Company registration number SC331072 (Scotland)
KINTYRE DEVELOPMENT COMPANY LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
KINTYRE DEVELOPMENT COMPANY LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
KINTYRE DEVELOPMENT COMPANY LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
3
2,018,738
1,966,996
Investments
4
754,797
754,797
2,773,535
2,721,793
Current assets
Stocks
81,241
50,600
Debtors
6
184,579
127,830
Cash at bank and in hand
216,305
171,644
482,125
350,074
Creditors: amounts falling due within one year
7
(3,091,130)
(3,048,133)
Net current liabilities
(2,609,005)
(2,698,059)
Total assets less current liabilities
164,530
23,734
Creditors: amounts falling due after more than one year
8
(200,261,297)
(171,386,964)
Net liabilities
(200,096,767)
(171,363,230)
Capital and reserves
Called up share capital
5,371
5,371
Share premium account
618,691
618,691
Other reserves
3,410,880
3,065,841
Profit and loss reserves
(204,131,709)
(175,053,133)
Total equity
(200,096,767)
(171,363,230)
KINTYRE DEVELOPMENT COMPANY LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 2 -
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.
The financial statements were approved by the board of directors and authorised for issue on 23 December 2025 and are signed on its behalf by:
T Southworth
T Southworth
Director
Company Registration No. SC331072
KINTYRE DEVELOPMENT COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information
Kintyre Development Company Limited is a private company limited by shares incorporated in Scotland. The registered office is The Old Clubhouse, Machrihanish, Campbeltown, Argyll, PA28 6PT.
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
Going concern
Notwithstanding the cumulative losses to date, and the company's net liability position, the directors, having been assured of continuing support from the company's immediate parent Machrihanish Investors LLC, have a reasonable expectation that the company will have adequate resources to continue in operational existence for the foreseeable future and that it is therefore appropriate to adopt the going concern basis in preparing the financial statements.true
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.
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:
Freehold buildings
30-50 years straight line
Plant and machinery
3-7 years straight line
Motor vehicles
5 years straight line
Assets under the course of construction are not depreciated.
Land is not depreciated.
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.
KINTYRE DEVELOPMENT COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.5
Investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
1.6
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 profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.7
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.
1.8
Financial instruments
The company only enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities like trade debtors and creditors. These are measured at amortised cost and are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Statement of comprehensive income.
1.9
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.
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.
KINTYRE DEVELOPMENT COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
1.10
Retirement benefits
The company operates a defined contribution plan for it's employees. A defined contribution plan is a pension plan under which the company pays fixed contributions into a separate entity. Once the contributions have been paid the company has no further payment obligations. The contributions are recognised as an expense in the Statement of comprehensive income when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the company in independently administered funds.
1.11
Leases
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.
1.12
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.
1.13
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 profit or loss.
1.14
Finance costs are charged to the Statement of comprehensive income over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Total
75
73
KINTYRE DEVELOPMENT COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
3
Tangible fixed assets
Freehold buildings
Assets under construction
Plant and machinery
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2024
2,558,245
745,696
2,676,477
104,441
6,084,859
Additions
2,378
137,872
66,048
206,298
At 31 December 2024
2,560,623
883,568
2,742,525
104,441
6,291,157
Depreciation and impairment
At 1 January 2024
1,571,794
2,485,925
60,144
4,117,863
Depreciation charged in the year
78,469
65,834
10,253
154,556
At 31 December 2024
1,650,263
2,551,759
70,397
4,272,419
Carrying amount
At 31 December 2024
910,360
883,568
190,766
34,044
2,018,738
At 31 December 2023
986,451
745,696
190,552
44,297
1,966,996
Included within fixtures and fittings are assets held under hire purchase agreements with a net book value of £35,328 (2023: £47,678).
KINTYRE DEVELOPMENT COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
4
Fixed asset investments
2024
2023
£
£
Shares in group undertakings and participating interests
754,797
754,797
Movements in fixed asset investments
Shares in group undertakings
£
Cost or valuation
At 1 January 2024 & 31 December 2024
754,797
Carrying amount
At 31 December 2024
754,797
At 31 December 2023
754,797
5
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are as follows:
Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Brightside Leisure Developments Limited
United Kingdom
Dormant
Ordinary
100.00
The aggregate capital and reserves and the result for the year of the subsidiaries noted above was as follows:
Name of undertaking
Capital and Reserves
£
Brightside Leisure Developments Limited
2,680,478
6
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
91,603
38,033
Other debtors
92,976
89,797
184,579
127,830
KINTYRE DEVELOPMENT COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
7
Creditors: amounts falling due within one year
2024
2023
£
£
Obligations under finance leases
9
10,860
16,384
Trade creditors
96,885
136,221
Taxation and social security
40,588
36,141
Government grants
10
41,323
29,541
Other creditors
2,687,324
2,681,592
Accruals
214,150
148,254
3,091,130
3,048,133
The company has granted security by way of various standard and floating charges over its fixed assets in favour of HSBC Bank PLC, Machrihanish Investors LLC and Highlands and Islands Enterprise.
8
Creditors: amounts falling due after more than one year
2024
2023
£
£
Amounts owed to group undertakings
200,025,298
171,129,377
Other creditors
235,999
257,587
200,261,297
171,386,964
Amounts owed to group undertakings relate to loans due to the immediate parent company which accrue interest at 15%.
The company has granted security by way of various standard and floating charges over its fixed assets in favour of HSBC Bank PLC, Machrihanish Investors LLC and Highlands and Islands Enterprise.
9
Finance lease obligations
2024
2023
Future minimum lease payments due under finance leases:
£
£
Within one year
10,860
16,384
In two to five years
18,262
25,628
29,122
42,012
Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
KINTYRE DEVELOPMENT COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
10
Deferred income
2024
2023
£
£
Deferred income
259,060
261,500
Included in the financial statements as follows:
Current liabilities
41,323
29,541
Non-current liabilities
217,737
231,959
259,060
261,500
11
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:
2024
2023
£
£
Total commitments
2,110,572
2,175,246
12
Related party transactions
Ttruehe company has taken advantage of the exemption within FRS 102 Section 1AC.35 (Related Party Disclosure) from disclosure of related party transactions with other group companies.
13
Parent company
The company's immediate parent company is Machrihanish Investors LLC, a company registered in the USA.
2024-12-312024-01-01falsefalsefalse23 December 2025CCH SoftwareCCH Accounts Production 2025.300No description of principal activityP AlpertG KeatingT SouthworthS BurzinskiSC3310722024-01-012024-12-31SC3310722024-12-31SC3310722023-12-31SC331072core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-31SC331072core:ConstructionInProgressAssetsUnderConstruction2024-12-31SC331072core:PlantMachinery2024-12-31SC331072core:MotorVehicles2024-12-31SC331072core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-31SC331072core:ConstructionInProgressAssetsUnderConstruction2023-12-31SC331072core:PlantMachinery2023-12-31SC331072core:MotorVehicles2023-12-31SC331072core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-31SC331072core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-31SC331072core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-31SC331072core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-31SC331072core:CurrentFinancialInstrumentscore:AfterOneYear2024-12-31SC331072core:CurrentFinancialInstrumentscore:AfterOneYear2023-12-31SC331072core:Non-currentFinancialInstrumentscore:BetweenTwoFiveYears2024-12-31SC331072core:Non-currentFinancialInstrumentscore:BetweenTwoFiveYears2023-12-31SC331072core:ShareCapital2024-12-31SC331072core:ShareCapital2023-12-31SC331072core:SharePremium2024-12-31SC331072core:SharePremium2023-12-31SC331072core:OtherMiscellaneousReserve2024-12-31SC331072core:OtherMiscellaneousReserve2023-12-31SC331072core:RetainedEarningsAccumulatedLosses2024-12-31SC331072core:RetainedEarningsAccumulatedLosses2023-12-31SC331072bus:Director32024-01-012024-12-31SC331072core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-31SC331072core:PlantMachinery2024-01-012024-12-31SC331072core:MotorVehicles2024-01-012024-12-31SC331072core:ConstructionInProgressAssetsUnderConstruction2024-01-012024-12-31SC3310722023-01-012023-12-31SC331072core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-31SC331072core:ConstructionInProgressAssetsUnderConstruction2023-12-31SC331072core:PlantMachinery2023-12-31SC331072core:MotorVehicles2023-12-31SC3310722023-12-31SC331072core:Subsidiary12024-01-012024-12-31SC331072core:Subsidiary112024-01-012024-12-31SC331072core:Subsidiary12024-12-31SC331072core:CurrentFinancialInstruments2024-12-31SC331072core:CurrentFinancialInstruments2023-12-31SC331072core:Non-currentFinancialInstruments2024-12-31SC331072core:Non-currentFinancialInstruments2023-12-31SC331072core:WithinOneYear2024-12-31SC331072core:WithinOneYear2023-12-31SC331072core:BetweenTwoFiveYears2024-12-31SC331072core:BetweenTwoFiveYears2023-12-31SC331072bus:PrivateLimitedCompanyLtd2024-01-012024-12-31SC331072bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-31SC331072bus:FRS1022024-01-012024-12-31SC331072bus:AuditExemptWithAccountantsReport2024-01-012024-12-31SC331072bus:Director12024-01-012024-12-31SC331072bus:Director22024-01-012024-12-31SC331072bus:Director42024-01-012024-12-31SC331072bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP