IRIS Accounts Production v24.3.0.553 NI666746 Board of Directors 1.4.23 31.3.24 31.3.24 false true false false true false Ordinary £1 Shares 1.00000 Ordinary £1 Shares 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWhNI6667462023-03-31NI6667462024-03-31NI6667462023-04-012024-03-31NI6667462022-08-31NI6667462022-09-012023-03-31NI6667462023-03-31NI666746ns15:NorthernIreland2023-04-012024-03-31NI666746ns14:PoundSterling2023-04-012024-03-31NI666746ns10:Director12023-04-012024-03-31NI666746ns10:PrivateLimitedCompanyLtd2023-04-012024-03-31NI666746ns10:SmallEntities2023-04-012024-03-31NI666746ns10:AuditExempt-NoAccountantsReport2023-04-012024-03-31NI666746ns10:SmallCompaniesRegimeForDirectorsReport2023-04-012024-03-31NI666746ns10:SmallCompaniesRegimeForAccounts2023-04-012024-03-31NI666746ns10:FullAccounts2023-04-012024-03-31NI666746ns10:OrdinaryShareClass12023-04-012024-03-31NI666746ns10:Director22023-04-012024-03-31NI666746ns10:RegisteredOffice2023-04-012024-03-31NI666746ns5:CurrentFinancialInstruments2024-03-31NI666746ns5:CurrentFinancialInstruments2023-03-31NI666746ns5:Non-currentFinancialInstruments2024-03-31NI666746ns5:Non-currentFinancialInstruments2023-03-31NI666746ns5:ShareCapital2024-03-31NI666746ns5:ShareCapital2023-03-31NI666746ns5:RetainedEarningsAccumulatedLosses2024-03-31NI666746ns5:RetainedEarningsAccumulatedLosses2023-03-31NI666746ns5:PlantMachinery2023-03-31NI666746ns5:PlantMachinery2023-04-012024-03-31NI666746ns5:PlantMachinery2024-03-31NI666746ns5:PlantMachinery2023-03-31NI666746ns5:WithinOneYearns5:CurrentFinancialInstruments2024-03-31NI666746ns5:WithinOneYearns5:CurrentFinancialInstruments2023-03-31NI666746ns5:TaxLossesCarry-forwardsDeferredTax2024-03-31NI666746ns5:TaxLossesCarry-forwardsDeferredTax2023-03-31NI666746ns5:DeferredTaxation2023-03-31NI666746ns5:DeferredTaxation2023-04-012024-03-31NI666746ns5:DeferredTaxation2024-03-31NI666746ns10:OrdinaryShareClass12024-03-31
REGISTERED NUMBER: NI666746 (Northern Ireland)













Castledillon Estate Ltd

Unaudited Financial Statements

for the Year Ended 31 March 2024






Castledillon Estate Ltd (Registered number: NI666746)

Contents of the Financial Statements
for the Year Ended 31 March 2024










Page

Company information 1

Statement of financial position 2 to 3

Notes to the financial statements 4 to 8


Castledillon Estate Ltd

Company Information
for the Year Ended 31 March 2024







Directors: Mr T Muldrew
Mrs TJ Muldrew





Registered office: 143 Drummanmore Road
Armagh
BT61 8RN





Registered number: NI666746 (Northern Ireland)





Accountants: Wylie Ruddell
Chartered Accountants
Armagh Business Centre
2 Loughgall Road
Armagh
BT61 7NH

Castledillon Estate Ltd (Registered number: NI666746)

Statement of Financial Position
31 March 2024

2024 2023
Notes £ £
Fixed assets
Tangible assets 4 246,554 272,570
Investments 5 355,000 355,000
601,554 627,570

Current assets
Stocks 530,050 417,375
Debtors 6 120,813 91,837
Cash at bank - 13,347
650,863 522,559
Creditors
Amounts falling due within one year 7 (1,176,590 ) (1,012,998 )
Net current liabilities (525,727 ) (490,439 )
Total assets less current liabilities 75,827 137,131

Creditors
Amounts falling due after more than one
year

8

(3,500

)

(10,500

)

Provisions for liabilities 9 (21,463 ) (37,086 )
Net assets 50,864 89,545

Capital and reserves
Called up share capital 10 100 100
Retained earnings 50,764 89,445
Shareholders' funds 50,864 89,545

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 March 2024.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 March 2024 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing 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.

Castledillon Estate Ltd (Registered number: NI666746)

Statement of Financial Position - continued
31 March 2024


The financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

In accordance with Section 444 of the Companies Act 2006, the Statement of income and retained earnings has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 8 October 2024 and were signed on its behalf by:





Mr T Muldrew - Director


Castledillon Estate Ltd (Registered number: NI666746)

Notes to the Financial Statements
for the Year Ended 31 March 2024


1. Statutory information

Castledillon Estate Ltd is a private company, limited by shares , registered in Northern Ireland. The company's registered number and registered office address can be found on the Company Information page.

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


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" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Property, plant and equipment
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.

Inventories
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Statement of Income and Retained Earnings, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the statement of financial position date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the statement of financial position 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 year 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.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

Castledillon Estate Ltd (Registered number: NI666746)

Notes to the Financial Statements - continued
for the Year Ended 31 March 2024


2. Accounting policies - continued

Financial instruments
The company has chosen to adopt Sections 11 and 12 of FRS 102 in respect of financial instruments:

(i) Financial assets
Basic financial assets, including trade and other receivables, cash and and bank balances and amounts owed by related parties and are initially recognised at transaction price, unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Such assets are subsequently carried at amortised cost using the effective interest method.

At the end of each reporting period financial assets measured at amortised cost are assessed for objective evidence of impairment. If an asset is impaired the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset's original effective interest rate. The impairment loss is recognised in profit or loss.

If there is decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the carrying amount does not exceed what the carrying amount would have been had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Financial assets are derecognised when (a) the contractual rights to the cash flows from the asset expire or are settled, or (b) substantially all the risks and rewards of the ownership of the asset are transferred to another party or (c) despite having retained some significant risks and rewards of ownership, control of the asset has been transferred to another party who has the practical ability to unilaterally sell the asset to an unrelated third party without imposing additional restrictions.

(ii) Financial liabilities
Basic financial liabilities, including trade and other payables, bank loans and overdrafts and amounts owed to related parties 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 receipts discounted at a market rate of interest. Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

Trade payables 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 payment is due within one year or less. If not, they are presented as non-current liabilities. Trade payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

(iii) Offsetting
Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the lability simultaneously.

Castledillon Estate Ltd (Registered number: NI666746)

Notes to the Financial Statements - continued
for the Year Ended 31 March 2024


2. Accounting policies - continued

Cash and cash equivalents
Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

Receivables
Short term receivables are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

Payables
Short term payables are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

Dividends
Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting. Dividends on shares recognised as liabilities are recognised as expenses and classified within interest payable.

Provisions for liabilities
Provisions are made where an event has taken place that gives the Company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation. Provisions are charged as an expense to the Statement of Income and Retained Earnings in the year that the Company becomes aware of the obligation, and are measured at the best estimate at the Statement of Financial Position date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties. When payments are eventually made, they are charged to the provision carried in the Statement of Financial Position.

Critical accounting judgements and key sources of estimation uncertainty
Estimates and judgements are required when applying accounting policies. These are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. The company makes estimates and assumptions concerning the future, which can involve a high degree of judgement or complexity. The resulting accounting estimates will, by definition, seldom equal the related actual results. The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are addressed below:

Useful economic lives of intangible and tangible assets
The annual depreciation and amortisation charges for intangible and tangible assets is sensitive to changes in the estimated useful economic lives and residual values of the assets. The useful economic lives and residual values are re-assessed annually. They are amended when necessary to reflect current estimates, based on technological advancement, future investments, economic utilisation and the physical condition of the assets. See property, plant and equipment note for the carrying amount of the assets, and note 2 for the useful economic lives for each class of asset.

3. Employees and directors

The average number of employees during the year was 5 (2023 - 5 ) .

Castledillon Estate Ltd (Registered number: NI666746)

Notes to the Financial Statements - continued
for the Year Ended 31 March 2024


4. Tangible fixed assets
Plant and
machinery
£
Cost
At 1 April 2023 289,455
Additions 3,007
At 31 March 2024 292,462
Depreciation
At 1 April 2023 16,885
Charge for year 29,023
At 31 March 2024 45,908
Net book value
At 31 March 2024 246,554
At 31 March 2023 272,570

5. Fixed asset investments

Investments (neither listed nor unlisted) were as follows:
2024 2023
£ £
Production Herd 355,000 355,000

6. Debtors: amounts falling due within one year
2024 2023
£ £
Trade debtors 115,554 87,553
Other debtors 5,259 4,284
120,813 91,837

7. Creditors: amounts falling due within one year
2024 2023
£ £
Bank loans and overdrafts 5,832 -
Hire purchase contracts 7,000 7,000
Trade creditors 112,104 89,629
Taxation and social security 283 29,593
Other creditors 1,051,371 886,776
1,176,590 1,012,998

8. Creditors: amounts falling due after more than one year
2024 2023
£ £
Hire purchase contracts 3,500 10,500

Castledillon Estate Ltd (Registered number: NI666746)

Notes to the Financial Statements - continued
for the Year Ended 31 March 2024


9. Provisions for liabilities
2024 2023
£ £
Deferred tax
Tax losses carried forward (14,709 ) -
Accelerated capital allowance 36,172 37,086
21,463 37,086

Deferred tax
£
Balance at 1 April 2023 37,086
Provided during year (14,709 )
Credit to Statement of income and retained earnings during year (914 )
Balance at 31 March 2024 21,463

10. Called up share capital

Allotted, issued and fully paid:
Number: Class: Nominal 2024 2023
value: £ £
100 Ordinary £1 Shares 1 100 100