Company registration number SC250923 (Scotland)
DUNVEGAN HOTEL LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
DUNVEGAN HOTEL LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
DUNVEGAN HOTEL LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
5
6,271,543
6,263,000
Investments
4
4,800
6,276,343
6,263,000
Current assets
Stocks
21,907
20,500
Debtors
6
18,254
81,265
Cash at bank and in hand
665,000
478,395
705,161
580,160
Creditors: amounts falling due within one year
7
(861,164)
(842,279)
Net current liabilities
(156,003)
(262,119)
Total assets less current liabilities
6,120,340
6,000,881
Creditors: amounts falling due after more than one year
8
(2,630,320)
(2,818,287)
Provisions for liabilities
(437,045)
(419,286)
Net assets
3,052,975
2,763,308
Capital and reserves
Called up share capital
2
2
Revaluation reserve
9
1,609,660
1,628,384
Profit and loss reserves
10
1,443,313
1,134,922
Total equity
3,052,975
2,763,308
The directors of the company have elected not to include a copy of the profit and loss account 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.
DUNVEGAN HOTEL LIMITED
BALANCE SHEET (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 24 September 2025 and are signed on its behalf by:
Gill Broome
Director
Company Registration No. SC250923
DUNVEGAN HOTEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information
Dunvegan Hotel Limited is a private company limited by shares incorporated in Scotland. The registered office is 7 Pilmour Place, North Street, St. Andrews, Fife, KY16 9HZ.
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 principal accounting policies adopted are set out below.
1.2
Turnover
Turnover represents amounts receivable for goods and services net of VAT and trade discounts. Revenue, which consists of restaurant, bar, and accommodation income, is recognised when the goods and services are provided.
1.3
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 property
1% on straight line
Fixtures, fittings & equipment
15% on reducing balance
Computer equipment
33% on reducing balance
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.
1.4
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible 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).
1.5
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell.
1.6
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.
DUNVEGAN HOTEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.7
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 balance sheet 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.
Classification of financial liabilities
Financial liabilities are classified according to the substance of the contractual arrangements entered into.
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.
1.8
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 profit and loss account 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 is provided in full in respect of taxation deferred by timing differences between the treatment of certain items for taxation and accounting purposes.
DUNVEGAN HOTEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
1.9
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.
1.10
Retirement benefits
The company operates a defined contribution scheme for the benefit of its directors. Contributions payable are charged to the profit and loss account in the year they are payable.
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was 33 (2023 - 33).
4
Fixed asset investments
2024
2023
£
£
Other investments other than loans
4,800
Movements in fixed asset investments
Investments
£
Cost or valuation
At 1 January 2024
-
Additions
4,800
At 31 December 2024
4,800
Carrying amount
At 31 December 2024
4,800
At 31 December 2023
-
DUNVEGAN HOTEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
5
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost or valuation
At 1 January 2024
6,238,416
491,685
6,730,101
Additions
126,706
126,706
Disposals
(1,711)
(1,711)
At 31 December 2024
6,238,416
616,680
6,855,096
Depreciation and impairment
At 1 January 2024
203,768
263,333
467,101
Depreciation charged in the year
62,384
54,325
116,709
Eliminated in respect of disposals
(257)
(257)
At 31 December 2024
266,152
317,401
583,553
Carrying amount
At 31 December 2024
5,972,264
299,279
6,271,543
At 31 December 2023
6,034,648
228,352
6,263,000
The Dunvegan Hotel, (including The Auchterlonie Suite and Cleveden Guesthouse) was valued at £3,950,000 on an open market basis in its existing use as a fully operational entity on 7 August 2020 by Graham and Sibbald, an independent firm of Chartered Surveyors. The directors feel there is no material change to this valuation at 31 December 2024.
No.5 Pilmour Place purchased in January 2022 for £2,288,416 and the directors feel there is no material change to this valuation at 31 December 2024.
6
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
700
2,348
Corporation tax recoverable
8,495
Other debtors
9,059
78,917
18,254
81,265
DUNVEGAN HOTEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
7
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans
149,490
173,803
Trade creditors
7,885
33,716
Corporation tax
105,064
42,866
Other taxation and social security
105,973
61,014
Other creditors
492,752
530,880
861,164
842,279
8
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans and overdrafts
1,468,797
1,618,287
Other creditors
1,161,523
1,200,000
2,630,320
2,818,287
There are fixed and floating charges over the property of the company attached to the bank loans.
9
Revaluation reserve
2024
2023
£
£
At the beginning of the year
1,628,384
1,647,108
Transfer to retained earnings
(18,724)
(18,724)
At the end of the year
1,609,660
1,628,384
10
Profit and loss reserves
2024
2023
£
£
At the beginning of the year
1,134,922
1,088,890
Profit for the year
289,667
27,308
Transfer from revaluation reserve
18,724
18,724
At the end of the year
1,443,313
1,134,922
DUNVEGAN HOTEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
11
Operating lease commitments
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:
2024
2023
£
£
Total commitments
8,396
-