Company registration number SC413390 (Scotland)
MACC DEVELOPMENTS LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
MACC DEVELOPMENTS LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
3 - 9
MACC DEVELOPMENTS LIMITED
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
5
45,603
31,062
Current assets
Debtors
6
186,747
73,902
Cash at bank and in hand
286,632
224,104
473,379
298,006
Creditors: amounts falling due within one year
7
(230,966)
(253,267)
Net current assets
242,413
44,739
Net assets
288,016
75,801
Capital and reserves
Called up share capital
9
1
1
Profit and loss reserves
10
288,015
75,800
Total equity
288,016
75,801
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
The financial statements were approved by the board of directors and authorised for issue on 30 October 2025 and are signed on its behalf by:
Mrs E M S Eynon
Director
Company registration number SC413390 (Scotland)
MACC DEVELOPMENTS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 April 2023
1
133,808
133,809
Year ended 31 March 2024:
Profit and total comprehensive income
-
81,992
81,992
Distributions to parent charity under gift aid
-
(140,000)
(140,000)
Balance at 31 March 2024
1
75,800
75,801
Year ended 31 March 2025:
Profit and total comprehensive income
-
306,215
306,215
Distributions to parent charity under gift aid
-
(94,000)
(94,000)
Balance at 31 March 2025
1
288,015
288,016
MACC DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
1
Accounting policies
Company information
MACC Developments Limited is a private company limited by shares incorporated in Scotland. The registered office is Building 79 DE, Machrihanish, Campbeltown, ARGYLL, PA28 6NU.
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. 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.
The company recognises revenue from the following major sources: rent, electricity and sewerage. Rental income is for the provision of office space, accommodation and storage.
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:
Plant and equipment
20% straight line
Fixtures and fittings
10% straight line
Computers
20% 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.
1.4
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). 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.
MACC DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 4 -
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.
1.5
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.
1.6
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.
MACC DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 5 -
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.
1.7
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.
1.8
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.
1.9
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.10
Leases
As lessee
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.
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.
MACC DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 6 -
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
8
11
4
Taxation
No charge to corporation tax arises due to the payment of gift aid donations to its parent charity undertaking.
5
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 April 2024
90,551
10,515
7,897
26,853
135,816
Additions
5,250
1,643
25,336
32,229
At 31 March 2025
95,801
10,515
9,540
52,189
168,045
Depreciation and impairment
At 1 April 2024
71,056
5,258
7,110
21,330
104,754
Depreciation charged in the year
8,459
1,051
463
7,715
17,688
At 31 March 2025
79,515
6,309
7,573
29,045
122,442
Carrying amount
At 31 March 2025
16,286
4,206
1,967
23,144
45,603
At 31 March 2024
19,495
5,257
787
5,523
31,062
6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
129,069
58,550
Other debtors
35,058
15,352
Prepayments and accrued income
22,620
186,747
73,902
MACC DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
7
Creditors: amounts falling due within one year
2025
2024
£
£
Payments received on account
49,227
47,012
Trade creditors
2,720
53,247
Taxation and social security
33,150
30,410
Other creditors
17,358
17,358
Accruals and deferred income
128,511
105,240
230,966
253,267
8
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
4,874
4,999
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.
9
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
1
1
1
1
10
Profit and loss reserves
The profit and loss account includes all current and prior period retained profits and losses, less distributions paid to the parent charity.
11
Audit report information
As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006.
The auditor's report is unqualified and includes the following:
Opinion
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 March 2025 and of its profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
MACC DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
11
Audit report information
(Continued)
- 8 -
Senior Statutory Auditor:
Neil Reid FCCA
Statutory Auditor:
William Duncan + Co (Audit) Ltd
Date of audit report:
30 October 2025
12
Operating lease commitments
As lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:
2025
2024
£
£
Total commitments
732,833
760,833
The operating leases represent leases of property assets to third parties. The leases are negotiated over terms of short, medium, and long-term durations, typically ranging from 1 to 25 years, and rentals are fixed for periods of 2 to 5 years depending on the lease length. There are 3 properties leased over 99-125 year period with rent reviews every 10 years. All leases include a provision for upward-only rent reviews according to prevailing market conditions. There are no options in place for either party to extend the lease terms.
2025
2024
Future amounts receivable under operating leases:
£
£
Total commitments
20,988,533
10,582,935
MACC DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 9 -
13
Related party transactions
Transactions with related parties
During the year the company entered into the following transactions with related parties:
MACC Developments Limited donated £94,000 (2024: £140,000) to Machrihanish Airbase Community Company, which is it's parent company, in respect of the profits of the previous period.
As at 31 March 2025, the Company owed it's parent company £17,700 (2024: £2,229). No interest is charged on the balance to Machrihanish Airbase Community Company.
During the year, MACC Developments Limited, paid head lease rentals of £28,000 (2024 - £28,000) to Machrihanish Airbase Community Company. There is a formal lease in place for MACC Developments Limited to pay Machrihanish Airbase Community Company annual lease payments of £28,000. The charity charged £34,230 (2024: £37,190) for electricity generated from their solar panels.
During the year, the following transactions occurred with businesses owned by Directors of the Company and/or parent charity:
- £8,294 (2024 - £10,045) was paid to Jim Martin Supplies, which is owned by J Martin (Director of the subsidiary), and £9,920 (2024: £5,575) was received from Jim Martin Supplies for property rental, raw water supply and sale of scrap.
- £1,725 (2024 - £3,403) rental income from D Ralston (director of the Charity).
- £7,192 (2024 - £6,800) rental income was received from MACC Gym Ltd, which is owned by E Eynon (Director of the subsidiary)
- £1,694 (2024 - £1,697) rental income from MACC Livery Yard, which is owned by E Eynon (Director of the subsidiary).
- £888 (2024 - £689) rental income from A Hemmings (Director of Charity).
- £3,850 (2024 - £0) consulting expenses paid to I Wardrop (Director of the subsidiary).
- £0 (2024 - £449) other income was received from Kintyre & Argyll Events Ltd, which is owned by M Paterson, J Martin and I Wardrop (all Directors of the subsidiary)
- £38,232 (2024 - £3,656) accommodation income and MACC Lab site costs recharged to Discover Space UK Limited, a joint-venture in FY25.
14
Parent company
The ultimate parent undertaking and controlling party is Machrihanish Airbase Community Company, a charity registered in Scotland. Machrihanish Airbase Community Company is the parent undertaking of the smallest and largest group of which the Company is the member and for which group financial statements are prepared.
The following are the parents of the largest and smallest groups in which this company's results are consolidated:
Largest group
Machrihanish Airbase Community Company
Smallest group
Machrihanish Airbase Community Company