Company registration number SC290324 (Scotland)
Sealladh na Beinne Moire
financial statements
for the year ended 31 December 2024
Pages for filing with registrar
Sealladh na Beinne Moire
Contents
Page
Balance sheet
1
Notes to the financial statements
2 - 7
Sealladh na Beinne Moire
Balance sheet
as at 31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
4
25,006
25,006
Investments
5
4,265,768
4,265,768
4,290,774
4,290,774
Current assets
Debtors
6
2,223,605
1,809,765
Cash at bank and in hand
1,217,544
1,401,028
3,441,149
3,210,793
Creditors: amounts falling due within one year
7
(3,840,875)
(3,636,620)
Net current liabilities
(399,726)
(425,827)
Total assets less current liabilities
3,891,048
3,864,947
Creditors: amounts falling due after more than one year
8
(48,800)
(51,200)
Net assets
3,842,248
3,813,747
Reserves
Retained earnings
3,842,248
3,813,747
3,842,248
3,813,747

The directors of the company have elected not to include a copy of the income and expenditure 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 SC290324 (Scotland)
Sealladh na Beinne Moire
Notes to the financial statements
for the year ended 31 December 2024
- 2 -
1
Accounting policies
Company information

Sealladh na Beinne Moire is a private company limited by guarantee of £1 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 is the member owned parent company of a group of companies. The company accrued unusually high costs at the start of the financial year and will require financial support from a subsidiary company (South Uist Estates Limited) in consequence.

 

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 company continues to liaise with Local Authority Environmental Health Officers regarding matters raised in an Environmental Health report and are confident that these matters will be resolved in due course.

 

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
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.

Sealladh na Beinne Moire
Notes to the financial statements (continued)
for the year ended 31 December 2024
1
Accounting policies (continued)
- 3 -

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:

Land and buildings
Depreciation is not provided on heritable buildings. The life of the company's buildings is so long and the residual value so high, that any depreciation would be immaterial.

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 surplus or deficit.

1.4
Fixed asset investments

Investments held as fixed assets are included in the accounts at cost, less any provision for impairment.

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
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.

1.7
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.

Sealladh na Beinne Moire
Notes to the financial statements (continued)
for the year ended 31 December 2024
1
Accounting policies (continued)
- 4 -
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.

1.8
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.

1.9
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.

 

Sealladh na Beinne Moire
Notes to the financial statements (continued)
for the year ended 31 December 2024
- 5 -
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
0
0
4
Tangible fixed assets
Land and buildings
£
Cost
At 1 January 2024 and 31 December 2024
25,006
Depreciation and impairment
At 1 January 2024 and 31 December 2024
-
0
Carrying amount
At 31 December 2024
25,006
At 31 December 2023
25,006
5
Fixed asset investments
2024
2023
£
£
Other investments other than loans
4,265,768
4,265,768

Fixed asset investments are stated at historical cost and do not reflect the current valuation of the underlying land and property owned by the company's subsidiary South Uist Estates Limited, and its subsidiary Storas Uibhist Limited.

Sealladh na Beinne Moire
Notes to the financial statements (continued)
for the year ended 31 December 2024
- 6 -
6
Debtors
2024
2023
Amounts falling due within one year:
£
£
Amounts owed by group undertakings
2,214,437
1,788,286
Prepayments and accrued income
9,168
21,479
2,223,605
1,809,765
7
Creditors: amounts falling due within one year
2024
2023
£
£
Other borrowings
2,400
2,400
Amounts owed to group undertakings
3,819,760
3,619,392
Accruals and deferred income
18,715
14,828
3,840,875
3,636,620

Other borrowings consist of a loan from Comhairle nan Eilean Siar (CNES), with security in the form of a floating charge in favour of CNES.

8
Creditors: amounts falling due after more than one year
2024
2023
£
£
Other borrowings
48,800
51,200
Amounts included above which fall due after five years are as follows:
Payable by instalments
39,200
41,600
9
Members' liability

The company is limited by guarantee, not having a share capital and consequently the liability of members is limited, subject to an undertaking by each member to contribute to the net assets or liabilities of the company on winding up such amounts as may be required not exceeding £1.

10
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:
Sealladh na Beinne Moire
Notes to the financial statements (continued)
for the year ended 31 December 2024
10
Audit report information (continued)
- 7 -
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
11
Ultimate controlling party

The company is controlled by its ordinary members with general control and supervision delegated to elected directors. Ordinary membership is open to community residents and crofters within the estate's geographical area.

 

There is no ultimate controlling party.

2024-12-312024-01-01falsefalsefalse29 May 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityD J CameronR J MacKenzieI S MorrisonM T SchmollerD J SteeleC M WalkerM MathesonN D MacAskillJ D PeterannaI M MacleodM BurrP F SteeleS G ThomsonA J MacdonaldR J H Mackay2026-05-28Angus McCuaigSC2903242024-01-012024-12-31SC2903242024-12-31SC2903242023-12-31SC290324core:LandBuildings2024-12-31SC290324core:LandBuildings2023-12-31SC290324core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-31SC290324core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-31SC290324core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-31SC290324core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-31SC290324core:RetainedEarningsAccumulatedLosses2024-12-31SC290324core:RetainedEarningsAccumulatedLosses2023-12-31SC290324bus:Director122024-01-012024-12-31SC290324core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-31SC2903242023-01-012023-12-31SC290324core:LandBuildings2023-12-31SC290324core:CurrentFinancialInstruments2024-12-31SC290324core:CurrentFinancialInstruments2023-12-31SC290324core:Non-currentFinancialInstruments2024-12-31SC290324core:Non-currentFinancialInstruments2023-12-31SC290324bus:CompanyLimitedByGuarantee2024-01-012024-12-31SC290324bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-31SC290324bus:FRS1022024-01-012024-12-31SC290324bus:Audited2024-01-012024-12-31SC290324bus:Director12024-01-012024-12-31SC290324bus:Director22024-01-012024-12-31SC290324bus:Director32024-01-012024-12-31SC290324bus:Director42024-01-012024-12-31SC290324bus:Director52024-01-012024-12-31SC290324bus:Director62024-01-012024-12-31SC290324bus:Director72024-01-012024-12-31SC290324bus:Director82024-01-012024-12-31SC290324bus:Director92024-01-012024-12-31SC290324bus:Director102024-01-012024-12-31SC290324bus:Director112024-01-012024-12-31SC290324bus:Director132024-01-012024-12-31SC290324bus:Director142024-01-012024-12-31SC290324bus:Director152024-01-012024-12-31SC290324bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP