iso4217:GBP
xbrli:pure
xbrli:shares
iso4217:GBP
xbrli:shares
SC350365
2025-03-31
SC350365
2024-03-31
SC350365
2024-04-01
2025-03-31
SC350365
2023-04-01
2024-03-31
SC350365
bus:Director1
2024-04-01
2025-03-31
SC350365
bus:Director2
2024-04-01
2025-03-31
SC350365
bus:SmallEntities
2024-04-01
2025-03-31
SC350365
bus:AuditExemptWithAccountantsReport
2024-04-01
2025-03-31
SC350365
bus:FilletedAccounts
2024-04-01
2025-03-31
SC350365
bus:Director1
2024-04-01
2025-03-31
SC350365
2024-04-01
2025-03-31
SC350365
bus:PrivateLimitedCompanyLtd
2024-04-01
2025-03-31
CULACHY FOOTPRINT MANAGEMENT LIMITED
Registration Number SC350365 (Scotland)
Filleted Unaudited Financial Statements
for the year ended 31 March 2025
CULACHY FOOTPRINT MANAGEMENT LIMITED
Financial Statements for the year ended 31 March 2025
STATEMENT OF FINANCIAL POSITION
Tangible assets
3
2,417,602
2,440,482
Cash at bank and in hand
7,428
33,018
Creditors: amounts falling due within one year
5
1,827,644
2,955,311
Net current liabilities
(1,806,159)
(2,893,050)
Total assets less current liabilities
611,443
452,568
Creditors: amounts falling due after more than one year
6
(3,175,386)
(1,695,788)
Net liabilities
2,563,943
2,148,356
Called up share capital
1
1
Profit and loss account
(2,563,944)
(2,148,357)
Shareholder's deficit
(2,563,943)
(2,148,356)
These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the statement of comprehensive income has been taken.
For the year ended 31 March 2025, the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The member has not required the company to obtain an audit of its accounts for the year ended 31 March 2025 in accordance with section 476 of the Companies Act 2006.
The director acknowledges his responsibilities for complying with the requirments of the Companies Act 2006 with respect to
accounting records and the preparation of accounts.
The financial statements were approved and authorised for issue by the Board of Directors on 8 September 2025.
_______________________
_______________________
The notes on pages preview to update form part of these accounts.
Company registration number: SC350365
CULACHY FOOTPRINT MANAGEMENT LIMITED
Filleted Financial Statements for the year ended 31 March 2025
NOTES TO THE FINANCIAL STATEMENTS
1.
Summary of significant accounting policies
1.1
General information and basis of preparation
Culachy Footprint Management Limited is a private company limited by shares, registered in Scotland. The address of the registered office and registration number are as below:
These financial statements have been prepared in accordance with FRS 102 the Financial Reporting Standard applicable in the United Kingdom and the Republic of Ireland as adapted by Section 1A of FRS 102 and the Companies Act 2006.
The financial statements are prepared in sterling (£) which is the functional currency of the company and rounded to the nearest £.
The financial statements have been prepared on a going concern basis. The directors have assessed the company's ability to continue as a going concern for the foreseeable future and acknowledge the net liabilities of the company at the balance sheet date of £2,563,943.
The directors have taken steps to assess the current value of Culachy Footprint Management Limited (see note 8) and have embarked on a large peatland restoration project to generate significant PIU carbon credits and increase the value of the Land. Phase 1 was completed in 2022. Phase 2 will be executed in summer 2026. Phases 3 and 4 to follow. Fully granted native woodland planting potential has been scoped with significant potential. In addition, a 67 MGW Windfarm Application on Culachy Footprint Management Limited has been submitted to the Scottish Government with the formal hearing confirmed for October 6th 2025 in Edinburgh followed by an ECU site visit on October 27th 2025. Culachy Footprint Management Limited's land lease to Fred Olsen Renewables has the potential to generate a multi decade revenue stream for the company in summary the directors are actively executing a significant carbon-based strategy which has the potential to increase the value of the company well beyond the recent core land valuation. The directors note rising land values and increasing investor demand for entities such as Culachy Footprint Management Limited. Taking these factors into consideration, the directors acknowledge both the current net liabilities and regard them in the context of an entity with much larger current and future intrinsic value.
The director, Colin Grassie has given his assurance to the company of the continued financial support by way of a director's loan and personal guarantees. Thus, the directors continue to adopt the going concern basis of accounting in preparing these financial statements.
CULACHY FOOTPRINT MANAGEMENT LIMITED
Filleted Financial Statements for the year ended 31 March 2025
NOTES TO THE FINANCIAL STATEMENTS
1.2
Tangible fixed assets
Tangible fixed assets are stated at cost (or deemed cost) or valuation less accumulated depreciation and accumulated impairment losses. Cost includes costs directly attributable to making the asset capable of operating as intended.
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date.
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 systematic basis over its expected useful life as follows:
Asset class
Useful life / depreciation rate
Property Improvements
10% straight line
Plant and machinery
20% straight line
Motor vehicles
20% straight line
Depreciation is not provided on freehold land and buildings as a large proportion in value of the freehold properties consists of land and depreciation on buildings is not considered material. The buildings are subjected to an annual impairment review and the directors are of the opinion that the market value of buildings is in excess of their book value and that no impairment requires to be recognised.
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing stock to its present location and condition.
1.4
Financial instruments
A financial asset or a financial liability is recognised only when the entity becomes a party to the contractual provisions of the instrument.
Basic financial assets, which include trade receivables, other debtors and cash at bank, are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.
Basic financial liabilities, which include trade payables, other creditors and taxes due, are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.
Other financial liabilities
Debt instruments are initially recognised at the transaction price including transaction costs. Subsequently, they are measured at amortised cost using the effective interest rate method, less impairment.
There is an unrecognised deferred tax asset of £526,473 (2024: £437,392). This arises as a result of losses carried forward. Losses can only be offset against future profits, which cannot be determined with certainty.
CULACHY FOOTPRINT MANAGEMENT LIMITED
Filleted Financial Statements for the year ended 31 March 2025
NOTES TO THE FINANCIAL STATEMENTS
1.6
Turnover and other income
Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer (usually on despatch of the goods); the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably.
CULACHY FOOTPRINT MANAGEMENT LIMITED
Filleted Financial Statements for the year ended 31 March 2025
NOTES TO THE FINANCIAL STATEMENTS
The average monthly number of employees, including directors, during the year was as follows:
2025 £
2025 £
1
1
Balances at year end and movements for the year
Freehold property
£
Plant and machinery
£
Motor vehicles
£
Property improvements
£
Total
£
At 01 April 2024
2,257,771
63,115
196,907
439,807
2,957,600
Additions
-
3,311
-
20,850
24,161
At 31 March 2025
2,257,771
66,426
196,907
460,657
2,981,761
At 01 April 2024
-
(53,259)
(172,240)
(291,619)
(517,118)
Charge for the year
-
(3,228)
(12,335)
(31,478)
(47,041)
At 31 March 2025
-
(56,487)
(184,575)
(323,097)
(564,159)
At 01 April 2024
2,257,771
9,856
24,667
148,188
2,440,482
At 31 March 2025
2,257,771
9,939
12,332
137,560
2,417,602
The directors instructed an RICS approved third party to undertake a valuation of the land included in freehold property. The open market value of the land with vacant possession on 8 November 2023 was £12,400,000.
Other debtors
2,999
15,381
CULACHY FOOTPRINT MANAGEMENT LIMITED
Filleted Financial Statements for the year ended 31 March 2025
NOTES TO THE FINANCIAL STATEMENTS
5.
Creditors: amounts falling due within one year
Trade creditors
11,836
43,935
Other creditors
1,815,808
2,911,376
Included in other creditors is an amount due to one of the directors, of £1,802,016 (2024 - £2,895,454). This balance is interest free with no fixed terms of repayment
6.
Creditors: amounts falling due after more than one year
Bank loans and overdrafts
3,175,386
1,695,788
The bank holds security over the land held within freehold property.
Appendix - Additional XBRL Tags and Values
Accounting standards applied
Accounts status, audited or unaudited
Average number of employees during the period
Average number of employees during the period
Date of authorisation of financial statements for issue
Director signing Directors' Report
Director signing financial statements
End date for period covered by report
Entity current legal or registered name
Culachy Footprint Management Limited
Entity is dormant [true/false]
Name of individual auditor
Name of production software
Start date for period covered by report
UK Companies House registered number