.

 

Ardtalla Estates Limited

(Registration number: SC053058)
Balance Sheet as at 31 December 2020

Approved and authorised by the director on 24 June 2021
 

.........................................

Mr Tom Rowlands
Company secretary and director

 

Ardtalla Estates Limited

Notes to the Financial Statements for the Year Ended 31 December 2020

1

General information

The company is a private company limited by share capital, incorporated in United Kingdom.

The address of its registered office is:
30 Mansefield Place
Port Ellen
Isle of Islay
PA42 7BJ

These financial statements were authorised for issue by the director on 24 June 2021.

2

Accounting policies

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared on the going concern basis because the company's immediate parent company and principal creditor (Ardmore Investments Limited) has confirmed that although the loan is repayable on demand they will continue to support the company for the following12 months. Thus the company has sufficient resources to meet all other known liabilities when they fall due.

Going concern

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

Revenue recognition

Turnover represents amounts receivable in respect of the principle activity of farming net of VAT and discounts.

Tangible assets

Tangible assets are stated in the statement of financial position at cost or at a valuation provided by the Director, 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.

 

Ardtalla Estates Limited

Notes to the Financial Statements for the Year Ended 31 December 2020

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

Land & freehold property

Valuation provided by Director

Plant and machinery

15% on cost

Fixtures and fittings

15% on cost

Motor vehicles

15% on cost

Wind turbine

5% on cost

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

 

Ardtalla Estates Limited

Notes to the Financial Statements for the Year Ended 31 December 2020

Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Balance Sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the Profit and Loss Account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

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 employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution 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 15 (2019 - 12).

 

Ardtalla Estates Limited

Notes to the Financial Statements for the Year Ended 31 December 2020

4

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other tangible assets
 £

Cost or valuation

At 1 January 2020

5,130,000

190,654

218,969

420,603

Additions

-

-

-

40,150

At 31 December 2020

5,130,000

190,654

218,969

460,753

Depreciation

At 1 January 2020

-

189,842

143,975

237,446

Charge for the year

-

812

22,128

36,763

At 31 December 2020

-

190,654

166,103

274,209

Carrying amount

At 31 December 2020

5,130,000

-

52,866

186,544

At 31 December 2019

5,130,000

812

74,994

183,156

Total
£

Cost or valuation

At 1 January 2020

5,960,226

Additions

40,150

At 31 December 2020

6,000,376

Depreciation

At 1 January 2020

571,263

Charge for the year

59,703

At 31 December 2020

630,966

Carrying amount

At 31 December 2020

5,369,410

At 31 December 2019

5,388,962

Included within the net book value of land and buildings above is £5,130,000 (2019 - £5,130,000) in respect of freehold land and buildings.
 

5

Stocks

2020
£

2019
£

Other inventories

266,552

285,314

 

Ardtalla Estates Limited

Notes to the Financial Statements for the Year Ended 31 December 2020

6

Debtors

2020
£

2019
£

Trade debtors

2,858

20,367

Prepayments

38,655

135,633

41,513

156,000

7

Creditors

Creditors: amounts falling due within one year

Note

2020
£

2019
£

Due within one year

 

Bank loans, overdrafts and other borrowings

9

226,690

7,646,373

Trade creditors

 

41,693

102,312

Other creditors

 

8,943

11,689

 

277,326

7,760,374

Creditors: amounts falling due after more than one year

Note

2020
£

2019
£

Due after one year

 

Loans and borrowings

9

12,181

18,594

 

Ardtalla Estates Limited

Notes to the Financial Statements for the Year Ended 31 December 2020

8

Share capital

Allotted, called up and fully paid shares

 

2020

2019

 

No.

£

No.

£

Ordinary of £1 each

100

100

100

100

Redeemable preference of £1 (2019 - £0) each

7,578,976

7,578,976

-

-

 

7,579,076

7,579,076

100

100

9

Loans and borrowings

2020
£

2019
£

Current loans and borrowings

Finance lease liabilities

14,999

10,706

Other borrowings

211,691

7,635,667

226,690

7,646,373

10

Related party transactions

Loans from related parties

2020

Parent
£

At start of period

7,635,667

Advanced

155,000

Repaid

(7,578,976)

At end of period

211,691

2019

Parent
£

At start of period

6,890,667

Advanced

745,000

At end of period

7,635,667

Terms of loans from related parties

 

Ardtalla Estates Limited

Notes to the Financial Statements for the Year Ended 31 December 2020

The company has loans outstanding to Ardmore Investments Limited totalling £211,691, there having been advances of £155,000 during the year. These loans are unsecured, interest free and are repayable on demand. The related party has indicated that they have no intention of calling the loan in for the foreseeable future.

During the year, Ardmore Investments Limited converted loans toalling £7,578,976 in to £1 redeemable preference shares.

 

 

Ardtalla Estates Limited

Detailed Profit and Loss Account for the Year Ended 31 December 2020

2020
 £

2019
 £

Turnover (analysed below)

456,270

465,745

Cost of sales (analysed below)

(122,793)

80,860

Gross profit

333,477

546,605

Gross profit (%)

73.09%

117.36%

Administrative expenses

Employment costs (analysed below)

(155,568)

(159,556)

Establishment costs (analysed below)

(289,258)

(124,583)

General administrative expenses (analysed below)

(154,429)

(146,679)

Finance charges (analysed below)

(393)

(443)

Depreciation costs (analysed below)

(59,703)

(70,049)

Other expenses (analysed below)

-

(1,828)

(659,351)

(503,138)

Operating (loss)/profit

(325,874)

43,467

Other interest receivable and similar income (analysed below)

98

322

Interest payable and similar charges (analysed below)

(684)

(339)

(586)

(17)

(Loss)/profit before tax

(326,460)

43,450

 

Ardtalla Estates Limited

Detailed Profit and Loss Account for the Year Ended 31 December 2020

2020
£

2019
£

   

Turnover

Livestock Sales

147,556

122,672

Games Sales

8,966

19,066

Subsidies

245,733

230,015

Sundry Sales

7,074

18,624

Shooting Lets

27,500

39,193

Holiday Lets

19,441

36,175

456,270

465,745

   

Cost of sales

Livestock Purchases

(11,625)

(42,250)

Game Expenses

(11,681)

(3,795)

Seeds & Fertiliser

(24,923)

(23,081)

Feeding Stuff

(46,364)

(50,799)

Forestry Costs

-

(2,700)

Marketing & Production

(9,438)

(7,656)

Stock Movements

(18,762)

211,141

(122,793)

80,860

   

Employment costs

Wages and salaries (excluding directors)

(146,705)

(151,216)

Staff pensions (Defined contribution)

(8,863)

(8,340)

(155,568)

(159,556)

   

Establishment costs

Rates

(6,151)

(6,116)

Light, heat and power

(10,014)

(12,842)

Insurance

(16,384)

(15,905)

Repairs and maintenance

(214,779)

(76,103)

Repairs and renewals

(41,930)

(13,617)

(289,258)

(124,583)

 

Ardtalla Estates Limited

Detailed Profit and Loss Account for the Year Ended 31 December 2020

2020
£

2019
£

   

General administrative expenses

Telephone and fax

(5,294)

(4,118)

ATED Tax

(4,932)

(3,650)

Vetinary Expense

(14,101)

(15,922)

Sundry expenses

(11,427)

(13,018)

Motor expenses

(43,339)

(37,188)

Haulage

(4,458)

(3,919)

Advertising

(2,569)

(3,069)

Accountancy fees

(2,392)

(2,320)

Legal and professional fees

(65,917)

(63,475)

(154,429)

(146,679)

   

Finance charges

Bank charges

(393)

(443)

   

Depreciation costs

Depreciation of plant and machinery (owned)

(36,762)

(33,063)

Depreciation of fixtures and fittings (owned)

(812)

(23,043)

Depreciation of motor vehicles (owned)

(22,129)

(13,943)

(59,703)

(70,049)

   

Other expenses

(Profit)/loss on disposal of tangible fixed assets

-

(1,828)

   

Other interest receivable and similar income

Bank interest receivable

98

322

   

Interest payable and similar expenses

Hire purchase interest

(684)

(339)