Five Sisters Zoo Ltd - Period Ending 2017-09-30

Five Sisters Zoo Ltd - Period Ending 2017-09-30


Five Sisters Zoo Ltd SC377723 false 2016-10-01 2017-09-30 2017-09-30 The principal activity of the company is running a zoological park Digita Accounts Production Advanced 6.21.8540.0 Software true false SC377723 2016-10-01 2017-09-30 SC377723 2017-09-30 SC377723 bus:OrdinaryShareClass1 2017-09-30 SC377723 core:RetainedEarningsAccumulatedLosses 2017-09-30 SC377723 core:ShareCapital 2017-09-30 SC377723 core:CurrentFinancialInstruments 2017-09-30 SC377723 core:CurrentFinancialInstruments core:WithinOneYear 2017-09-30 SC377723 core:Non-currentFinancialInstruments 2017-09-30 SC377723 core:Non-currentFinancialInstruments core:AfterOneYear 2017-09-30 SC377723 core:FurnitureFittingsToolsEquipment 2017-09-30 SC377723 core:LandBuildings 2017-09-30 SC377723 core:MotorVehicles 2017-09-30 SC377723 core:OtherPropertyPlantEquipment 2017-09-30 SC377723 1 2017-09-30 SC377723 bus:SmallEntities 2016-10-01 2017-09-30 SC377723 bus:AuditExemptWithAccountantsReport 2016-10-01 2017-09-30 SC377723 bus:FullAccounts 2016-10-01 2017-09-30 SC377723 bus:SmallCompaniesRegimeForAccounts 2016-10-01 2017-09-30 SC377723 bus:RegisteredOffice 2016-10-01 2017-09-30 SC377723 bus:Director1 2016-10-01 2017-09-30 SC377723 bus:Director2 2016-10-01 2017-09-30 SC377723 bus:OrdinaryShareClass1 2016-10-01 2017-09-30 SC377723 bus:PrivateLimitedCompanyLtd 2016-10-01 2017-09-30 SC377723 core:Buildings 2016-10-01 2017-09-30 SC377723 core:FurnitureFittings 2016-10-01 2017-09-30 SC377723 core:FurnitureFittingsToolsEquipment 2016-10-01 2017-09-30 SC377723 core:LandBuildings 2016-10-01 2017-09-30 SC377723 core:MotorVehicles 2016-10-01 2017-09-30 SC377723 core:OtherPropertyPlantEquipment 2016-10-01 2017-09-30 SC377723 core:PlantMachinery 2016-10-01 2017-09-30 SC377723 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2016-10-01 2017-09-30 SC377723 1 2016-10-01 2017-09-30 SC377723 1 2016-10-01 2017-09-30 SC377723 countries:Scotland 2016-10-01 2017-09-30 SC377723 2016-09-30 SC377723 core:FurnitureFittingsToolsEquipment 2016-09-30 SC377723 core:LandBuildings 2016-09-30 SC377723 core:MotorVehicles 2016-09-30 SC377723 core:OtherPropertyPlantEquipment 2016-09-30 SC377723 2015-10-01 2016-09-30 SC377723 2016-09-30 SC377723 bus:OrdinaryShareClass1 2016-09-30 SC377723 core:RetainedEarningsAccumulatedLosses 2016-09-30 SC377723 core:ShareCapital 2016-09-30 SC377723 core:CurrentFinancialInstruments 2016-09-30 SC377723 core:CurrentFinancialInstruments core:WithinOneYear 2016-09-30 SC377723 core:Non-currentFinancialInstruments 2016-09-30 SC377723 core:Non-currentFinancialInstruments core:AfterOneYear 2016-09-30 SC377723 core:FurnitureFittingsToolsEquipment 2016-09-30 SC377723 core:LandBuildings 2016-09-30 SC377723 core:MotorVehicles 2016-09-30 SC377723 core:OtherPropertyPlantEquipment 2016-09-30 SC377723 1 2016-09-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: SC377723

Five Sisters Zoo Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 30 September 2017

Glen Drummond Ltd
Chartered Accountants
Argyll House
Quarrywood Court
Livingston
West Lothian
EH54 6AX

 

Five Sisters Zoo Ltd

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 12

 

Five Sisters Zoo Ltd

Company Information

Directors

Mr BB Curran

Mrs S B Curran

Registered office

 

Argyll House
Quarrywood Court
Livingston
West Lothian
EH54 6AX

Accountants

Glen Drummond Ltd
Chartered Accountants
Argyll House
Quarrywood Court
Livingston
West Lothian
EH54 6AX

 

Five Sisters Zoo Ltd

(Registration number: SC377723)
Balance Sheet as at 30 September 2017

Note

2017
£

2016
£

Fixed assets

 

Tangible assets

4

1,198,170

830,608

Current assets

 

Stocks

5

18,172

6,298

Debtors

6

28,000

2

Cash at bank and in hand

 

62,688

244,542

 

108,860

250,842

Creditors: Amounts falling due within one year

7

(806,042)

(1,096,592)

Net current liabilities

 

(697,182)

(845,750)

Total assets less current liabilities

 

500,988

(15,142)

Creditors: Amounts falling due after more than one year

7

(753,918)

(153,465)

Provisions for liabilities

(105,314)

(105,314)

Net liabilities

 

(358,244)

(273,921)

Capital and reserves

 

Called up share capital

9

100

100

Profit and loss account

(358,344)

(274,021)

Total equity

 

(358,244)

(273,921)

For the financial year ending 30 September 2017 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' 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 directors acknowledge their responsibilities for complying with the Sections 386 and 387 of the Companies Act 2006 with respect to accounting records and the preparation of the financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

 

Five Sisters Zoo Ltd

(Registration number: SC377723)
Balance Sheet as at 30 September 2017

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.

Approved and authorised by the Board on 27 June 2018 and signed on its behalf by:
 

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

Mr BB Curran
Director

 

Five Sisters Zoo Ltd

Notes to the Financial Statements for the Year Ended 30 September 2017

1

General information

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

The address of its registered office is:
Argyll House
Quarrywood Court
Livingston
West Lothian
EH54 6AX

These financial statements were authorised for issue by the Board on 27 June 2018.

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 the provisions of Section 1A "Small Entities" of Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. There were no material departures from that standard.

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 presentation currency of the financial statements is the Pound Sterling (£).

Revenue recognition

Turnover comprises the fair value of the consideration derived from running a zoological park. Turnover is shown net of sales/value added tax, returns, rebates and discounts and after eliminating sales within the company.

Tax

The tax expense for the period comprises current tax. Tax is recognised in the profit and loss account, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

 

Five Sisters Zoo Ltd

Notes to the Financial Statements for the Year Ended 30 September 2017

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 tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet 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.

At the balance sheet date, the company reviews the carrying amounts of its tangible fixed assets to determine whether there is any indication that any items have suffered an impairment loss. If any such indication exists, the recoverable amount of an asset is estimated in order to determine the extent of the impairment loss. Where it is not possible to estimate the recoverable amount of the asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Expenditure of £200 or more on individual tangible fixed assets is capitalised at cost. Expenditure on assets below this threshold is charged directly to the profit and loss account in the period it is incurred.

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 and buildings

5% straight line

Furniture, fittings and equiment

20% straight line

Motor vehicles

33% straight line

Other property, plant and equipment

25% straight line

 

Five Sisters Zoo Ltd

Notes to the Financial Statements for the Year Ended 30 September 2017

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

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.

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.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease. 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.

Financial instruments

Financial instruments are classified and accounted for, according to the substance of the contractual arrangement, as financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. Where shares are issued, any component that creates a financial liability of the company is presented as a liability in the balance sheet. The corresponding dividends relating to the liability component are charged as interest expense in the profit and loss account.

 

 

Five Sisters Zoo Ltd

Notes to the Financial Statements for the Year Ended 30 September 2017

3

Staff numbers

The average number of persons employed by the company (including the director(s)) during the year was 35 (2016 - 34).

 

Five Sisters Zoo Ltd

Notes to the Financial Statements for the Year Ended 30 September 2017

4

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other tangible assets
£

Cost or valuation

At 1 October 2016

131,792

1,551,937

60,650

-

Additions

451,721

132,139

-

87,808

At 30 September 2017

583,513

1,684,076

60,650

87,808

Depreciation

At 1 October 2016

-

885,451

28,320

-

Charge for the year

21,481

254,625

18,548

9,452

At 30 September 2017

21,481

1,140,076

46,868

9,452

Carrying amount

At 30 September 2017

562,032

544,000

13,782

78,356

At 30 September 2016

131,792

666,486

32,330

-

Total
£

Cost or valuation

At 1 October 2016

1,744,379

Additions

671,668

At 30 September 2017

2,416,047

Depreciation

At 1 October 2016

913,771

Charge for the year

304,106

At 30 September 2017

1,217,877

Carrying amount

At 30 September 2017

1,198,170

At 30 September 2016

830,608

Included within the net book value of land and buildings above is £562,032 (2016 - £131,792) in respect of freehold land and buildings.
 

 

Five Sisters Zoo Ltd

Notes to the Financial Statements for the Year Ended 30 September 2017

5

Stocks

2017
£

2016
£

Other inventories

18,172

6,298

6

Debtors

2017
£

2016
£

Other debtors

28,000

2

28,000

2

 

Five Sisters Zoo Ltd

Notes to the Financial Statements for the Year Ended 30 September 2017

7

Creditors

Creditors: amounts falling due within one year

Note

2017
£

2016
£

Due within one year

 

Bank loans and overdrafts

8

12,167

61,465

Trade creditors

 

218,990

92,800

Taxation and social security

 

9,571

66,559

Accruals and deferred income

 

-

3,676

Other creditors

 

565,314

872,092

 

806,042

1,096,592

Creditors: amounts falling due after more than one year

Note

2017
£

2016
£

Due after one year

 

Loans and borrowings

8

753,918

153,465

8

Loans and borrowings

2017
£

2016
£

Non-current loans and borrowings

Bank borrowings

750,743

138,150

Finance lease liabilities

3,175

15,315

753,918

153,465

2017
£

2016
£

Current loans and borrowings

Bank borrowings

-

31,786

Finance lease liabilities

12,167

29,679

12,167

61,465

 

Five Sisters Zoo Ltd

Notes to the Financial Statements for the Year Ended 30 September 2017

Bank borrowings

The Royal Bank of Scotland Loan is denominated in £ with a nominal interest rate of 3.3%, and the final instalment is due on 17 May 2023. The carrying amount at year end is £750,743 (2016 - £169,936).

The Royal Bank of Scotland have the following gurantees:
- Bond and floating charge over all assets held by Five Sisters Zoo Limited
- 1st standard security over all assets held by Five Sisters Zoo Limited
- Guarantee of £1,472,087 held by Land and Utility

Supported by:
- Bond and floating charge over all assets held by Land and Utility Limited
- Guarantee of £1,472,087 from Brian and Shirley Curran

Supported by:
- 1st standard security from Brian and Shirley Curran over House and Yard at Gavieside, Polbeth, West Calder, West Lothian
- 1st standard security from Brian and Shirley Curran over land at Gavieside, Polbeth, West Calder, West Lothian

9

Share capital

Allotted, called up and fully paid shares

 

2017

2016

 

No.

£

No.

£

Ordinary shares of £1 each

100

100

100

100

         

10

Related party transactions

Summary of transactions with key management

 

Five Sisters Zoo Ltd

Notes to the Financial Statements for the Year Ended 30 September 2017

Land and Utility Limited
(Subsidiary)

During the year the above operated a loan account with the company. At the year end the balance due to be paid to Land and Utility was £565,315 (2016 - £872,092) . There are no repayment terms and no interest is due on the balance.

Curran and Curran Limited
(Parent)

During the year the above operated a loan account with the company. At the year end the balance due to be received from Curran and Curran Limited was £28,000 (2016 - £0) . There are no repayment terms and no interest is due on the balance.

 

Directors' remuneration

The directors' remuneration for the year was as follows:

2017
£

2016
£

Remuneration

17,818

16,031

11

Parent and ultimate parent undertaking

The ultimate controlling party is Brian Curran and Shirley Curran.