Silverfin false false 31/12/2023 01/01/2023 31/12/2023 David Murray Nicol 13/03/2019 George Murray Nicol 30/07/2019 Moira Nicol 13/03/2019 02 October 2024 The principal activity of the Company during the financial year was that of the ownership and operation of the fishing vessel MB El-Shaddai FR285. SC624222 2023-12-31 SC624222 bus:Director1 2023-12-31 SC624222 bus:Director2 2023-12-31 SC624222 bus:Director3 2023-12-31 SC624222 2022-12-31 SC624222 core:CurrentFinancialInstruments 2023-12-31 SC624222 core:CurrentFinancialInstruments 2022-12-31 SC624222 core:ShareCapital 2023-12-31 SC624222 core:ShareCapital 2022-12-31 SC624222 core:RetainedEarningsAccumulatedLosses 2023-12-31 SC624222 core:RetainedEarningsAccumulatedLosses 2022-12-31 SC624222 core:PatentsTrademarksLicencesConcessionsSimilar 2022-12-31 SC624222 core:PatentsTrademarksLicencesConcessionsSimilar 2023-12-31 SC624222 core:Vehicles 2022-12-31 SC624222 core:OtherPropertyPlantEquipment 2022-12-31 SC624222 core:Vehicles 2023-12-31 SC624222 core:OtherPropertyPlantEquipment 2023-12-31 SC624222 core:RemainingRelatedParties core:CurrentFinancialInstruments 2023-12-31 SC624222 core:RemainingRelatedParties core:CurrentFinancialInstruments 2022-12-31 SC624222 bus:OrdinaryShareClass1 2023-12-31 SC624222 2023-01-01 2023-12-31 SC624222 bus:FilletedAccounts 2023-01-01 2023-12-31 SC624222 bus:SmallEntities 2023-01-01 2023-12-31 SC624222 bus:AuditExemptWithAccountantsReport 2023-01-01 2023-12-31 SC624222 bus:PrivateLimitedCompanyLtd 2023-01-01 2023-12-31 SC624222 bus:Director1 2023-01-01 2023-12-31 SC624222 bus:Director2 2023-01-01 2023-12-31 SC624222 bus:Director3 2023-01-01 2023-12-31 SC624222 core:PatentsTrademarksLicencesConcessionsSimilar 2023-01-01 2023-12-31 SC624222 core:Vehicles 2023-01-01 2023-12-31 SC624222 core:OtherPropertyPlantEquipment core:TopRangeValue 2023-01-01 2023-12-31 SC624222 2022-01-01 2022-12-31 SC624222 core:OtherPropertyPlantEquipment 2023-01-01 2023-12-31 SC624222 bus:OrdinaryShareClass1 2023-01-01 2023-12-31 SC624222 bus:OrdinaryShareClass1 2022-01-01 2022-12-31 iso4217:GBP xbrli:pure xbrli:shares

Company No: SC624222 (Scotland)

EL SHADDAI (FRASERBURGH) LIMITED

UNAUDITED FINANCIAL STATEMENTS
FOR THE FINANCIAL YEAR ENDED 31 DECEMBER 2023
PAGES FOR FILING WITH THE REGISTRAR

EL SHADDAI (FRASERBURGH) LIMITED

UNAUDITED FINANCIAL STATEMENTS

FOR THE FINANCIAL YEAR ENDED 31 DECEMBER 2023

Contents

EL SHADDAI (FRASERBURGH) LIMITED

BALANCE SHEET

AS AT 31 DECEMBER 2023
EL SHADDAI (FRASERBURGH) LIMITED

BALANCE SHEET (continued)

AS AT 31 DECEMBER 2023
Note 2023 2022
£ £
Fixed assets
Intangible assets 3 862,000 862,000
Tangible assets 4 704,670 766,844
1,566,670 1,628,844
Current assets
Stocks 12,000 12,000
Debtors 5 9,273 2,614
21,273 14,614
Creditors: amounts falling due within one year 6 ( 1,961,541) ( 1,928,047)
Net current liabilities (1,940,268) (1,913,433)
Total assets less current liabilities (373,598) (284,589)
Net liabilities ( 373,598) ( 284,589)
Capital and reserves
Called-up share capital 7 200 200
Profit and loss account ( 373,798 ) ( 284,789 )
Total shareholders' deficit ( 373,598) ( 284,589)

For the financial year ending 31 December 2023 the Company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The financial statements of El Shaddai (Fraserburgh) Limited (registered number: SC624222) were approved and authorised for issue by the Board of Directors on 02 October 2024. They were signed on its behalf by:

David Murray Nicol
Director
EL SHADDAI (FRASERBURGH) LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE FINANCIAL YEAR ENDED 31 DECEMBER 2023
EL SHADDAI (FRASERBURGH) LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE FINANCIAL YEAR ENDED 31 DECEMBER 2023
1. Accounting policies

The principal accounting policies are summarised below. They have all been applied consistently throughout the financial year and to the preceding financial year, unless otherwise stated.

General information and basis of accounting

El Shaddai (Fraserburgh) Limited (the Company) is a private company, limited by shares, incorporated in the United Kingdom under the Companies Act 2006 and is registered in Scotland. The address of the Company's registered office is 18 Strichen Court, Fraserburgh, AB43 9SZ, United Kingdom.

The financial statements have been prepared under the historical cost convention and in accordance with Section 1A of Financial Reporting Standard 102 (FRS 102) ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland’ issued by the Financial Reporting Council and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime.

The financial statements are presented in pounds sterling which is the functional currency of the Company and rounded to the nearest £.

Going concern

At 31 December 2023, the company had negative equity of £373,598 (2022 - £284,589). The company has net current liabilities of £1,940,268 (2022 - £1,913, 433) this includes a loan from the directors of £459,273, a loan from a shareholder of £1,309,435 as well as a loan from a related company of £107,005.

The directors and shareholders have agreed they will provide funds to meet the liabilities of the company as and when they fall due. In particular, the directors and shareholders, will not seek repayment of the amount due to them until all other creditors have been met. The financial statements have therefore been prepared on a going concern basis.

Turnover

Turnover represents amounts receivable for the sale of fish and related products. This is recognised at point of settling, as the risks and rewards of ownership have transferred to the customer.

Employee benefits

Short term benefits
The cost of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

Taxation

Current tax
Current tax is provided at amounts expected to be paid (or recoverable) using the tax rates and laws that have been enacted or substantively enacted at the Balance Sheet date.

Deferred tax
Deferred tax arises as a result of including items of income and expenditure in taxation computations in periods different from those in which they are included in the Company's financial statements. Deferred tax is provided in full on timing differences which result in an obligation to pay more or less tax at a future date, at the average tax rates that are expected to apply when the timing differences reverse, based on current tax rates and laws. Deferred tax assets and liabilities are not discounted.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

Intangible assets

Intangible assets are stated at cost or valuation, net of amortisation and any provision for impairment. Amortisation is provided on all intangible assets at rates to write off the cost or valuation of each asset over its expected useful life as follows:

Trademarks, patents and licences not amortised
Trademarks, patents and licences

Separately acquired licences are included at cost. Provision is made for any impairment.

Tangible fixed assets

Tangible fixed assets are stated at cost,net of depreciation and any provision for impairment. Depreciation is provided on all tangible fixed assets at rates calculated to write off the cost less estimated residual value, of each asset on a straight-line or reducing balance basis over its expected useful life, as follows:

Vehicles 25 % reducing balance
Other property, plant and equipment 16 years straight line

Residual value represents the estimated amount which would currently be obtained from disposal of an asset, after deducting estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life.

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

Leases

The Company as lessee
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.

Impairment of assets

Assets are assessed for indicators of impairment at each Balance Sheet date. If there is objective evidence of impairment, an impairment loss is recognised in the Profit and Loss Account as described below.

Non-financial assets
At each balance sheet date, the company reviews its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss.

If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any).

Stocks

Stocks are stated at cost. Provision is made for obsolete, slow-moving or defective items where appropriate.

Financial instruments

Financial assets and financial liabilities are recognised when the Company becomes a party to the contractual provisions of the instrument.

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

Basic financial assets
Basic financial assets, which include debtors are initially measured at transaction price including transaction costs.

Financial assets are derecognised when and only when the contractual rights to the cash flows from the financial asset expire or are settled, or the Company transfers to another party substantially all of the risks and rewards of ownership of the financial asset, or the Company, despite having retained some, but not all, significant risks and rewards of ownership, has transferred control of the asset to another party.

Basic financial liabilities
Basic financial liabilities, including creditors and loans, are initially recognised at transaction price.

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less.

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

Equity instruments
Equity instruments issued by the Company are recorded at the fair value of cash or other resources received or receivable, net of direct issue costs. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the Company.

2. Employees

2023 2022
Number Number
Monthly average number of persons employed by the Company during the year, including directors 3 3

3. Intangible assets

Trademarks, patents
and licences
Total
£ £
Cost
At 01 January 2023 862,000 862,000
At 31 December 2023 862,000 862,000
Accumulated amortisation
At 01 January 2023 0 0
At 31 December 2023 0 0
Net book value
At 31 December 2023 862,000 862,000
At 31 December 2022 862,000 862,000

4. Tangible assets

Vehicles Other property, plant
and equipment
Total
£ £ £
Cost
At 01 January 2023 6,782 985,000 991,782
At 31 December 2023 6,782 985,000 991,782
Accumulated depreciation
At 01 January 2023 4,338 220,600 224,938
Charge for the financial year 611 61,563 62,174
At 31 December 2023 4,949 282,163 287,112
Net book value
At 31 December 2023 1,833 702,837 704,670
At 31 December 2022 2,444 764,400 766,844

5. Debtors

2023 2022
£ £
Other debtors 9,273 2,614

6. Creditors: amounts falling due within one year

2023 2022
£ £
Trade creditors 80,418 1,596
Amounts owed to related parties 107,005 107,005
Other creditors 1,774,118 1,819,446
1,961,541 1,928,047

7. Called-up share capital

2023 2022
£ £
Allotted, called-up and fully-paid
200 Ordinary shares of £ 1.00 each 200 200

8. Related party transactions

Transactions with the entity's directors

2023 2022
£ £
Amounts Due to the Directors 484,273 497,210

This loan is interest free and has no set repayment terms.

Other related party transactions

2023 2022
£ £
Amounts Due to Related Parties 107,005 107,005
Amounts Due to Related Parties 1,284,435 1,309,435

These loans are interest free and there are no fixed terms of repayment.