Company Registration No. NI067637 (Northern Ireland)
BALLYCAIRN FARMS LTD
UNAUDITED FILLETED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
BALLYCAIRN FARMS LTD
CONTENTS
Page
Company information
1
Balance sheet
2 - 3
Notes to the financial statements
4 - 11
BALLYCAIRN FARMS LTD
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 2 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
4
399,297
391,537
Investments
5
120,000
120,000
519,297
511,537
Current assets
Stocks
6
905,654
876,890
Debtors
7
162,973
128,781
Cash at bank and in hand
707,471
577,957
1,776,098
1,583,628
Creditors: amounts falling due within one year
8
(265,485)
(224,276)
Net current assets
1,510,613
1,359,352
Total assets less current liabilities
2,029,910
1,870,889
Creditors: amounts falling due after more than one year
9
(45,238)
(121,123)
Provisions for liabilities
10
(99,000)
(97,000)
Net assets
1,885,672
1,652,766
Capital and reserves
Called up share capital
11
3
3
Profit and loss reserves
1,885,669
1,652,763
Total equity
1,885,672
1,652,766
The notes on pages 4 to 11 form part of these financial statements
Compiled without audit or independent verification - refer to independent accountants' report
BALLYCAIRN FARMS LTD
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 3 -
Directors' statement in respect of the financial statements
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 of the Companies Act 2006.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and the Financial Reporting Standard FRS 102 1A - Small Entities.
The financial statements were approved by the board of directors and authorised for issue on 17 September 2025 and are signed on its behalf by:
William McCollum
Andrew McCollum
..............................
..............................
William McCollum
Andrew McCollum
Director
Director
Company Registration No. NI067637
The notes on pages 4 to 11 form part of these financial statements
Compiled without audit or independent verification - refer to independent accountants' report
BALLYCAIRN FARMS LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
1
Accounting policies
Company information
Ballycairn Farms Ltd is a private company limited by shares incorporated in Northern Ireland. The registered office and business address is 204 Ballycairn Road, Coleraine, BT51 3NJ.
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.
The principal accounting policies adopted are set out below.
1.2
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.
1.3
Intangible fixed assets other than goodwill
Intangible assets comprise farm entitlements which were capitalised in the financial statements at original value.
The directors reviewed the value of the asset and impaired the carrying value to market value. Amortisation is calculated to write off the value in equal annual instalments from the date of revaluation over the estimated useful life of 60 months.
1.4
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:
Agricultural works
10% reducing balance
Plant and machinery
15% reducing balance
Farm tractors
10% straight line
Office equipment
25% straight line
Motor vehicles
25% 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.
1.5
Fixed asset investments
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
BALLYCAIRN FARMS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
1.6
Stocks
Stocks are stated at the lower of cost and net realisable value.
Mature dairy livestock are accounted for within the production herd in accordance with the Income Taxes Act 2005.
1.7
Cash at bank and in hand
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.
1.8
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. 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.
1.9
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.
BALLYCAIRN FARMS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 6 -
1.10
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 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.
1.11
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.
1.12
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.13
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 balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to the profit and loss account so as to produce a constant periodic rate of interest on the remaining balance of the liability.
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.
1.14
Dividends to the company's ordinary shareholders are recognised as a liability of the company when approved by the company's directors.
BALLYCAIRN FARMS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 7 -
1.15
Shares are included in shareholders funds. Other instruments are classified as liabilities if not included in shareholders funds and if they contain an obligation to transfer economic benefits. The finance cost recognised in the profit and loss account in respect of the capital instruments other than equity shares is allocated to periods over the term of the instrument at a constant rate on the carrying amount.
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Total
5
5
3
Intangible fixed assets
Entitlements
£
Cost
At 1 January 2024 and 31 December 2024
603,210
Amortisation and impairment
At 1 January 2024 and 31 December 2024
603,210
Carrying amount
At 31 December 2024
At 31 December 2023
BALLYCAIRN FARMS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
4
Tangible fixed assets
Agricultural works
Plant and machinery
Farm tractors
Office equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2024
14,891
877,413
96,802
1,438
65,265
1,055,809
Additions
79,876
79,876
At 31 December 2024
14,891
957,289
96,802
1,438
65,265
1,135,685
Depreciation and impairment
At 1 January 2024
11,297
569,086
64,385
1,407
18,097
664,272
Depreciation charged in the year
359
50,383
9,550
31
11,793
72,116
At 31 December 2024
11,656
619,469
73,935
1,438
29,890
736,388
Carrying amount
At 31 December 2024
3,235
337,820
22,867
35,375
399,297
At 31 December 2023
3,594
308,327
32,417
31
47,168
391,537
BALLYCAIRN FARMS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
4
Tangible fixed assets
(Continued)
- 9 -
Tangible fixed assets includes assets held under finance leases or hire purchase contracts, as follows:
2024
2023
£
£
Farm tractors
21,892
29,292
21,892
29,292
Depreciation charge for the year in respect of leased assets
3,700
3,700
5
Fixed asset investments
2024
2023
£
£
Listed investments
120,000
120,000
6
Stocks
2024
2023
£
£
Production herd
641,266
615,837
Other stock
264,388
261,053
905,654
876,890
7
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
132,040
91,592
Other debtors
28,570
36,914
Prepayments and accrued income
2,363
275
162,973
128,781
BALLYCAIRN FARMS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
8
Creditors: amounts falling due within one year
2024
2023
£
£
Obligations under finance leases
3,063
Trade creditors
138,694
143,204
Corporation tax
98,300
50,145
Other taxation and social security
4,615
1,551
Accruals and deferred income
23,876
26,313
265,485
224,276
The bank overdraft is secured by a personal guarantee from the directors and a floating charge over the assets of the company.
9
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Directors' loan
45,238
121,123
10
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
99,000
97,000
2024
Movements in the year:
£
Liability at 1 January 2024
97,000
Charge to profit or loss
2,000
Liability at 31 December 2024
99,000
BALLYCAIRN FARMS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
11
Called up share capital
2024
2023
£
£
Ordinary share capital
Issued and fully paid
3 Ordinary Shares of £1 each
3
3
3
3
12
Financial commitments
The company had no financial commitments at 31 December 2024 or at 31 December 2023.
13
Capital commitments
The company had no capital commitments at 31 December 2024 or at 31 December 2023.
14
Control
The company is controlled by the directors.
15
Related party transactions
The balance on the directors' loan account at the year end amounted to £45,238 (2023: £121,123) and is included within creditors due after one year. No interest is payable on these loans.
During the year a partnership in which the directors are involved provided conacre grazing to the company. The charge for the grazing was £21,000 (2023: £21,000).