Company registration number SC262354 (Scotland)
Storas Uibhist Limited
financial statements
for the year ended 31 December 2024
Pages for filing with registrar
Storas Uibhist Limited
Contents
Page
Balance sheet
1
Notes to the financial statements
2 - 8
Storas Uibhist Limited
Balance sheet
as at 31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
4
977,313
966,029
Current assets
Stocks
47,420
30,373
Debtors
5
421,679
441,872
Cash at bank and in hand
13,570
35,784
482,669
508,029
Creditors: amounts falling due within one year
6
(5,806,100)
(5,533,346)
Net current liabilities
(5,323,431)
(5,025,317)
Total assets less current liabilities
(4,346,118)
(4,059,288)
Creditors: amounts falling due after more than one year
7
-
0
(7,693)
Net liabilities
(4,346,118)
(4,066,981)
Capital and reserves
Called up share capital
1
1
Profit and loss reserves-non-distributable
8
97,693
97,693
Profit and loss reserves-distributable
(4,443,812)
(4,164,675)
Total equity
(4,346,118)
(4,066,981)

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

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 28 May 2026 and are signed on its behalf by:
P F Steele
Director
Company registration number SC262354 (Scotland)
Storas Uibhist Limited
Notes to the financial statements
for the year ended 31 December 2024
- 2 -
1
Accounting policies
Company information

Storas Uibhist Limited is a private company limited by shares incorporated in Scotland. The registered office is Oifis Storas, Daliburgh, South Uist, HS8 5SS.

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, unless otherwise specifically stated in these accounting policies. The principal accounting policies adopted are set out below.

Related party exemption

The company has taken advantage of the exemption, under section 33 of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

1.2
Going concern

The directors have prepared the financial statements on a going concern basis.

 

In doing so, they have considered the Company’s financial position and cash flow forecasts for a period of at least 12 months from the date of approval of these financial statements.

 

The company has forecast a shortfall in income over the next 12 months and there is a resultant expectation that it will require financial support from its parent company to be able to meet forecast costs.

 

The parent company (South Uist Estates Limited) has provided a formal Letter of Financial Support confirming that it will provide such funding as required for a period of not less than 12 months from the date of approval of these financial statements. The directors of the parent company have confirmed both the intention and financial capacity to provide this support.

 

Accordingly, the directors have a reasonable expectation that the Company will continue in operational existence for the foreseeable future. Accordingly, the directors continue to adopt the going concern basis of accounting in preparing these financial statements.

1.3
Turnover

Turnover is stated net of VAT and is derived from the rental of Grogarry lodge, shooting, stalking and fishing activities, and golf club merchandise.

 

Turnover from the sale of goods is recognised when goods have been delivered. Turnover from the supply of services represents the value of services provided under contracts to the extent that there is a right to consideration and is recorded at the value of consideration due. Where the contract has only been partially completed at the balance sheet date, turnover represents the value of the service provided to date based on a proportion of the total contract value. Non refundable deposits are recognised when receivable.

Storas Uibhist Limited
Notes to the financial statements (continued)
for the year ended 31 December 2024
1
Accounting policies (continued)
- 3 -
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 property
2% straight line (after assets are brought into use)
Fishing huts & shed
2% straight line
Estate housing
20% straight line
Plant and equipment
20% - 25% straight line
Grogarry Lodge
20% straight line
Motor vehicles
25% straight line

Freehold land and assets in the course of construction are 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.

1.5
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.

1.6
Stocks

Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

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 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.

Storas Uibhist Limited
Notes to the financial statements (continued)
for the year ended 31 December 2024
1
Accounting policies (continued)
- 4 -
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.

Loans

Intercompany loan balances between group members have been reviewed and a notional interest rate of 0.01% has been applied against the average balance owed during the year.

 

Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method.

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.

Storas Uibhist Limited
Notes to the financial statements (continued)
for the year ended 31 December 2024
1
Accounting policies (continued)
- 5 -
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.

1.10
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.11
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 capitalised in the balance sheet and recognised 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 profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

 

Assets held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter.

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

Grants that do not impose specified future performance-related conditions are recognised as income when the proceeds are received or receivable. Grants that impose specified future performance-related conditions are recognised as income only when the performance-related conditions have been met.

Storas Uibhist Limited
Notes to the financial statements (continued)
for the year ended 31 December 2024
- 6 -
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.

 

There were no significant estimates and assumptions made in preparing these financial statements.

3
Employees

The average monthly number of persons employed by the company during the year was:

2024
2023
Number
Number
Total
17
20
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2024
958,603
650,264
1,608,867
Additions
42,572
55,274
97,846
Disposals
-
0
(8,075)
(8,075)
At 31 December 2024
1,001,175
697,463
1,698,638
Depreciation and impairment
At 1 January 2024
111,524
531,314
642,838
Depreciation charged in the year
17,837
65,495
83,332
Eliminated in respect of disposals
-
0
(4,845)
(4,845)
At 31 December 2024
129,361
591,964
721,325
Carrying amount
At 31 December 2024
871,814
105,499
977,313
At 31 December 2023
847,079
118,950
966,029
Storas Uibhist Limited
Notes to the financial statements (continued)
for the year ended 31 December 2024
4
Tangible fixed assets (continued)
- 7 -

Included in the cost of freehold property is land of £70,000 (2023: £70,000) which is not depreciated.

 

Fixed assets include assets held under hire purchase contracts. The cost of those assets is £84,075 (2023: £84,075) and the net book value at the year-end is £3,324 (2023: £6,649).

 

5
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
26,657
92,597
Amounts owed by group undertakings
372,386
332,349
Other debtors
4,000
4,400
Prepayments and accrued income
18,636
12,526
421,679
441,872
6
Creditors: amounts falling due within one year
2024
2023
£
£
Obligations under finance leases
7,693
2,470
Trade creditors
49,538
25,586
Amounts owed to group undertakings
5,703,441
5,432,122
Taxation and social security
9,753
5,803
Other creditors
918
253
Accruals and deferred income
34,757
67,112
5,806,100
5,533,346

The company had £7,693 (2023: £10,163) of secured debts included within creditors at the year-end. The hire purchase leasing agreement is secured against the assets held under the agreement.

7
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Obligations under finance leases
-
0
7,693
8
Profit and loss reserves - non-distributable
2024
2023
£
£
At the beginning and end of the year
97,693
97,693
Storas Uibhist Limited
Notes to the financial statements (continued)
for the year ended 31 December 2024
8
Profit and loss reserves - non-distributable (continued)
- 8 -

The non-distributable reserves relate to a land & property gains arising from a revaluation survey carried out in the year ended 31 December 2011.

9
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:

Senior Statutory Auditor:
Angus McCuaig
Statutory Auditor:
Anderson Anderson & Brown Audit LLP
Date of audit report:
29 May 2026
10
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

Restated
2024
2023
£
£
Within one year
30,140
14,518
Between two and five years
14,171
31,795
44,311
46,313
11
Ultimate controlling party

The ultimate parent company is Sealladh na Beinne Moire which owns and controls 100% of the ordinary share capital of South Uist Estates Limited, the immediate parent company of Storas Uibhist Limited. There is no ultimate controlling party.

2024-12-312024-01-01falsefalsefalse29 May 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityM T SchmollerN D MasAskillD J SteeleD J CameronC M WalkerR J MacKenzieI S MorrisonJ PeterannaA J MacdonaldI M MacleodS G ThomsonM BurrP F SteeleR J H Mackay2026-05-28Angus McCuaigSC2623542024-01-012024-12-31SC2623542024-12-31SC2623542023-12-31SC262354core:LandBuildings2024-12-31SC262354core:OtherPropertyPlantEquipment2024-12-31SC262354core:LandBuildings2023-12-31SC262354core:OtherPropertyPlantEquipment2023-12-31SC262354core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-31SC262354core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-31SC262354core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-31SC262354core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-31SC262354core:ShareCapital2024-12-31SC262354core:ShareCapital2023-12-31SC262354core:RevaluationReserve2024-12-31SC262354core:RevaluationReserve2023-12-31SC262354core:RetainedEarningsAccumulatedLosses2024-12-31SC262354core:RetainedEarningsAccumulatedLosses2023-12-31SC262354bus:Director132024-01-012024-12-31SC262354core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-31SC262354core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-31SC262354core:LeaseholdImprovements2024-01-012024-12-31SC262354core:PlantMachinery2024-01-012024-12-31SC262354core:FurnitureFittings2024-01-012024-12-31SC262354core:MotorVehicles2024-01-012024-12-31SC2623542023-01-012023-12-31SC262354core:LandBuildings2023-12-31SC262354core:OtherPropertyPlantEquipment2023-12-31SC2623542023-12-31SC262354core:LandBuildings2024-01-012024-12-31SC262354core:OtherPropertyPlantEquipment2024-01-012024-12-31SC262354core:CurrentFinancialInstruments2024-12-31SC262354core:CurrentFinancialInstruments2023-12-31SC262354core:WithinOneYear2024-12-31SC262354core:WithinOneYear2023-12-31SC262354core:BetweenTwoFiveYears2024-12-31SC262354core:BetweenTwoFiveYears2023-12-31SC262354bus:PrivateLimitedCompanyLtd2024-01-012024-12-31SC262354bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-31SC262354bus:FRS1022024-01-012024-12-31SC262354bus:Audited2024-01-012024-12-31SC262354bus:Director12024-01-012024-12-31SC262354bus:Director22024-01-012024-12-31SC262354bus:Director32024-01-012024-12-31SC262354bus:Director42024-01-012024-12-31SC262354bus:Director52024-01-012024-12-31SC262354bus:Director62024-01-012024-12-31SC262354bus:Director72024-01-012024-12-31SC262354bus:Director82024-01-012024-12-31SC262354bus:Director92024-01-012024-12-31SC262354bus:Director102024-01-012024-12-31SC262354bus:Director112024-01-012024-12-31SC262354bus:Director122024-01-012024-12-31SC262354bus:Director142024-01-012024-12-31SC262354bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP