Company registration number SC395179 (Scotland)
Lochboisdale Development Ltd
financial statements
for the year ended 31 December 2024
Pages for filing with registrar
Lochboisdale Development Ltd
Contents
Page
Balance sheet
1
Notes to the financial statements
2 - 8
Lochboisdale Development Ltd
Balance sheet
as at 31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
4
6,240,810
6,645,392
Current assets
Stocks
8,636
9,861
Debtors
5
161,703
140,381
Cash at bank and in hand
17,420
7,824
187,759
158,066
Creditors: amounts falling due within one year
6
(1,845,154)
(1,662,344)
Net current liabilities
(1,657,395)
(1,504,278)
Total assets less current liabilities
4,583,415
5,141,114
Creditors: amounts falling due after more than one year
7
(809,556)
(841,090)
Net assets
3,773,859
4,300,024
Capital and reserves
Called up share capital
1
1
Other reserves
398,474
398,474
Profit and loss reserves
3,375,384
3,901,549
Total equity
3,773,859
4,300,024
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 SC395179 (Scotland)
Lochboisdale Development Ltd
Notes to the financial statements
for the year ended 31 December 2024
- 2 -
1
Accounting policies
Company information
Lochboisdale Development Ltd 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 forecast for a period of at least 12 months from the date of approval of these financial statements. The forecast indicates that Lochboisdale Development Ltd will require financial support from a parent company for the next 12 months.
The directors of the parent company (South Uist Estates Limited) have agreed to provide the required financial support and have a reasonable expectation that the Company will continue in operational existence for the foreseeable future.
Accordingly, the directors of Lochboisdale Development Ltd continue to adopt the going concern basis of accounting in preparing these 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.
When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.
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.
Lochboisdale Development Ltd
Notes to the financial statements (continued)
for the year ended 31 December 2024
1
Accounting policies (continued)
- 3 -
Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.
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:
Harbour assets
4% on cost
Plant and machinery
20% straight line
Motor vehicles
20% straight line
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.
Lochboisdale Development Ltd
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.
Lochboisdale Development Ltd
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
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.
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.
The depreciation of fixed assets and the valuation of the harbour assets (due to potential impairment) are both significant judgements and estimates.
Lochboisdale Development Ltd
Notes to the financial statements (continued)
for the year ended 31 December 2024
- 6 -
3
Employees
The average monthly number of persons employed by the company during the year was:
2024
2023
Number
Number
Total
3
3
4
Tangible fixed assets
Harbour assets
Plant and machinery
Motor vehicles
Total
£
£
£
£
Cost
At 1 January 2024
9,989,615
111,380
39,000
10,139,995
Additions
4,000
4,000
At 31 December 2024
9,989,615
115,380
39,000
10,143,995
Depreciation and impairment
At 1 January 2024
3,368,970
110,033
15,600
3,494,603
Depreciation charged in the year
399,592
1,190
7,800
408,582
At 31 December 2024
3,768,562
111,223
23,400
3,903,185
Carrying amount
At 31 December 2024
6,221,053
4,157
15,600
6,240,810
At 31 December 2023
6,620,645
1,347
23,400
6,645,392
Lochboisdale harbour assets were available for use in July 2015 and have been depreciated from that date.
5
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
42,463
31,067
Amounts owed by group undertakings
69,858
69,851
Other debtors
16,110
14,478
Prepayments and accrued income
33,272
24,985
161,703
140,381
Lochboisdale Development Ltd
Notes to the financial statements (continued)
for the year ended 31 December 2024
- 7 -
6
Creditors: amounts falling due within one year
2024
2023
£
£
Other borrowings
31,534
30,033
Trade creditors
34,525
13,734
Amounts owed to group undertakings
1,753,076
1,590,444
Other creditors
240
9
Accruals and deferred income
25,779
28,124
1,845,154
1,662,344
7
Creditors: amounts falling due after more than one year
2024
2023
£
£
Other borrowings
809,556
841,090
Amounts included above which fall due after five years are as follows:
Payable by instalments
662,148
705,273
8
Other reserves
2024
2023
£
£
At the beginning and end of the year
398,474
398,474
In the year ended 31 December 2016, the board of the ultimate parent company, Sealladh na Beinne Moire decided to capitalise an intercompany loan balance of £398,474 owed to the parent company, South Uist Estates Limited.
9
Ultimate controlling party
Lochboisdale Development Ltd is a wholly owned subsidiary of South Uist Estates Limited. The ultimate parent company is Sealladh na Beinne Moire Limited.
There is no ultimate controlling party.
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:
Lochboisdale Development Ltd
Notes to the financial statements (continued)
for the year ended 31 December 2024
10
Audit report information (continued)
- 8 -
Opinion
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 December 2024 and of its loss for the year then ended;
have been prepared properly in accordance with United Kingdom Generally Accepted Accounting Practice applicable to Small Entities; and
have been prepared in accordance with the requirements of the Companies Act 2006.
Senior Statutory Auditor:
Angus McCuaig
Statutory Auditor:
Anderson Anderson & Brown Audit LLP
Date of audit report:
29 May 2026
2024-12-312024-01-01falsefalsefalse29 May 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityM T SchmollerD J SteeleD J CameronI S MorrisonA CampbellC M MacDonaldD P SteeleJ D PeterannaA J MacdonaldI M MacleodS G ThomsonM BurrP F SteeleR J H Mackay2026-05-28Angus McCuaigSC3951792024-01-012024-12-31SC3951792024-12-31SC3951792023-12-31SC395179core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-31SC395179core:PlantMachinery2024-12-31SC395179core:MotorVehicles2024-12-31SC395179core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-31SC395179core:PlantMachinery2023-12-31SC395179core:MotorVehicles2023-12-31SC395179core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-31SC395179core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-31SC395179core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-31SC395179core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-31SC395179core:ShareCapital2024-12-31SC395179core:ShareCapital2023-12-31SC395179core:OtherMiscellaneousReserve2024-12-31SC395179core:OtherMiscellaneousReserve2023-12-31SC395179core:RetainedEarningsAccumulatedLosses2024-12-31SC395179core:RetainedEarningsAccumulatedLosses2023-12-31SC395179bus:Director132024-01-012024-12-31SC395179core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-31SC395179core:PlantMachinery2024-01-012024-12-31SC395179core:MotorVehicles2024-01-012024-12-31SC3951792023-01-012023-12-31SC395179core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-31SC395179core:PlantMachinery2023-12-31SC395179core:MotorVehicles2023-12-31SC3951792023-12-31SC395179core:CurrentFinancialInstruments2024-12-31SC395179core:CurrentFinancialInstruments2023-12-31SC395179core:Non-currentFinancialInstruments2024-12-31SC395179core:Non-currentFinancialInstruments2023-12-31SC395179bus:PrivateLimitedCompanyLtd2024-01-012024-12-31SC395179bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-31SC395179bus:FRS1022024-01-012024-12-31SC395179bus:Audited2024-01-012024-12-31SC395179bus:Director12024-01-012024-12-31SC395179bus:Director22024-01-012024-12-31SC395179bus:Director32024-01-012024-12-31SC395179bus:Director42024-01-012024-12-31SC395179bus:Director52024-01-012024-12-31SC395179bus:Director62024-01-012024-12-31SC395179bus:Director72024-01-012024-12-31SC395179bus:Director82024-01-012024-12-31SC395179bus:Director92024-01-012024-12-31SC395179bus:Director102024-01-012024-12-31SC395179bus:Director112024-01-012024-12-31SC395179bus:Director122024-01-012024-12-31SC395179bus:Director142024-01-012024-12-31SC395179bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP