Tobermory Freshwater Ltd |
Notes to the Accounts |
for the year ended 31 March 2024 |
|
|
1 |
Accounting policies |
|
|
Basis of preparation |
|
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard). |
|
|
Turnover |
|
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. |
|
|
Intangible fixed assets |
|
Intangible fixed assets are measured at cost less accumulative amortisation and any accumulative impairment losses. |
|
|
Tangible fixed assets |
|
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows: |
|
|
Plant & machinery - including outboard motor, sandbags, boat console cover, tarpaulin hoover, netting, torches, navigation light, jerry cans, poles and nets |
over 2 years |
|
Plant & machinery - including tarpaulin and filter bag |
over 4 years |
|
Plant & machinery - including various chains, air compressors, burn boxes, connection straps, fender, outboard motor, roundslings, mooring slings, heat gun, gabion baskets, transformers, temperature probs and water testing meter |
over 5 years |
|
Plant & machinery - including raft, straps, flanges, boat (inc. chart plotter, anchor, windscreen, fender), batteries and navigation markers |
over 10 years |
|
Plant & machinery - including cages, straightened plastic pipes, tank connectors, inlet hose and mooring chains |
over 20 years |
|
|
Government Grants |
|
Government grants received are asset grants and have been recognised on the accruals basis, recognised in income on a systematic basis over the expected useful life of the assets purchased with the grant. The remaining grant for recognition in future years is disclosed as deferred income. |
|
|
Debtors |
|
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts. |
|
|
Creditors |
|
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method. |
|
|
Taxation |
|
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. 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. 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, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted. |
|
|
Leased assets |
|
A lease is classified as a finance lease if it transfers substantially all the risks and rewards incidental to ownership. All other leases are classified as operating leases. The rights of use and obligations under finance leases are initially recognised as assets and liabilities at amounts equal to the fair value of the leased assets or, if lower, the present value of the minimum lease payments. Minimum lease payments are apportioned between the finance charge and the reduction in the outstanding liability using the effective interest rate method. The finance charge is allocated to each period during the lease so as to produce a constant periodic rate of interest on the remaining balance of the liability. Leased assets are depreciated in accordance with the company's policy for tangible fixed assets. If there is no reasonable certainty that ownership will be obtained at the end of the lease term, the asset is depreciated over the lower of the lease term and its useful life. Operating lease payments are recognised as an expense on a straight line basis over the lease term. |
|
2 |
Employees |
2024 |
|
2023 |
Number |
Number |
|
|
Average number of persons employed by the company |
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
3 |
Intangible fixed assets |
£ |
|
SEPA & Marine Scotland licences: |
|
|
Cost |
|
At 1 April 2023 |
854 |
|
At 31 March 2024 |
854 |
|
|
|
|
|
|
|
|
|
|
Amortisation |
|
At 1 April 2023 |
319 |
|
Provided during the year |
148 |
|
At 31 March 2024 |
467 |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
At 31 March 2024 |
387 |
|
At 31 March 2023 |
535 |
|
|
|
|
|
|
|
|
|
|
Marine Scotland licence is being amortised in equal annual instalments over its economic life of 5 years. SEPA licence is being amortised in equal instalments over the expected life of the facility, 20 years. |
|
|
4 |
Tangible fixed assets |
|
|
|
|
|
|
|
|
Plant & Machinery |
£ |
|
Cost |
|
At 1 April 2023 |
110,525 |
|
Additions |
7,754 |
|
Disposals |
(1,089) |
|
At 31 March 2024 |
117,190 |
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
Charge for the year |
20,304 |
|
At 31 March 2024 |
20,304 |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
At 31 March 2024 |
96,886 |
|
At 31 March 2023 |
110,525 |
|
|
5 |
Debtors |
2024 |
|
2023 |
£ |
£ |
|
|
Deferred Tax |
14,019 |
|
- |
|
VAT Reclaimable |
|
763 |
|
5,304 |
|
Prepayments |
7,098 |
|
8,269 |
|
|
|
|
|
|
21,880 |
|
13,573 |
|
|
|
|
|
|
|
|
|
6 |
Creditors: amounts falling due within one year |
2024 |
|
2023 |
£ |
£ |
|
|
Deferred Tax |
3,287 |
|
- |
|
Directors' Loan Accounts |
131,969 |
|
126,279 |
|
Corporation Tax |
- |
|
3 |
|
Trade Creditors |
10,795 |
|
7,957 |
|
Deferred Income (Government Grants) |
|
22,045 |
|
29,025 |
|
CT61 Tax |
1,212 |
|
1,188 |
|
Accruals |
13,513 |
|
1,092 |
|
|
|
|
|
|
182,821 |
|
165,544 |
|
|
|
|
|
|
|
|
|
7 |
Creditors: amounts falling due after one year |
2024 |
|
2023 |
£ |
£ |
|
|
Deferred Tax |
10,667 |
|
- |
|
|
|
|
|
|
|
|
|
8 |
Other financial commitments |
2024 |
|
2023 |
£ |
£ |
|
|
Total future minimum payments under non-cancellable operating leases |
|
30,000 |
|
30,000 |
|
|
|
|
|
|
|
|
|
9 |
Related party transactions |
|
|
At the year end the director, Alasdair Ingram, was owed £58,441 (2023: £54,074) by the company. This balance includes interest of £5,062 (2023: £4,938), at a rate of 9%, charged to the company on the outstanding balance owed to the director, and expensed to the profit and loss in the year. There is no fixed term of repayment for this loan. At the year end the director, Douglas Ingram, was owed £73,528 (2023: £72,205) by the company. This balance includes interest of £1,000 (2023: £1,000), charged to the company on the outstanding balance owed to the director, and expensed to the profit and loss in the year. There is no fixed term of repayment for this loan. |
|
10 |
Other information |
|
|
Tobermory Freshwater Ltd is a private company limited by shares and incorporated in Scotland. Its registered office is: |
|
1 Strongarbh Park |
|
Tobermory |
|
Isle of Mull |
|
Scotland |
|
PA75 6RB |