IRIS Accounts Production v24.2.0.383 SC052082 Board of Directors 27.2.23 25.2.24 25.2.24 provision of tourist services and the operation of an arable farm. true false true true false false false true false Fair value model Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWhSC0520822023-02-26SC0520822024-02-25SC0520822023-02-272024-02-25SC0520822022-02-28SC0520822022-03-012023-02-26SC0520822023-02-26SC052082ns15:Scotland2023-02-272024-02-25SC052082ns14:PoundSterling2023-02-272024-02-25SC052082ns10:Director12023-02-272024-02-25SC052082ns10:PrivateLimitedCompanyLtd2023-02-272024-02-25SC052082ns10:FRS1022023-02-272024-02-25SC052082ns10:Audited2023-02-272024-02-25SC052082ns10:LargeMedium-sizedCompaniesRegimeForDirectorsReport2023-02-272024-02-25SC052082ns10:LargeMedium-sizedCompaniesRegimeForAccounts2023-02-272024-02-25SC052082ns10:FullAccounts2023-02-272024-02-25SC05208212023-02-272024-02-25SC052082ns10:OrdinaryShareClass12023-02-272024-02-25SC052082ns10:Director22023-02-272024-02-25SC052082ns10:Director32023-02-272024-02-25SC052082ns10:Director72023-02-272024-02-25SC052082ns10:RegisteredOffice2023-02-272024-02-25SC052082ns10:Director62023-02-272024-02-25SC052082ns10:Director52023-02-272024-02-25SC052082ns10:Director42023-02-272024-02-25SC052082ns5:CurrentFinancialInstruments2024-02-25SC052082ns5:CurrentFinancialInstruments2023-02-26SC052082ns5:Non-currentFinancialInstruments2024-02-25SC052082ns5:Non-currentFinancialInstruments2023-02-26SC052082ns5:ShareCapital2024-02-25SC052082ns5:ShareCapital2023-02-26SC052082ns5:SharePremium2024-02-25SC052082ns5:SharePremium2023-02-26SC052082ns5:CapitalRedemptionReserve2024-02-25SC052082ns5:CapitalRedemptionReserve2023-02-26SC052082ns5:RetainedEarningsAccumulatedLosses2024-02-25SC052082ns5:RetainedEarningsAccumulatedLosses2023-02-26SC052082ns5:ShareCapital2022-02-28SC052082ns5:RetainedEarningsAccumulatedLosses2022-02-28SC052082ns5:SharePremium2022-02-28SC052082ns5:CapitalRedemptionReserve2022-02-28SC052082ns5:RetainedEarningsAccumulatedLosses2022-03-012023-02-26SC052082ns5:CapitalRedemptionReserve2022-03-012023-02-26SC052082ns5:RetainedEarningsAccumulatedLosses2023-02-272024-02-25SC052082ns5:CapitalRedemptionReserve2023-02-272024-02-25SC052082ns5:NetGoodwill2023-02-272024-02-25SC05208212023-02-272024-02-25SC052082ns5:ReportableOperatingSegment12023-02-272024-02-25SC052082ns5:ReportableOperatingSegment12022-03-012023-02-26SC052082ns5:ReportableOperatingSegment22023-02-272024-02-25SC052082ns5:ReportableOperatingSegment22022-03-012023-02-26SC052082ns5:ReportableOperatingSegment32023-02-272024-02-25SC052082ns5:ReportableOperatingSegment32022-03-012023-02-26SC052082ns5:TotalReportableOperatingSegmentsIncludingAnyUnallocatedAmount2023-02-272024-02-25SC052082ns5:TotalReportableOperatingSegmentsIncludingAnyUnallocatedAmount2022-03-012023-02-26SC052082ns15:UnitedKingdom2023-02-272024-02-25SC052082ns15:UnitedKingdom2022-03-012023-02-26SC052082ns15:Europe2023-02-272024-02-25SC052082ns15:Europe2022-03-012023-02-26SC052082ns15:UnitedStates2023-02-272024-02-25SC052082ns15:UnitedStates2022-03-012023-02-26SC052082ns15:Asia2023-02-272024-02-25SC052082ns15:Asia2022-03-012023-02-26SC052082ns5:TotalGeographicSegmentsIncludingAnyUnallocatedAmount2023-02-272024-02-25SC052082ns5:TotalGeographicSegmentsIncludingAnyUnallocatedAmount2022-03-012023-02-26SC052082ns10:HighestPaidDirector2023-02-272024-02-25SC052082ns10:HighestPaidDirector2022-03-012023-02-26SC052082ns5:OwnedAssets2023-02-272024-02-25SC052082ns5:OwnedAssets2022-03-012023-02-26SC052082ns5:NetGoodwill2022-03-012023-02-26SC052082ns10:OrdinaryShareClass12022-03-012023-02-26SC052082ns5:NetGoodwill2023-02-26SC052082ns5:NetGoodwill2024-02-25SC052082ns5:NetGoodwill2023-02-26SC052082ns5:LandBuildings2023-02-26SC052082ns5:FurnitureFittings2023-02-26SC052082ns5:LandBuildings2023-02-272024-02-25SC052082ns5:FurnitureFittings2023-02-272024-02-25SC052082ns5:LandBuildings2024-02-25SC052082ns5:FurnitureFittings2024-02-25SC052082ns5:LandBuildings2023-02-26SC052082ns5:FurnitureFittings2023-02-26SC052082ns5:UnlistedNon-exchangeTradedns5:CostValuation2023-02-26SC052082ns5:UnlistedNon-exchangeTraded2024-02-25SC052082ns5:UnlistedNon-exchangeTraded2023-02-26SC052082ns5:CurrentFinancialInstrumentsns5:WithinOneYear2024-02-25SC052082ns5:CurrentFinancialInstrumentsns5:WithinOneYear2023-02-26SC052082ns5:Non-currentFinancialInstruments2023-02-272024-02-25SC052082ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2024-02-25SC052082ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2023-02-26SC052082ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2024-02-25SC052082ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2023-02-26SC052082ns5:WithinOneYear2024-02-25SC052082ns5:WithinOneYear2023-02-26SC052082ns5:BetweenOneFiveYears2024-02-25SC052082ns5:BetweenOneFiveYears2023-02-26SC052082ns5:AllPeriods2024-02-25SC052082ns5:AllPeriods2023-02-26SC052082ns5:Secured2024-02-25SC052082ns5:Secured2023-02-26SC052082ns5:DeferredTaxation2023-02-26SC052082ns5:DeferredTaxation2023-02-272024-02-25SC052082ns5:DeferredTaxation2024-02-25SC052082ns10:OrdinaryShareClass12024-02-25
REGISTERED NUMBER: SC052082 (Scotland)















STRATEGIC REPORT, REPORT OF THE DIRECTORS AND

FINANCIAL STATEMENTS FOR THE PERIOD 27 FEBRUARY 2023 TO 25 FEBRUARY 2024

FOR

GRETNA GREEN LTD

GRETNA GREEN LTD (REGISTERED NUMBER: SC052082)

CONTENTS OF THE FINANCIAL STATEMENTS
for the Period 27 February 2023 to 25 February 2024










Page

Company Information 1

Strategic Report 2

Report of the Directors 4

Report of the Independent Auditors 6

Profit and Loss Account 9

Balance Sheet 10

Statement of Changes in Equity 11

Cash Flow Statement 12

Notes to the Financial Statements 13


GRETNA GREEN LTD

COMPANY INFORMATION
for the Period 27 February 2023 to 25 February 2024







DIRECTORS: Mrs L Houston
Mr J Holliday
Mr J Hammond MBE
Mrs S Houston





REGISTERED OFFICE: Headless Cross
Gretna Green
Dumfriesshire
DG16 5EA





REGISTERED NUMBER: SC052082 (Scotland)





AUDITORS: Xeinadin Audit Limited
100 Barbirolli Square
Manchester
M2 3BD

GRETNA GREEN LTD (REGISTERED NUMBER: SC052082)

STRATEGIC REPORT
for the Period 27 February 2023 to 25 February 2024


The directors present their strategic report for the period 27 February 2023 to 25 February 2024.

REVIEW OF BUSINESS
The company's principal activities remain the provision of retail, hospitality, and tourism services, with a focus on weddings. The business continued to adapt in the financial year ending 25 February 2024. Ongoing international COVID-19 restrictions inhibited the retail side of the business in H1, with visitors slowly returning thereafter. Weddings ended the year strong. One of the Hotels was closed for January and February 2024 due to refurbishment.

During the year, turnover grew by £1.69m, and 13%, the increase was driven by the demand for weddings and putting more heads on beds in hotels. The focus was leveraging the demand for people wanting to get married while repairing the run-down estate, monitoring cash flow, restructuring and developing the team.

FINANCIAL KEY PERFORMANCE INDICATORS
2024 2023

Revenue 14,429,292 12,774,121

Underlying EBITDA 268,785 799,542

Net current assets 1,806,103 2,642,232

REVIEW OF BUSINESS RISKS
Financial Risks
The Company's operations expose it to a limited number of financial risks, primarily credit risk and liquidity risk.

Credit Risk
Appropriate credit checks are undertaken on all potential customers before liabilities are incurred. Individual exposures are monitored on an ongoing basis to ensure bad debts are minimised.

Liquidity Risk
The company regularly forecasts cash flow to ensure that sufficient funds are available for operational requirements.

Non- Financial Risks
Non-financial risks are monitored on a regular basis by the Board. The principal risks and how they are mitigated are set out below;

Loss of business due to fall in demand or macro-economic climate - the Directors review prospects and sales forecast on a regular basis. The company maintains a consistent and good order book and puts considerable effort into maintaining customer focused activities.

Loss of suppliers - The Company maintains strong relationships with its suppliers and actively manages its supplier base.

Risk Management
The Board is dedicated to maintaining a balance between risk and reward and is implementing a structured Risk Management Framework to aid in its expansion efforts.

EMPLOYEE INVOLVEMENT
The company places considerable value on the involvement of its employees and has continued to keep them informed on matters affecting them as employees and on the various factors affecting the performance of the company. This is achieved through team briefings, formal and informal meetings with employee representatives and a Staff Survey.


GRETNA GREEN LTD (REGISTERED NUMBER: SC052082)

STRATEGIC REPORT
for the Period 27 February 2023 to 25 February 2024

DISABLED EMPLOYEES
Applications for employment by disabled persons are always fully considered, bearing in mind the aptitude of the applicant concerned. In the event of employees becoming disabled every effort is made to ensure that their employment with the company continues and that appropriate and relevant training is arranged. It is the policy of the Company that the training, career development and promotion of disabled persons should, as far as possible, be identical to that of other employees.

The Company reserves the right to conduct audits of key suppliers to ensure compliance with the company Supplier Code of Conduct. These audits can be done either by employees or by contracted, independent third parties or a combination. We expect our suppliers to respect human rights, including maintaining policies and procedures to prevent the use of child or forced labour.

HUMAN TRAFFICKING AND ANTI-SLAVERY STATEMENT
The Company is committed to ensuring that it is free from acts of modern slavery from within its own business and within its supply chain. The Company acknowledges responsibility for implementing the requirements of the Modern Slavery Act 2015 and will ensure transparency within the organisation and with suppliers of goods and services to the organisation.

The Company Directors and Senior Management will take responsibility for enhancing this policy statement and its objectives, and shall provide adequate training to ensure that, wherever possible, slavery and human trafficking is not taking place within the organisation or within its supply chains.

POLICY ON PAYMENT TO SUPPLIERS
The Company's supplier payment policy is to agree terms and conditions for business transactions with suppliers. Suppliers are made aware of the Company's terms and payment is made according to those terms.

ON BEHALF OF THE BOARD:





Mr J Holliday - Director


13 September 2024

GRETNA GREEN LTD (REGISTERED NUMBER: SC052082)

REPORT OF THE DIRECTORS
for the Period 27 February 2023 to 25 February 2024


The directors present their report with the financial statements of the company for the period 27 February 2023 to 25 February 2024.

DIVIDENDS
The total distributions paid in the period to 25 February 2024 was £Nil (2023: £92,480).

DIRECTORS
The directors shown below have held office during the whole of the period from 27 February 2023 to the date of this report.

Mrs L Houston
Mr J Holliday
Mr J Hammond MBE
Mrs S Houston

Other changes in directors holding office are as follows:

Mrs I Rhodes - resigned 4 September 2023

Mrs J Bell and Mr P O'Meara ceased to be directors after 25 February 2024 but prior to the date of this report.

DIRECTOR'S INDEMNITIES
The Company has indemnified its directors against liability in respect of proceedings brought by third parties, subject to the conditions set out in S232 of the Companies Act 2006. Such qualifying third-party indemnity provision was in place during the period and is in force at the date of approving the financial statements.

DISCLOSURE IN THE STRATEGIC REPORT
The Company has chosen, in accordance with Section 414 C(ii) of the Companies Act 2006, and as noted in this Directors' Report, to include certain matters in its Strategic Report that would otherwise be required to disclose in this Directors' Report, specifically in respect of the review of the business, key performance indicators, principal business risks and uncertainties and future developments for the company.

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Strategic Report, the Report of the Directors and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law), including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

-select suitable accounting policies and then apply them consistently;
-make judgements and accounting estimates that are reasonable and prudent;
-prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the company's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

GRETNA GREEN LTD (REGISTERED NUMBER: SC052082)

REPORT OF THE DIRECTORS
for the Period 27 February 2023 to 25 February 2024


AUDITORS
The auditor, Xeinadin Audit Limited, will be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

ON BEHALF OF THE BOARD:





Mr J Holliday - Director


13 September 2024

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
GRETNA GREEN LTD


Opinion
We have audited the financial statements of Gretna Green Ltd (the 'company') for the period ended 25 February 2024 which comprise the Profit and Loss Account, Balance Sheet, Statement of Changes in Equity, Cash Flow Statement and Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:
-give a true and fair view of the state of the company's affairs as at 25 February 2024 and of its loss for the period then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information
The directors are responsible for the other information. The other information comprises the information in the Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.

Opinion on other matters prescribed in Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
- the information given in the Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
GRETNA GREEN LTD


Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report or the Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
- the financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page four, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditors' responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

Identifying and assessing potential risks related to irregularities
In identifying and assessing risks of material misstatement in respect of irregularities including fraud and non-compliance with laws and regulations we have considered the following:

- The nature of the industry and sector, control environment and business performance including the company's
remuneration policies, key drivers for directors remuneration, bonus levels and performance targets;
- Results of the enquiries of management about their own identification and assessment of the risks of irregularities;
- Any matters we have identified having obtained and reviewed the company's documentation of their policies and
procedures relating to:
- identifying, evaluating and complying with laws and regulations and whether they were aware of any
instances of non-compliance;
- detecting and responding to the risks of fraud and whether they have knowledge of any actual, suspected or
alleged fraud;
- the internal controls established to mitigate risks of fraud or non-compliance with laws and regulations;
- the matters discussed among the audit engagement team regarding how and where fraud might occur in the
financial statements and any potential indicators of fraud.

As a result of these procedures, we considered the opportunities and incentives that may exist within the organisation for fraud and identified the greatest potential for fraud in the following areas: timing of recognition of income, capitalisation of expenditure and the application of depreciation accounting policies. In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override.

We also obtained an understanding of the legal and regulatory frameworks that the company operates in, focusing on provisions of those laws and regulations that had a direct effect on the determination of material amounts and disclosures in the financial statements. The key laws and regulations we considered in this context included UK Companies Act, employment law, health and safety, pensions legislation and tax legislation.

In addition, we considered provisions of other laws and regulations that do not have a direct effect on the financial statements but compliance with which may be fundamental to the company's ability to operate or to avoid a material penalty.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
GRETNA GREEN LTD


Audit response to risks identified
Our procedures to respond to risks identified included the following:
- reviewing the financial statement disclosures and testing to supporting documentation to assess compliance with
provisions of relevant laws and regulations described as having a direct effect on the financial statements;
- enquiring of management concerning actual and potential litigation and claims;
- performing analytical procedures to identify any unusual or unexpected relationships that may indicate risks of
material misstatement due to fraud;
- reading minutes of meetings of those charged with governance and reviewing correspondence with HMRC; and
- in addressing the risk of fraud through management override of controls, testing the appropriateness of journal
entries and other adjustments; assessing whether the judgements made in making accounting estimates are
indicative of a potential bias; and evaluating the business rationale of any significant transactions that are unusual
or outside the normal course of business.

We also communicated relevant identified laws and regulations and potential fraud risks to all engagement team members including internal specialists, and remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.

No instances of material non-compliance were identified. However, the likelihood of detecting irregularities, including fraud, is limited by the inherent difficulty in detecting irregularities, the effectiveness of the entity's controls, and the nature, timing and extent of the audit procedures performed. Irregularities that result from fraud might be inherently more difficult to detect than irregularities that result from error. As explained above, there is an unavoidable risk that material misstatements may not be detected, even though the audit has been planned and performed in accordance with ISAs (UK).

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

Use of our report
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.




Julian Beressi (Senior Statutory Auditor)
for and on behalf of Xeinadin Audit Limited
100 Barbirolli Square
Manchester
M2 3BD

16 September 2024

GRETNA GREEN LTD (REGISTERED NUMBER: SC052082)

PROFIT AND LOSS ACCOUNT
for the Period 27 February 2023 to 25 February 2024

Period Period
27.2.23 to 25.2.24 1.3.22 to 26.2.23
Notes £    £    £    £   

TURNOVER 4 14,429,292 12,774,121

Cost of sales 9,145,585 7,576,938
GROSS PROFIT 5,283,707 5,197,183

Distribution costs 866,362 642,011
Administrative expenses 5,595,759 4,414,615
6,462,121 5,056,626
(1,178,414 ) 140,557

Other operating income 5 223,986 124,538
OPERATING (LOSS)/PROFIT 8 (954,428 ) 265,095

Interest receivable and similar income 148,865 30,865
(805,563 ) 295,960

Interest payable and similar expenses 9 27,147 26,101
(LOSS)/PROFIT BEFORE TAXATION (832,710 ) 269,859

Tax on (loss)/profit 10 109,358 249,718
(LOSS)/PROFIT FOR THE FINANCIAL
PERIOD

(942,068

)

20,141

GRETNA GREEN LTD (REGISTERED NUMBER: SC052082)

BALANCE SHEET
25 February 2024

2024 2023
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 12 119,542 167,042
Tangible assets 13 10,330,843 10,514,940
Investments 14 - -
Investment property 15 174,374 174,374
10,624,759 10,856,356

CURRENT ASSETS
Stocks 16 1,000,442 1,080,037
Debtors 17 595,606 573,524
Cash at bank and in hand 4,529,721 5,422,032
6,125,769 7,075,593
CREDITORS
Amounts falling due within one year 18 4,319,666 4,433,361
NET CURRENT ASSETS 1,806,103 2,642,232
TOTAL ASSETS LESS CURRENT
LIABILITIES

12,430,862

13,498,588

CREDITORS
Amounts falling due after more than one year 19 (754,135 ) (983,070 )

PROVISIONS FOR LIABILITIES 23 (814,790 ) (705,433 )
NET ASSETS 10,861,937 11,810,085

CAPITAL AND RESERVES
Called up share capital 24 8,148 8,148
Share premium - 6,080
Capital redemption reserve 7,872 7,872
Retained earnings 10,845,917 11,787,985
SHAREHOLDERS' FUNDS 10,861,937 11,810,085

The financial statements were approved by the Board of Directors and authorised for issue on 13 September 2024 and were signed on its behalf by:





Mr J Holliday - Director


GRETNA GREEN LTD (REGISTERED NUMBER: SC052082)

STATEMENT OF CHANGES IN EQUITY
for the Period 27 February 2023 to 25 February 2024

Called up Capital
share Retained Share redemption Total
capital earnings premium reserve equity
£    £    £    £    £   
Balance at 1 March 2022 8,148 11,860,324 6,080 7,872 11,882,424
Profit for the period - 20,141 - - 20,141
Total comprehensive income - 20,141 - - 20,141
Dividends - (92,480 ) - - (92,480 )
Balance at 26 February 2023 8,148 11,787,985 6,080 7,872 11,810,085
Deficit for the period - (942,068 ) - - (942,068 )
Total comprehensive loss - (942,068 ) - - (942,068 )
Share premium disposal - - (6,080 ) - (6,080 )
Balance at 25 February 2024 8,148 10,845,917 - 7,872 10,861,937

GRETNA GREEN LTD (REGISTERED NUMBER: SC052082)

CASH FLOW STATEMENT
for the Period 27 February 2023 to 25 February 2024

Period Period
27.2.23 1.3.22
to to
25.2.24 26.2.23
Notes £    £   
Cash flows from operating activities
Cash generated from operations 29 76,222 686,530
Interest paid (27,147 ) (26,101 )
Tax paid - 106,465
Net cash from operating activities 49,075 766,894

Cash flows from investing activities
Purchase of tangible fixed assets (890,251 ) (1,365,640 )
Sale of tangible fixed assets - 19,032
Interest received 148,865 30,865
Net cash from investing activities (741,386 ) (1,315,743 )

Cash flows from financing activities
Loan repayments in year (200,000 ) (199,999 )
Equity dividends paid - (92,480 )
Net cash from financing activities (200,000 ) (292,479 )

Decrease in cash and cash equivalents (892,311 ) (841,328 )
Cash and cash equivalents at beginning
of period

30

5,422,032

6,263,360

Cash and cash equivalents at end of
period

30

4,529,721

5,422,032

GRETNA GREEN LTD (REGISTERED NUMBER: SC052082)

NOTES TO THE FINANCIAL STATEMENTS
for the Period 27 February 2023 to 25 February 2024


1. STATUTORY INFORMATION

Gretna Green Ltd is a private company limited by share capital, incorporated in Scotland, registration number SC052082. The address of the registered office is Headless Cross, Gretna Green, Dumfriesshire, DG16 5EA. The principal places of business are: Smiths at Gretna Green Hotel, Headless Cross, Gretna Green, Dumfriesshire, DG16 5EA; Gretna Hall Hotel, Gretna Green, Dumfriesshire, DG16 5DY and Stuartslaw Farm, Chirnside, Duns, Berwickshire, TD11 3PY.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The
Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Going Concern
Having considered the Company's cash flow budgets for the next 12 months and its future business plans, the Directors confirm that they have a reasonable expectation that the Company has adequate resources to continue in operational existence for a period of at least 12 months from the date of approval of these financial statements, and confirm that the financial statements have been properly prepared on a going concern basis.

Turnover
Turnover represents amounts recognised by the company in respect of goods and services supplied, exclusive of Value Added Tax and trade discounts. Turnover principally consists of income received relating to wedding ceremonies, hotel stays, retail sales and farming income, which are recognised at the point of which the goods or services are provided.

Goodwill
Goodwill, being the amount paid in connection with the acquisition of a business in 2016, is being amortised evenly over its estimated useful life of ten years.

Tangible fixed assets
Tangible fixed assets are stated at cost less accumulated depreciation and accumulated impairment losses.

Depreciation on tangible fixed assets is charged to the profit and loss so as to write off their value, over their estimated useful lives, using the following methods:

Freehold property- 2% on cost
Fixtures and fittings- varying rates between 10% - 33% on cost

At each balance sheet date, the Company reviews the carrying amounts of its 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, if any. 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.

If the recoverable amount of an asset is estimated to be less than its carrying amount, the carrying amount of the asset is reduced to its recoverable amount. Impairment loss is recognised as an expense immediately.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

Government grants
Government grants are recognised on the accrual model and are measured at fair value of the asset receivable. Grants are classified as relating either to other income or to assets. Grants related to other income are recognised in profit or loss over the period in which the related costs are recognised. Grants relating to assets are recognised over the expected useful life of the asset. Where part of a grant relating to an asset is deferred, it is recognised as deferred income.

GRETNA GREEN LTD (REGISTERED NUMBER: SC052082)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the Period 27 February 2023 to 25 February 2024


2. ACCOUNTING POLICIES - continued

Investment property
Investment property is carried at fair value determined annually and derived from the current market rents and investment property yields for comparable real estate, adjusted if necessary for any difference in the nature, location or condition of the specific asset. No depreciation is provided. Changes in fair value are recognised in the Profit and Loss Account.

Investments
In the balance sheet, unlisted investments are shown as cost less impairment. Any provision for impairment is reflected as an expense in the statement of profit or loss.

Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is based on the last-in-first-out principle and includes expenditure in acquiring the stocks, product or conversion costs and other costs in bringing them to their existing location and condition.

Taxation
Taxation for the period comprises of deferred 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.

Deferred taxation assets and liabilities are not discounted.

Deferred tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred taxation
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the period end and that are expected to apply to the reversal of the timing difference.

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

Foreign currencies
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

Pension costs and other post-retirement benefits
The obligations for contributions to defined contribution scheme are recognised as an expense as incurred. The assets of the scheme are held separately from those of the Company in an independent administered fund.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance Sheet. The assets of the plan are held separately from the Company in independently administered funds.

Leases
Rentals under operating leases are charged on a straight-line basis over the lease term, even if the payments are not made on such a basis. Benefits received and receivable as an incentive to sign an operating lease are similarly spread on a straight-line basis over the lease term.

GRETNA GREEN LTD (REGISTERED NUMBER: SC052082)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the Period 27 February 2023 to 25 February 2024


2. ACCOUNTING POLICIES - continued

Financial instruments
Financial assets and liabilities are recognised when the company becomes party to the contractual provisions of the financial instrument. The company holds basic financial instruments, which comprise cash at bank and in hand, trade and other debtors, borrowings, and trade and other creditors. The company has chosen to apply the measurement and recognition provisions of Section 11 Basic Financial Instruments.

Trade and other debtors
Trade and other debtors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method, less impairment losses for bad and doubtful debts except where the effect of discounting would be immaterial. In such cases, the receivables are stated at cost less impairment losses for bad and doubtful debts.

Trade and other creditors
Trade and other creditors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method unless the effect of discounting would be immaterial, in which case they are stated at cost.

Cash and cash equivalents
Cash and cash equivalents comprise cash at bank and in hand. Bank borrowings are included in creditors.

3. CRITICAL ACCOUNTING JUDGEMENTS AND KEY SOURCES OF ESTIMATION UNCERTAINTY

In the application of the Company's accounting policies above, management is required to make judgements, estimates and assumptions about the carrying value of assets and liabilities that are not readily apparent from other sources.The estimates and underlying 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 if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future period.

The following are the Company's key accounting estimates and assumptions:

Depreciation
The company accounts for depreciation in accordance with FRS 102. The depreciation and expense is the recognition of the decline in the value of the asset and allocation of the cost of the asset over the periods in which the asset will be used. Judgements are made on the estimated useful life of the assets which are regularly reviewed to reflect the changing environment. Depreciation charged in the period was £561,462 (2023 - £521,225).

Stock provision
Stock is valued at the lower of cost and net realisable value. Net realisable values are assessed using market data which is based upon recent trading activity. At the end of each reporting period stock lines are assessed for impairment against post period end activity and fair values along with trading activity during the period. Where impairment is identified the value is reduced and the impairment charge is recognised through profit or loss. The provision at the reporting date is £173,736 (2023 - £351,728).

GRETNA GREEN LTD (REGISTERED NUMBER: SC052082)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the Period 27 February 2023 to 25 February 2024


4. TURNOVER

The turnover and loss (2023 - profit) before taxation are attributable to the principal activities of the company.

An analysis of turnover by class of business is given below:

Period Period
27.2.23 1.3.22
to to
25.2.24 26.2.23
£    £   
Hotel 8,356,623 7,551,824
Retail 5,838,070 4,897,420
Farming 234,599 324,877
14,429,292 12,774,121

An analysis of turnover by geographical market is given below:

Period Period
27.2.23 1.3.22
to to
25.2.24 26.2.23
£    £   
United Kingdom 14,281,195 12,547,516
Europe 104,487 32,275
United States of America 33,225 159,575
Asia 2,129 5,587
Oceania 7,816 16,137
North America 440 13,031
14,429,292 12,774,121

5. OTHER OPERATING INCOME
Period Period
27.2.23 1.3.22
to to
25.2.24 26.2.23
£    £   
Net rents received 182,811 50,367
Sundry income 12,239 69,099
Government grants 28,936 5,072
223,986 124,538

6. EMPLOYEES AND DIRECTORS
Period Period
27.2.23 1.3.22
to to
25.2.24 26.2.23
£    £   
Wages and salaries 5,683,272 4,431,180
Social security costs 484,870 365,233
Other pension costs 156,040 338,987
6,324,182 5,135,400

GRETNA GREEN LTD (REGISTERED NUMBER: SC052082)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the Period 27 February 2023 to 25 February 2024


6. EMPLOYEES AND DIRECTORS - continued

The average number of employees during the period was as follows:
Period Period
27.2.23 1.3.22
to to
25.2.24 26.2.23

Administration and maintenance 54 37
Museum, retail outlets and hotel 187 176
241 213

KEY MANAGEMENT PERSONNEL
The directors consider key management personnel to be the same as directors.

7. DIRECTORS' EMOLUMENTS
Period Period
27.2.23 1.3.22
to to
25.2.24 26.2.23
£    £   
Directors' remuneration 478,935 492,844
Directors' pension contributions to money purchase schemes 17,906 249,427

The number of directors to whom retirement benefits were accruing was as follows:

Money purchase schemes 4 6

Information regarding the highest paid director is as follows:
Period Period
27.2.23 1.3.22
to to
25.2.24 26.2.23
£    £   
Emoluments etc 223,757 176,000
Pension contributions to money purchase schemes 9,807 19,133

8. OPERATING (LOSS)/PROFIT

The operating loss (2023 - operating profit) is stated after charging/(crediting):

Period Period
27.2.23 1.3.22
to to
25.2.24 26.2.23
£    £   
Depreciation - owned assets 561,462 521,585
Loss/(profit) on disposal of fixed assets 512,886 (8,177 )
Goodwill amortisation 47,500 47,500
Auditors' remuneration 26,796 23,682

GRETNA GREEN LTD (REGISTERED NUMBER: SC052082)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the Period 27 February 2023 to 25 February 2024


9. INTEREST PAYABLE AND SIMILAR EXPENSES
Period Period
27.2.23 1.3.22
to to
25.2.24 26.2.23
£    £   
Bank interest 27,147 26,101

10. TAXATION

Analysis of the tax charge
The tax charge on the loss for the period was as follows:
Period Period
27.2.23 1.3.22
to to
25.2.24 26.2.23
£    £   
Deferred tax 109,358 249,718
Tax on (loss)/profit 109,358 249,718

Reconciliation of total tax charge included in profit and loss
The tax assessed for the period is higher than the standard rate of corporation tax in the UK. The difference is explained below:

Period Period
27.2.23 1.3.22
to to
25.2.24 26.2.23
£    £   
(Loss)/profit before tax (832,710 ) 269,859
(Loss)/profit multiplied by the standard rate of corporation tax in the UK of
25% (2023 - 19%)

(208,178

)

51,273

Effects of:
Expenses not deductible for tax purposes 78,684 38,503
Capital allowances in excess of depreciation (14,656 ) (143,188 )
Deferred tax movement 109,358 249,718
Losses not utilised 144,150 53,412
Total tax charge 109,358 249,718

11. DIVIDENDS
Period Period
27.2.23 1.3.22
to to
25.2.24 26.2.23
£    £   
Ordinary shares of £1.00 each
Final - 92,480

GRETNA GREEN LTD (REGISTERED NUMBER: SC052082)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the Period 27 February 2023 to 25 February 2024


12. INTANGIBLE FIXED ASSETS
Goodwill
£   
COST
At 27 February 2023
and 25 February 2024 475,000
AMORTISATION
At 27 February 2023 307,958
Amortisation for period 47,500
At 25 February 2024 355,458
NET BOOK VALUE
At 25 February 2024 119,542
At 26 February 2023 167,042

13. TANGIBLE FIXED ASSETS
Fixtures
Freehold and
property fittings Totals
£    £    £   
COST
At 27 February 2023 11,577,742 5,381,678 16,959,420
Additions - 890,251 890,251
Disposals (611,944 ) (2,846,930 ) (3,458,874 )
Reclassification/transfer (79,564 ) 79,564 -
At 25 February 2024 10,886,234 3,504,563 14,390,797
DEPRECIATION
At 27 February 2023 3,186,962 3,257,518 6,444,480
Charge for period 197,681 363,781 561,462
Eliminated on disposal (175,164 ) (2,770,824 ) (2,945,988 )
At 25 February 2024 3,209,479 850,475 4,059,954
NET BOOK VALUE
At 25 February 2024 7,676,755 2,654,088 10,330,843
At 26 February 2023 8,390,780 2,124,160 10,514,940

14. FIXED ASSET INVESTMENTS
Unlisted
investments
£   
COST
At 27 February 2023
and 25 February 2024 32,250
PROVISIONS
At 27 February 2023
and 25 February 2024 32,250
NET BOOK VALUE
At 25 February 2024 -
At 26 February 2023 -

GRETNA GREEN LTD (REGISTERED NUMBER: SC052082)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the Period 27 February 2023 to 25 February 2024


15. INVESTMENT PROPERTY
Total
£   
FAIR VALUE
At 27 February 2023
and 25 February 2024 174,374
NET BOOK VALUE
At 25 February 2024 174,374
At 26 February 2023 174,374

16. STOCKS
2024 2023
£    £   
Goods for resale 1,000,442 1,080,037

17. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Trade debtors 321,570 313,875
Other debtors 19,704 25,221
Prepayments 254,332 234,428
595,606 573,524

18. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Bank loans and overdrafts (see note 20) 201,528 201,528
Trade creditors 317,739 445,797
Social security and other taxes 103,835 79,575
VAT 278,867 224,035
Other creditors 2,627,563 2,339,373
Accruals and deferred income 765,176 1,118,095
Deferred government grants 24,958 24,958
4,319,666 4,433,361

19. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2024 2023
£    £   
Bank loans (see note 20) 365,140 565,140
Deferred government grants 388,995 417,930
754,135 983,070

The deferred government grants are capital based grants relating to freehold property and are being written off to revenue over the life of the assets concerned.

GRETNA GREEN LTD (REGISTERED NUMBER: SC052082)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the Period 27 February 2023 to 25 February 2024


20. LOANS

An analysis of the maturity of loans is given below:

2024 2023
£    £   
Amounts falling due within one year or on demand:
Bank loans 201,528 201,528

Amounts falling due between one and two years:
Bank loans - 1-2 years 201,528 201,528

Amounts falling due between two and five years:
Bank loans - 2-5 years 163,612 363,612

21. LEASING AGREEMENTS

Minimum lease payments under non-cancellable operating leases fall due as follows:
2024 2023
£    £   
Within one year 33,354 13,286
Between one and five years 73,940 33,016
107,294 46,302

22. SECURED DEBTS

The following secured debts are included within creditors:

2024 2023
£    £   
Bank loans 566,668 766,668

On the 18 November 2020 RBS created a floating charge over all of the property and undertakings of the company; this charge also contains a negative pledge.

23. PROVISIONS FOR LIABILITIES
2024 2023
£    £   
Deferred tax 814,790 705,433

Deferred
tax
£   
Balance at 27 February 2023 705,433
Provided during period 109,357
Balance at 25 February 2024 814,790

GRETNA GREEN LTD (REGISTERED NUMBER: SC052082)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the Period 27 February 2023 to 25 February 2024


24. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2024 2023
value: £    £   
8,148 Ordinary £1.00 8,148 8,148

25. PENSION COMMITMENTS

The company contributes to a defined contributions pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund. The pension charge represents contributions payable by the company to the fund and amounted to £156,040 (2023 - £319,854). Contributions totalling £24,619 (2023 - £19,355) were payable to the fund at the balance sheet date and are included in creditors.

26. CAPITAL COMMITMENTS
2024 2023
£    £   
Contracted but not provided for in the
financial statements 1,676,619 418,348

27. RELATED PARTY DISCLOSURES

The company paid storage fees of £14,400 (2023 - £12,000) to Gretna House Farm which is controlled by a director.

28. ULTIMATE CONTROLLING PARTY

The ultimate controlling party is Mrs L Houston by virtue of her majority shareholding in the company.

29. RECONCILIATION OF (LOSS)/PROFIT FOR THE FINANCIAL PERIOD TO CASH GENERATED FROM
OPERATIONS
Period Period
27.2.23 1.3.22
to to
25.2.24 26.2.23
£    £   
(Loss)/profit for the financial period (942,068 ) 20,141
Depreciation charges 608,962 569,085
Loss/(profit) on disposal of fixed assets 512,886 (8,177 )
Share premium disposal (6,080 ) -
Government grants (28,936 ) -
Finance costs 27,147 26,101
Finance income (148,865 ) (30,865 )
Taxation 109,358 249,718
132,404 826,003
Decrease/(increase) in stocks 79,595 (344,880 )
Increase in trade and other debtors (22,082 ) (311,800 )
(Decrease)/increase in trade and other creditors (113,695 ) 517,207
Cash generated from operations 76,222 686,530

GRETNA GREEN LTD (REGISTERED NUMBER: SC052082)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the Period 27 February 2023 to 25 February 2024


30. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Period ended 25 February 2024
25.2.24 27.2.23
£    £   
Cash and cash equivalents 4,529,721 5,422,032
Period ended 26 February 2023
26.2.23 1.3.22
£    £   
Cash and cash equivalents 5,422,032 6,263,360


31. ANALYSIS OF CHANGES IN NET FUNDS

At 27.2.23 Cash flow At 25.2.24
£    £    £   
Net cash
Cash at bank and in hand 5,422,032 (892,311 ) 4,529,721
5,422,032 (892,311 ) 4,529,721
Debt
Debts falling due within 1 year (201,528 ) - (201,528 )
Debts falling due after 1 year (565,140 ) 200,000 (365,140 )
(766,668 ) 200,000 (566,668 )
Total 4,655,364 (692,311 ) 3,963,053