Company registration number SC319510 (Scotland)
OSSIAN DEVELOPMENTS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
OSSIAN DEVELOPMENTS LIMITED
COMPANY INFORMATION
Directors
L McPherson-Young
C Johnston
Secretary
L McPherson-Young
Company number
SC319510
Registered office
Roshinish House
Old Ferry Brae
Ballachulish
Argyll
PH49 4JX
Accountants
Azets
10 Ardross Street
Inverness
United Kingdom
IV3 5NS
OSSIAN DEVELOPMENTS LIMITED
CONTENTS
Page
Statement of financial position
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 12
OSSIAN DEVELOPMENTS LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
4
2,380,628
2,563,662
Current assets
Stocks
59,235
8,546
Debtors
6
1,181,190
932,166
Cash at bank and in hand
139,547
85,835
1,379,972
1,026,547
Creditors: amounts falling due within one year
7
(1,759,327)
(1,445,164)
Net current liabilities
(379,355)
(418,617)
Total assets less current liabilities
2,001,273
2,145,045
Creditors: amounts falling due after more than one year
8
(941,837)
(1,030,210)
Provisions for liabilities
(123,324)
(98,344)
Net assets
936,112
1,016,491
Capital and reserves
Called up share capital
100
100
Revaluation reserve
620,137
689,041
Profit and loss reserves
315,875
327,350
Total equity
936,112
1,016,491
The directors of the company have elected not to include a copy of the income statement within the financial statements.true
For the financial year ended 31 December 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.
The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
OSSIAN DEVELOPMENTS LIMITED
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 5 September 2025 and are signed on its behalf by:
L McPherson-Young
Director
Company Registration No. SC319510
OSSIAN DEVELOPMENTS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 January 2023
100
689,041
521,370
1,210,511
Year ended 31 December 2023:
Loss and total comprehensive income for the year
-
-
(194,020)
(194,020)
Balance at 31 December 2023
100
689,041
327,350
1,016,491
Year ended 31 December 2024:
Loss and total comprehensive income for the year
-
-
(80,379)
(80,379)
Transfers
-
(68,904)
68,904
-
Balance at 31 December 2024
100
620,137
315,875
936,112
OSSIAN DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
1
Accounting policies
Company information
Ossian Developments Limited is a private company limited by shares incorporated in Scotland. The registered office is Roshinish House, Old Ferry Brae, Ballachulish, Argyll, PH49 4JX.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.
1.2
Going concern
The directors are aware of the net current liability position of the company. The company istrue reliant on the continued support of its directors who have confirmed that they will not recall their loan to the detriment of any other creditor. On this basis it is considered appropriate to prepare the financial statements on a going concern basis.
1.3
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.
OSSIAN DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
1.4
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
1.5
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Freehold land and buildings
2% straight line
Plant and equipment
10% & 25% straight line
Fixtures and fittings
25% straight line
Computers
25% straight line
Motor vehicles
25% straight line
Golf equipment
25% straight line
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.
1.6
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of 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). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
OSSIAN DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 6 -
1.7
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.8
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.9
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with 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 liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method 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. Financial assets classified as receivable within one year are not amortised.
Classification of financial liabilities
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 liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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 payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
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. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
OSSIAN DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 7 -
1.10
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.11
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the income statement, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.12
Employee benefits
The costs 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.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.13
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.14
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the statement of financial position as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
OSSIAN DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 8 -
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
1.15
Government grants
Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.
A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Total
38
35
3
Intangible fixed assets
Goodwill
£
Cost
At 1 January 2024 and 31 December 2024
20,000
Amortisation and impairment
At 1 January 2024 and 31 December 2024
20,000
Carrying amount
At 31 December 2024
At 31 December 2023
OSSIAN DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
4
Tangible fixed assets
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Golf equipment
Total
£
£
£
£
£
£
£
Cost
At 1 January 2024
1,979,889
635,375
788,577
5,756
59,292
170,425
3,639,314
Additions
66,855
24,357
45,351
5,417
16,267
158,247
Disposals
(2,100)
(62,624)
(64,724)
At 31 December 2024
2,046,744
659,732
833,928
9,073
59,292
124,068
3,732,837
Depreciation and impairment
At 1 January 2024
74,462
483,163
348,274
4,989
24,943
139,821
1,075,652
Depreciation charged in the year
39,731
85,225
179,454
1,660
12,492
22,719
341,281
Eliminated in respect of disposals
(2,100)
(62,624)
(64,724)
At 31 December 2024
114,193
568,388
527,728
4,549
37,435
99,916
1,352,209
Carrying amount
At 31 December 2024
1,932,551
91,344
306,200
4,524
21,857
24,152
2,380,628
At 31 December 2023
1,905,427
152,212
440,303
767
34,349
30,604
2,563,662
OSSIAN DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
4
Tangible fixed assets
(Continued)
- 10 -
The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.
2024
2023
£
£
Motor vehicles
13,521
20,281
Golf equipment
4,407
9,332
17,928
29,613
5
Fixed asset investments
The following were subsidiary undertakings of the company:
100% shareholding in Glencoe Activities Limited, a company registered at Roshinish House, Old Ferry Brae, Ballachulish, Argyll, PH49 4JX.
100% shareholding in Woodlands Ullapool Limited, a company registered at Roshinish House, Old Ferry Brae, Ballachulish, Argyll, PH49 4JX.
100% shareholding in Woodlands Avonbridge Limited, a company registered at Roshinish House, Old Ferry Brae, Ballachulish, Argyll, PH49 4JX.
6
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
6,179
900
Amounts owed by group undertakings
848,339
848,339
Other debtors
300,319
70,528
Prepayments and accrued income
26,353
12,399
1,181,190
932,166
7
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans
124,528
136,994
Obligations under finance leases
6,039
5,674
Trade creditors
41,261
64,507
Corporation tax
72,255
12,057
Other taxation and social security
40,485
61,854
Government grants
3,698
Other creditors
1,280,372
1,069,303
Accruals and deferred income
190,689
94,775
1,759,327
1,445,164
OSSIAN DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
8
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Bank loans and overdrafts
919,777
1,010,575
Obligations under finance leases
13,599
19,635
Government grants
8,461
941,837
1,030,210
Santander UK PLC holds the following security:
Floating charge covering all the property or undertaking of the company.
A first ranking legal charge on Woodcorner, Home Farm & Dragons Tooth Golf Course, Ballachulish PH49 4JX.
9
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
123,550
98,344
Retirement benefit obligations
(226)
-
123,324
98,344
2024
Movements in the year:
£
Liability at 1 January 2024
98,344
Charge to profit or loss
24,980
Liability at 31 December 2024
123,324
10
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
11,741
9,401
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
At the year end the company had outstanding commitments of £2,138 (2023 - £2,166).
OSSIAN DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
12
Directors' transactions
During the year the directors advanced funds and paid expenses on behalf of the company totalling £83,398 (2023 - £2,621) and the company paid expenses on behalf of the directors totalling £60,414 (2023 - £nil).
Amount due to the directors as at the year end was £938,849 (2023 - £915,865) and is included in other creditors due within one year.
No interest is payable on the loan from the directors and it is repayable on demand.
2024-12-312024-01-01falsefalsefalse05 September 2025CCH SoftwareCCH Accounts Production 2025.100No description of principal activityC JohnstonC JohnstonL McPherson-YoungSC3195102024-01-012024-12-31SC319510bus:CompanySecretaryDirector12024-01-012024-12-31SC319510bus:Director12024-01-012024-12-31SC319510bus:CompanySecretary12024-01-012024-12-31SC319510bus:Director22024-01-012024-12-31SC319510bus:RegisteredOffice2024-01-012024-12-31SC3195102024-12-31SC3195102023-12-31SC319510core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-31SC319510core:PlantMachinery2024-12-31SC319510core:FurnitureFittings2024-12-31SC319510core:ComputerEquipment2024-12-31SC319510core:MotorVehicles2024-12-31SC319510core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-12-31SC319510core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-31SC319510core:PlantMachinery2023-12-31SC319510core:FurnitureFittings2023-12-31SC319510core:ComputerEquipment2023-12-31SC319510core:MotorVehicles2023-12-31SC319510core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-12-31SC319510core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-31SC319510core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-31SC319510core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-31SC319510core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-31SC319510core:CurrentFinancialInstruments2024-12-31SC319510core:CurrentFinancialInstruments2023-12-31SC319510core:Non-currentFinancialInstruments2024-12-31SC319510core:Non-currentFinancialInstruments2023-12-31SC319510core:ShareCapital2024-12-31SC319510core:ShareCapital2023-12-31SC319510core:RevaluationReserve2024-12-31SC319510core:RevaluationReserve2023-12-31SC319510core:RetainedEarningsAccumulatedLosses2024-12-31SC319510core:RetainedEarningsAccumulatedLosses2023-12-31SC319510core:ShareCapital2022-12-31SC319510core:RevaluationReserve2022-12-31SC319510core:RetainedEarningsAccumulatedLosses2022-12-31SC319510core:RetainedEarningsAccumulatedLosses2023-01-012023-12-31SC3195102023-01-012023-12-31SC319510core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31SC319510core:RevaluationReserve2024-01-012024-12-31SC319510core:Goodwill2024-01-012024-12-31SC319510core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-31SC319510core:PlantMachinery2024-01-012024-12-31SC319510core:FurnitureFittings2024-01-012024-12-31SC319510core:ComputerEquipment2024-01-012024-12-31SC319510core:MotorVehicles2024-01-012024-12-31SC319510core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-01-012024-12-31SC319510core:NetGoodwill2023-12-31SC319510core:NetGoodwill2024-12-31SC319510core:NetGoodwill2023-12-31SC319510core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-31SC319510core:PlantMachinery2023-12-31SC319510core:FurnitureFittings2023-12-31SC319510core:ComputerEquipment2023-12-31SC319510core:MotorVehicles2023-12-31SC319510core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-12-31SC3195102023-12-31SC319510bus:PrivateLimitedCompanyLtd2024-01-012024-12-31SC319510bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-31SC319510bus:FRS1022024-01-012024-12-31SC319510bus:AuditExemptWithAccountantsReport2024-01-012024-12-31SC319510bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP