Breakwater Land and Energy Limited SC335279 false 2024-12-01 2025-11-30 2025-11-30 The principal activity of the company is farming Digita Accounts Production Advanced 6.30.9574.0 true SC335279 2024-12-01 2025-11-30 SC335279 2025-11-30 SC335279 bus:Director1 1 2025-11-30 SC335279 core:CapitalRedemptionReserve 2025-11-30 SC335279 core:RetainedEarningsAccumulatedLosses 2025-11-30 SC335279 core:RevaluationReserve 2025-11-30 SC335279 core:ShareCapital 2025-11-30 SC335279 core:FinancialAssetsDesignatedFairValueThroughProfitOrLoss core:Non-currentFinancialInstruments 2025-11-30 SC335279 core:CurrentFinancialInstruments 2025-11-30 SC335279 core:CurrentFinancialInstruments core:WithinOneYear 2025-11-30 SC335279 core:FurnitureFittingsToolsEquipment 2025-11-30 SC335279 core:LandBuildings 2025-11-30 SC335279 core:OtherPropertyPlantEquipment 2025-11-30 SC335279 bus:SmallEntities 2024-12-01 2025-11-30 SC335279 bus:AuditExemptWithAccountantsReport 2024-12-01 2025-11-30 SC335279 bus:FilletedAccounts 2024-12-01 2025-11-30 SC335279 bus:SmallCompaniesRegimeForAccounts 2024-12-01 2025-11-30 SC335279 bus:RegisteredOffice 2024-12-01 2025-11-30 SC335279 bus:Director1 2024-12-01 2025-11-30 SC335279 bus:Director1 1 2024-12-01 2025-11-30 SC335279 bus:Director3 2024-12-01 2025-11-30 SC335279 bus:PrivateLimitedCompanyLtd 2024-12-01 2025-11-30 SC335279 bus:Agent1 2024-12-01 2025-11-30 SC335279 core:FurnitureFittingsToolsEquipment 2024-12-01 2025-11-30 SC335279 core:Land 2024-12-01 2025-11-30 SC335279 core:LandBuildings 2024-12-01 2025-11-30 SC335279 core:OfficeEquipment 2024-12-01 2025-11-30 SC335279 core:OtherPropertyPlantEquipment 2024-12-01 2025-11-30 SC335279 core:PlantMachinery 2024-12-01 2025-11-30 SC335279 countries:Scotland 2024-12-01 2025-11-30 SC335279 2024-11-30 SC335279 bus:Director1 1 2024-11-30 SC335279 core:FurnitureFittingsToolsEquipment 2024-11-30 SC335279 core:LandBuildings 2024-11-30 SC335279 core:OtherPropertyPlantEquipment 2024-11-30 SC335279 2023-12-01 2024-11-30 SC335279 2024-11-30 SC335279 bus:Director1 1 2024-11-30 SC335279 core:CapitalRedemptionReserve 2024-11-30 SC335279 core:RetainedEarningsAccumulatedLosses 2024-11-30 SC335279 core:RevaluationReserve 2024-11-30 SC335279 core:ShareCapital 2024-11-30 SC335279 core:FinancialAssetsDesignatedFairValueThroughProfitOrLoss core:Non-currentFinancialInstruments 2024-11-30 SC335279 core:CurrentFinancialInstruments 2024-11-30 SC335279 core:CurrentFinancialInstruments core:WithinOneYear 2024-11-30 SC335279 core:FurnitureFittingsToolsEquipment 2024-11-30 SC335279 core:LandBuildings 2024-11-30 SC335279 core:OtherPropertyPlantEquipment 2024-11-30 SC335279 bus:Director1 1 2023-12-01 2024-11-30 SC335279 bus:Director1 1 2023-11-30 iso4217:GBP xbrli:pure

Registration number: SC335279

Breakwater Land and Energy Limited

Unaudited Financial Statements

30 November 2025

image-name

 

Breakwater Land and Energy Limited

Contents

Accountants' Report

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

4

 

Chartered Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
Breakwater Land and Energy Limited
for the Year Ended 30 November 2025

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Breakwater Land and Energy Limited for the year ended 30 November 2025 as set out on pages 2 to 9 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at http://www.icaew.com/regulation.

This report is made solely to the Board of Directors of Breakwater Land and Energy Limited, as a body, in accordance with the terms of our engagement letter dated 24 January 2024. Our work has been undertaken solely to prepare for your approval the accounts of Breakwater Land and Energy Limited and state those matters that we have agreed to state to the Board of Directors of Breakwater Land and Energy Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Breakwater Land and Energy Limited and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Breakwater Land and Energy Limited has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and profit of Breakwater Land and Energy Limited. You consider that Breakwater Land and Energy Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the accounts of Breakwater Land and Energy Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.



Dodd & Co Limited
Chartered Accountants
FIFTEEN Rosehill
Montgomery Way
Rosehill Estate
CARLISLE
CA1 2RW

9 April 2026

 

Breakwater Land and Energy Limited

(Registration number: SC335279)
Balance Sheet as at 30 November 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

4

95,997

95,880

Other financial assets

5

4,088

4,088

 

100,085

99,968

Current assets

 

Stocks

400,400

482,300

Debtors

6

172,534

127,540

Cash at bank and in hand

 

122,666

29,184

 

695,600

639,024

Creditors: Amounts falling due within one year

7

(42,158)

(60,723)

Net current assets

 

653,442

578,301

Total assets less current liabilities

 

753,527

678,269

Provisions for liabilities

(23,999)

(23,970)

Net assets

 

729,528

654,299

Capital and reserves

 

Allotted, called up and fully paid share capital

50

50

Capital redemption reserve

50

50

Revaluation reserve

69,000

69,000

Profit and loss account

660,428

585,199

Total equity

 

729,528

654,299

 

Breakwater Land and Energy Limited

(Registration number: SC335279)
Balance Sheet as at 30 November 2025 (continued)

For the financial year ending 30 November 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 8 April 2026 and signed on its behalf by:
 

.........................................

M McCreath

Director

.........................................

H A McCreath

Director

 

Breakwater Land and Energy Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2025

1

General information

The company is a private company limited by share capital, incorporated in Scotland.

The address of its registered office is:
Stables House
Home Farm
Garlieston
NEWTON STEWART
DG8 8HF

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when the amount of revenue can be reliably measured; it is probable that future economic benefits will flow to the entity; and specific criteria have been met for each of the company's activities.

Foreign currency transactions and balances

Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into the respective functional currency of the entity at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rates prevailing on the initial transaction dates.

Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.

 

Breakwater Land and Energy Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2025 (continued)

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Land

Not depreciated

Plant and equipment

15% reducing balance basis

Furniture, fittings and office equipment

33% straight line basis

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for the sale of goods or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Trading stock is valued at the lower of cost and net realisable value, after due regard for obsolete and slow moving stocks. The cost of livestock represents the purchase cost plus any additional costs of rearing the animal. Net realisable value is based on selling price less anticipated selling costs. Crop stock is valued at fair value less any anticipated costs to sell.

 

Breakwater Land and Energy Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2025 (continued)

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method where due after more than one year.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Financial instruments

Classification
Equity shares and debt securities
 Recognition and measurement
Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.

Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

 Impairment
For instruments measured at cost less impairment the impairment is the difference between the assets' carrying amount and the best estimate the entity would receive for the asset if it were sold at the reporting date.

 

Breakwater Land and Energy Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2025 (continued)

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 1 (2024 - 1).

4

Tangible assets

Land
£

Plant and equipment
 £

Furniture, fittings and office equipment
 £

Total
£

Cost or valuation

At 1 December 2024

92,000

21,096

4,405

117,501

Additions

-

-

922

922

At 30 November 2025

92,000

21,096

5,327

118,423

Depreciation

At 1 December 2024

-

17,399

4,222

21,621

Charge for the year

-

555

250

805

At 30 November 2025

-

17,954

4,472

22,426

Carrying amount

At 30 November 2025

92,000

3,142

855

95,997

At 30 November 2024

92,000

3,697

183

95,880

 

Breakwater Land and Energy Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2025 (continued)

5

Other financial assets (current and non-current)

2025
£

2024
£

Non-current financial assets

Financial assets at fair value through profit and loss

4,088

4,088

Financial assets at fair value through profit and loss
£

Total
£

Non-current financial assets

Cost or valuation

At 1 December 2024

4,088

4,088

At 30 November 2025

4,088

4,088

Carrying amount

At 30 November 2025

4,088

4,088

At 30 November 2024

4,088

4,088

6

Debtors

2025
£

2024
£

Trade debtors

61,176

45,831

Other debtors

111,358

81,709

172,534

127,540

 

Breakwater Land and Energy Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2025 (continued)

7

Creditors

2025
£

2024
£

Due within one year

 

Trade creditors

 

-

15,907

Taxation and social security

 

2,157

2,706

Corporation tax liability

 

36,542

39,078

Other creditors

 

3,459

3,032

 

42,158

60,723

8

Related party transactions

Transactions with directors

2025

At 1 December 2024
£

Advances
£

Repayments
£

Other payments
£

Dividends credited
£

Interest
£

At 30 November 2025
£

M McCreath

Loan

28,399

33,631

(7,267)

-

(40,000)

1,018

15,781

               
         

 

2024

At 1 December 2023
£

Advances
£

Repayments
£

Other payments
£

Dividends credited
£

Interest
£

At 30 November 2024
£

M McCreath

Loan

30,148

97,678

-

-

(101,000)

1,573

28,399

               
         

 

The director's advances are repayable on demand.

Interest has been charged at a rate of 2.25% to 5 April 2025 and 3.75% thereafter on advances to the director.