Company registration number SC063411 (Scotland)
CULLODEN FOODS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025
CULLODEN FOODS LIMITED
CONTENTS
Page
Company information
1
Strategic report
2 - 3
Directors' report
4 - 5
Independent auditor's report
6 - 8
Statement of comprehensive income
9
Balance sheet
10
Statement of changes in equity
11
Notes to the financial statements
12 - 23
CULLODEN FOODS LIMITED
COMPANY INFORMATION
- 1 -
Directors
C A Gow
D J Gow
J B Mcintosh
S F Mcintosh
F M Gow
Secretary
D J Gow
Company number
SC063411
Registered office
Smithton Industrial Estate
Smithton
Inverness
United Kingdom
IV2 7WL
Auditor
Consilium Audit Limited
169 West George Street
Glasgow
Scotland
G2 2LB
CULLODEN FOODS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MAY 2025
- 2 -
The directors present the strategic report for the year ended 31 May 2025.
Review of the business
The company continues to operate as bakers and confectioners.
The directors are pleased with the company's performance again this year. Trading has held up well in a challenging environment and the increase in the company’s cost base is largely as a result of the move to being a Real Living Wage employer.
The company’s primary focus continues to be on making bakery and confectionery produce of the highest quality, while providing a high level of service and welcoming atmosphere in its shops and strengthening partnerships with key wholesale customers. The business also continues to make significant improvements to its online and social media presence.
Once again, the company's staff have gone to great efforts and shown tremendous commitment to the business. The directors would like to take this opportunity to thank them for the loyalty and support they have continued to show to the company.
Principal risks and uncertainties
Price risk
The company is exposed to commodity price risk as a result of its operations. The company seeks to mitigate this risk by annually fixing the price of its key input ingredient.
Food safety
The company is exposed to the financial and reputational risks associated with food safety. The company operates with the highest standards of hygiene control and procedures to minimise this risk.
Health and safety of staff
The company is exposed to the risk of injury to members of staff by the nature of the equipment used and processes required to make the company’s products. The company minimises the risk of serious incidents occurring by carrying out risk assessments, using best practice in training and setting out policies and taking advice from external consultants, where appropriate.
Key performance indicators
The main key performance indicators regularly reviewed by management are:
Weekly sales movements, by location and sales type, against comparative periods.
Ingredient and packaging ratio on sales.
Staff costs by category, against sales.
Key monthly overhead costs against comparative periods and budget.
Monthly EBITDA, against comparative periods and budget.
Future developments
The company continues to grow turnover by driving footfall in the existing retail outlets, steadily increasing the number of its own retail locations and working with key wholesale partners.
Other information and explanations
The company continues to carry out significant work in developing new products, as well as updating products within its current range, all of which must be capable of being produced in significant volume. The directors of the company continue to set very high standards for the introduction of new products and only the best quality ingredients are considered for use in these items.
CULLODEN FOODS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 3 -
D J Gow
Director
28 November 2025
CULLODEN FOODS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MAY 2025
- 4 -
The directors present their annual report and financial statements for the year ended 31 May 2025.
Principal activities
The principal activity of the company continued to be that of the retail of baking and confectionery.
Results and dividends
The results for the year are set out on page 9.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
C A Gow
D J Gow
J B Mcintosh
S F Mcintosh
F M Gow
Auditor
Consilium Audit Limited were appointed as auditor to the company and are deemed to be reappointed under section 487(2) of the Companies Act 2006.
Statement of directors' responsibilities
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
The directors are responsible for the maintenance and integrity of the corporate and financial information included on the Company's website.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
CULLODEN FOODS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 5 -
On behalf of the board
D J Gow
Director
28 November 2025
CULLODEN FOODS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF CULLODEN FOODS LIMITED
- 6 -
Opinion
We have audited the financial statements of Culloden Foods Limited (the 'company') for the year ended 31 May 2025 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 May 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.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
CULLODEN FOODS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CULLODEN FOODS LIMITED
- 7 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:
We ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations.
We identified the laws and regulations applicable to the company through discussions with directors and management and from our knowledge of the regulatory environment relevant to the company.
We assessed the extent of compliance with laws and regulations through making enquiries of management and inspecting legal correspondence.
We assessed the susceptibility of the company's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by making enquiries of management as to where they considered there was susceptibility to fraud and their knowledge of actual, suspected and alleged fraud.
To address the risk of fraud through management bias and override of controls, we tested journal entries to identify unusual transactions, we assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias and we investigated the rationale behind significant or unusual transactions.
There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence.
Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.
CULLODEN FOODS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CULLODEN FOODS LIMITED
- 8 -
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
Andrew McKay
Senior Statutory Auditor
For and on behalf of Consilium Audit Limited
Statutory Auditor
169 West George Street
Glasgow
Scotland
G2 2LB
28 November 2025
CULLODEN FOODS LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MAY 2025
- 9 -
2025
2024
Notes
£
£
Turnover
3
11,347,705
10,772,434
Cost of sales
(4,417,916)
(4,132,547)
Gross profit
6,929,789
6,639,887
Distribution costs
(3,187,749)
(2,815,350)
Administrative expenses
(3,630,757)
(3,341,483)
Other operating income
216,610
3,500
Operating profit
4
327,893
486,554
Interest receivable and similar income
2,805
11,966
Interest payable and similar expenses
7
(7,083)
(7,741)
Profit before taxation
323,615
490,779
Tax on profit
8
(171,869)
(29,928)
Profit for the financial year
151,746
460,851
The profit and loss account has been prepared on the basis that all operations are continuing operations.
The notes on pages 12 to 23 form part of these financial statements.
CULLODEN FOODS LIMITED
BALANCE SHEET
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
10
4,714,390
3,005,751
Investments
11
40
40
4,714,430
3,005,791
Current assets
Stocks
12
244,492
215,213
Debtors
13
526,753
636,900
Cash at bank and in hand
829,700
809,820
1,600,945
1,661,933
Creditors: amounts falling due within one year
14
(1,862,037)
(1,176,761)
Net current (liabilities)/assets
(261,092)
485,172
Total assets less current liabilities
4,453,338
3,490,963
Creditors: amounts falling due after more than one year
15
(1,100,355)
(8,155)
Provisions for liabilities
Deferred tax liability
17
400,924
282,495
(400,924)
(282,495)
Net assets
2,952,059
3,200,313
Capital and reserves
Called up share capital
20
30,500
30,500
Profit and loss reserves
2,921,559
3,169,813
Total equity
2,952,059
3,200,313
The notes on pages 12 to 23 form part of these financial statements.
The financial statements were approved by the board of directors and authorised for issue on 28 November 2025 and are signed on its behalf by:
D J Gow
Director
Company Registration No. SC063411
CULLODEN FOODS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MAY 2025
- 11 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 June 2023
30,500
2,838,587
2,869,087
Year ended 31 May 2024:
Profit and total comprehensive income for the year
-
460,851
460,851
Dividends
9
-
(129,625)
(129,625)
Balance at 31 May 2024
30,500
3,169,813
3,200,313
Year ended 31 May 2025:
Profit and total comprehensive income for the year
-
151,746
151,746
Dividends
9
-
(400,000)
(400,000)
Balance at 31 May 2025
30,500
2,921,559
2,952,059
The notes on pages 12 to 23 form part of these financial statements.
CULLODEN FOODS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025
- 12 -
1
Accounting policies
Company information
Culloden Foods Limited is a private company limited by shares incorporated in Scotland. The registered office is Smithton Industrial Estate, Smithton, Inverness, Highland, United Kingdom, IV2 7WL. The company's registration number is SC063411.
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.
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.
This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
The financial statements of the company are consolidated in the financial statements of Harry Gow Limited. These consolidated financial statements are available from its registered office.
1.2
Going concern
Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
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.
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.
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.
CULLODEN FOODS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 13 -
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% on cost
Leasehold land and buildings
over the term of the lease
Plant and equipment
at varying rates of cost
Fixtures and fittings
20% on cost and 10% on cost
Motor vehicles
20% on cost
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 the profit and loss account.
1.5
Fixed asset investments
Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.
Investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
1.6
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.
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 the profit and loss account, 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 the profit and loss account, 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.
1.7
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.
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 the profit and loss account. Reversals of impairment losses are also recognised in the profit and loss account.
CULLODEN FOODS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 14 -
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 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.
1.10
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 when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.
1.11
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
CULLODEN FOODS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 15 -
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.
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 profit and loss account, 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
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. Payments to defined contribution retirement benefit schemes are charges as an expense as they fall due.
1.14
Leases
Assets held under hire purchase agreements are capitalised and disclosed under tangible fixed assets at their fair value, and are depreciated in accordance with the above depreciation policies.
Future instalments payable under such agreements, net of finance charges, are included within creditors. Rentals payable are apportioned between the capital element, which reduces the outstanding obligation included within creditors, and the finance element, which is charged to the profit and loss account on a straight line basis.
Rentals payable under operating leases, including any lease incentives received, are charged to the profit and loss account 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.
CULLODEN FOODS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 16 -
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.
Government grants relating to turnover are recognised as income over the periods when the related costs are incurred. Grants relating to an asset are recognised in income systematically over the asset's expected useful life. If part of such a grant is deferred it is recognised as deferred income rather than being deducted from the asset's carrying amount.
1.16
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in the profit and loss account.
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.
Judgements in applying accounting policies and key sources of estimation uncertainty
Preparation of the financial statements requires management to make significant judgements and estimates. In preparing the financial statements the directors have made the following judgements:
Determine whether leases entered in to by the Company as a lessee are operating or finance leases. These decisions depend on an assessment of whether the risks and rewards of ownership have been transferred from the lessor to the lessee on a lease by lease basis.
Determine whether there are indicators of impairment of the Company's tangible assets. Factors taken into consideration in reaching such a decision include the economic viability and expected future financial performance of the asset.
Determine whether any bad debt provision is required via review of trade debtors, with debts provided for on a specific basis. Factors considered include customer payment history and agreed credit terms.
Determine whether any stock provision is required via comparison of cost and net realisable value of stock on an item by item basis.
Determine the correct accounting for government grants including calculating the split between what should be held on the balance sheet as deferred income and what should be released to the profit and loss account.
3
Turnover and other revenue
2025
2024
£
£
Other revenue
Interest income
2,805
11,966
Grants released
30,000
3,500
CULLODEN FOODS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
3
Turnover and other revenue
(Continued)
- 17 -
The turnover and profit before taxation are attributable to the Company's principal activity.
All turnover is generated in the United Kingdom.
4
Operating profit
2025
2024
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange (gains)/losses
2,273
Government grants released
(30,000)
(3,500)
Fees payable to the company's auditor for the audit of the company's financial statements
27,000
Depreciation of owned tangible fixed assets
498,571
485,343
Depreciation of tangible fixed assets held under finance leases
27,318
16,879
Loss on disposal of tangible fixed assets
21,814
-
Operating lease charges
321,626
266,130
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
215
205
Their aggregate remuneration comprised:
2025
2024
£
£
Wages and salaries
5,183,754
4,520,696
Social security costs
465,395
365,160
Pension costs
157,566
147,616
5,806,715
5,033,472
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
586,335
367,346
Company pension contributions to defined contribution schemes
64,200
64,200
650,535
431,546
CULLODEN FOODS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
6
Directors' remuneration
(Continued)
- 18 -
Remuneration disclosed above include the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
149,660
95,743
Company pension contributions to defined contribution schemes
18,600
18,600
168,260
114,343
7
Interest payable and similar expenses
2025
2024
£
£
Interest on finance leases and hire purchase contracts
7,083
7,741
8
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
70,617
167,604
Adjustments in respect of prior periods
(17,177)
(9,326)
Total current tax
53,440
158,278
Deferred tax
Origination and reversal of timing differences
118,429
(128,350)
Total tax charge
171,869
29,928
CULLODEN FOODS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
8
Taxation
(Continued)
- 19 -
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
Profit before taxation
323,615
490,779
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
80,904
122,695
Tax effect of expenses that are not deductible in determining taxable profit
3,150
Tax effect of income not taxable in determining taxable profit
(7,500)
Adjustments in respect of prior years
(17,177)
(9,326)
Fixed asset differences
(8,240)
24,539
Deferred tax movement
118,429
(128,350)
Other movements
5,453
17,220
Taxation charge for the year
171,869
29,928
9
Dividends
2025
2024
£
£
Final paid
400,000
129,625
CULLODEN FOODS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 20 -
10
Tangible fixed assets
Freehold land and buildings
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 June 2024
782,190
1,285,136
3,396,819
319,387
245,604
6,029,136
Additions
1,084,252
1,091,633
28,263
52,195
2,256,343
Disposals
(160,328)
(160,328)
At 31 May 2025
782,190
2,369,388
4,328,124
347,650
297,799
8,125,151
Depreciation and impairment
At 1 June 2024
396,247
512,085
1,701,946
227,251
185,856
3,023,385
Depreciation charged in the year
15,642
128,048
305,398
31,777
45,024
525,889
Eliminated in respect of disposals
(138,513)
(138,513)
At 31 May 2025
411,889
640,133
1,868,831
259,028
230,880
3,410,761
Carrying amount
At 31 May 2025
370,301
1,729,255
2,459,293
88,622
66,919
4,714,390
At 31 May 2024
385,943
773,051
1,694,873
92,136
59,748
3,005,751
The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.
2025
2024
£
£
Plant and equipment
187,312
162,607
Motor vehicles
66,919
42,042
254,231
204,649
11
Fixed asset investments
2025
2024
£
£
Unlisted investments
40
40
12
Stocks
2025
2024
£
£
Raw materials and consumables
244,492
215,213
CULLODEN FOODS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 21 -
13
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
467,809
384,189
Amounts owed by group undertakings
416
Other debtors
3,398
170,328
Prepayments and accrued income
55,546
81,967
526,753
636,900
14
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Obligations under finance leases
16
34,388
63,676
Trade creditors
624,152
694,063
Amounts owed to group undertakings
400,033
Corporation tax
70,617
151,601
Other taxation and social security
254,847
87,473
Government grants
18
120,000
Other creditors
92,699
24,662
Accruals and deferred income
265,301
155,286
1,862,037
1,176,761
15
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Obligations under finance leases
16
50,360
8,155
Government grants
18
1,049,995
1,100,355
8,155
16
Finance lease obligations
2025
2024
Future minimum lease payments due under finance leases:
£
£
Within one year
34,388
63,676
In two to five years
50,360
8,155
84,748
71,831
Hire purchase or finance lease liabilities are secured over the assets to which they relate.
CULLODEN FOODS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 22 -
17
Deferred taxation
The following are the major deferred tax liabilities recognised by the company and movements thereon:
2025
2024
Balances:
£
£
Accelerated capital allowances
402,732
284,303
Retirement benefit obligations
(1,808)
(1,808)
400,924
282,495
2025
Movements in the year:
£
Liability at 1 June 2024
282,495
Charge to profit or loss
118,429
Liability at 31 May 2025
400,924
18
Government grants
2025
2024
£
£
Arising from government grants
1,169,995
-
Included in the financial statements as follows:
Current liabilities
120,000
Non-current liabilities
1,049,995
1,169,995
19
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
157,566
147,616
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.
Contributions totalling £21,566 (2024 - £17,562) were payable to the fund at the reporting date and are included in creditors.
CULLODEN FOODS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 23 -
20
Share capital
2025
2024
£
£
Ordinary share capital
Issued and fully paid
30,500 Ordinary shares of £1
30,500
30,500
21
Operating lease commitments
Lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
2025
2024
£
£
Within one year
199,220
202,920
Between two and five years
374,263
464,783
In over five years
225,000
270,000
798,483
937,703
22
Ultimate controlling party
There is no ultimate controlling party.
23
Ultimate parent company
The Company's immediate and ultimate parent undertaking is Harry Gow Limited, a company registered in Scotland, which is the smallest and largest group of companies for which group financial statements are prepared. Copies of the group financial statements are available to the public from Companies House.
2025-05-312024-06-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200C A GowJ B McintoshS F McintoshF M GowF M GowD J GowSC0634112024-06-012025-05-31SC063411bus:Director12024-06-012025-05-31SC063411bus:CompanySecretaryDirector12024-06-012025-05-31SC063411bus:Director22024-06-012025-05-31SC063411bus:Director32024-06-012025-05-31SC063411bus:Director42024-06-012025-05-31SC063411bus:CompanySecretary12024-06-012025-05-31SC063411bus:Director52024-06-012025-05-31SC063411bus:RegisteredOffice2024-06-012025-05-31SC0634112025-05-31SC0634112023-06-012024-05-31SC063411core:RetainedEarningsAccumulatedLosses2023-06-012024-05-31SC063411core:RetainedEarningsAccumulatedLosses2024-06-012025-05-31SC0634112024-05-31SC063411core:LandBuildingscore:OwnedOrFreeholdAssets2025-05-31SC063411core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-05-31SC063411core:PlantMachinery2025-05-31SC063411core:FurnitureFittings2025-05-31SC063411core:MotorVehicles2025-05-31SC063411core:LandBuildingscore:OwnedOrFreeholdAssets2024-05-31SC063411core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-05-31SC063411core:PlantMachinery2024-05-31SC063411core:FurnitureFittings2024-05-31SC063411core:MotorVehicles2024-05-31SC063411core:CurrentFinancialInstrumentscore:WithinOneYear2025-05-31SC063411core:CurrentFinancialInstrumentscore:WithinOneYear2024-05-31SC063411core:Non-currentFinancialInstrumentscore:AfterOneYear2025-05-31SC063411core:Non-currentFinancialInstrumentscore:AfterOneYear2024-05-31SC063411core:CurrentFinancialInstruments2025-05-31SC063411core:CurrentFinancialInstruments2024-05-31SC063411core:Non-currentFinancialInstruments2025-05-31SC063411core:Non-currentFinancialInstruments2024-05-31SC063411core:ShareCapital2025-05-31SC063411core:ShareCapital2024-05-31SC063411core:RetainedEarningsAccumulatedLosses2025-05-31SC063411core:RetainedEarningsAccumulatedLosses2024-05-31SC063411core:ShareCapital2023-05-31SC063411core:RetainedEarningsAccumulatedLosses2023-05-31SC063411core:ShareCapitalOrdinaryShareClass12025-05-31SC063411core:ShareCapitalOrdinaryShareClass12024-05-31SC063411core:LandBuildingscore:OwnedOrFreeholdAssets2024-06-012025-05-31SC063411core:LandBuildingscore:LongLeaseholdAssets2024-06-012025-05-31SC063411core:PlantMachinery2024-06-012025-05-31SC063411core:FurnitureFittings2024-06-012025-05-31SC063411core:MotorVehicles2024-06-012025-05-31SC063411core:UKTax2024-06-012025-05-31SC063411core:UKTax2023-06-012024-05-31SC06341112024-06-012025-05-31SC06341112023-06-012024-05-31SC06341122024-06-012025-05-31SC06341122023-06-012024-05-31SC06341132024-06-012025-05-31SC06341132023-06-012024-05-31SC063411core:LandBuildingscore:OwnedOrFreeholdAssets2024-05-31SC063411core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-05-31SC063411core:PlantMachinery2024-05-31SC063411core:FurnitureFittings2024-05-31SC063411core:MotorVehicles2024-05-31SC0634112024-05-31SC063411core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-06-012025-05-31SC063411core:Non-currentFinancialInstrumentscore:UnlistedNon-exchangeTraded2025-05-31SC063411core:Non-currentFinancialInstrumentscore:UnlistedNon-exchangeTraded2024-05-31SC063411core:WithinOneYear2025-05-31SC063411core:WithinOneYear2024-05-31SC063411core:BetweenTwoFiveYears2025-05-31SC063411core:BetweenTwoFiveYears2024-05-31SC063411core:MoreThanFiveYears2025-05-31SC063411bus:PrivateLimitedCompanyLtd2024-06-012025-05-31SC063411bus:FRS1022024-06-012025-05-31SC063411bus:Audited2024-06-012025-05-31SC063411bus:FullAccounts2024-06-012025-05-31xbrli:purexbrli:sharesiso4217:GBP