Company Registration No. SC138631 (Scotland)
Achlain Estates Limited
Unaudited financial statements
for the year ended 31 March 2026
Pages for filing with the registrar
Achlain Estates Limited
Contents
Page
Statement of financial position
1 - 2
Notes to the financial statements
3 - 11
Achlain Estates Limited
Statement of financial position
As at 31 March 2026
1
2026
2025
Notes
£
£
£
£
Fixed assets
Tangible assets
4
6,519,804
6,538,453
Biological assets
5
3,500,000
3,800,000
Investment property
6
9,755,000
10,555,000
Investments
7
2,725
2,725
19,777,529
20,896,178
Current assets
Stocks
29,193
25,360
Debtors
8
741,498
122,851
Cash at bank and in hand
1,076,106
127,831
1,846,797
276,042
Creditors: amounts falling due within one year
9
(16,453,044)
(16,314,447)
Net current liabilities
(14,606,247)
(16,038,405)
Total assets less current liabilities
5,171,282
4,857,773
Provisions for liabilities
(1,117,293)
(1,238,023)
Net assets
4,053,989
3,619,750
Capital and reserves
Called up share capital
750,000
750,000
Revaluation reserve
10
98,487
125,260
Profit and loss reserves
11
3,205,502
2,744,490
Total equity
4,053,989
3,619,750
The directors of the company have elected not to include a copy of the income statement within the financial statements.true
For the financial year ended 31 March 2026 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.
Achlain Estates Limited
Statement of financial position (continued)
As at 31 March 2026
2
The financial statements were approved by the board of directors and authorised for issue on 9 September 2026 and are signed on its behalf by:
Mathieu Francois Felicien Cattier
Director
Company Registration No. SC138631
Achlain Estates Limited
Notes to the financial statements
For the year ended 31 March 2026
3
1
Accounting policies
Company information
Achlain Estates Limited is a private company limited by shares incorporated in Scotland. The registered office is Laxford House, Cradlehall Business Park, Inverness, IV2 5GH.
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, modified to include the revaluation certain financial instruments at fair value. The principal accounting policies adopted are set out below.
1.2
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.
1.3
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.
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 land and buildings
0 - 2.5% per annum straight line basis
Leasehold land and buildings
0 - 2.5% per annum straight line basis
Plant and equipment
25% per annum reducing balance basis
Computers
25% per annum reducing balance basis
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.
1.4
Biological assets
Biological assets are recognised only when three recognition criteria have been fulfilled:
the entity has control over the asset as a result of past events;
it is probable that future economic benefits associated with the asset will flow to the entity; and
the fair value or cost of the asset can be measured reliably.
Where the company opts to measure a biological asset under the fair value model on initial recognition it must carry the asset at fair value at each reporting date. Changes in fair value less costs to sell are recognised in profit or loss.
Where the company opts to measure agricultural produce harvested from the biological asset it is measured at fair value less costs to sell at the point of harvest. This measurement becomes the cost at the date the company applies Section 13 Inventories to the agricultural produce.
Achlain Estates Limited
Notes to the financial statements (continued)
For the year ended 31 March 2026
1
Accounting policies (continued)
4
1.5
Investment property
Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.
1.6
Fixed asset 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.
1.7
Borrowing costs related to fixed assets
Borrowing costs directly attributable to the acquisition, construction or production of qualifying assets, which are assets that necessarily take a substantial period of time to get ready for their intended use or sale, are added to the cost of those assets, until such time as the assets are substantially ready for their intended use or sale.
All other borrowing costs are recognised in profit or loss in the period in which they are incurred.
1.8
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.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
Achlain Estates Limited
Notes to the financial statements (continued)
For the year ended 31 March 2026
1
Accounting policies (continued)
5
1.9
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to sell, which is equivalent to net realisable value.
Cost includes all direct expenditure and an appropriate proportion of fixed and variable overheads.
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.
1.10
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.
1.11
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 statement of financial position 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, 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.
Achlain Estates Limited
Notes to the financial statements (continued)
For the year ended 31 March 2026
1
Accounting policies (continued)
6
1.12
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.13
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 income statement 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. Where items recognised in other comprehensive income or equity are chargeable to or deductible for tax purposes, the resulting current or deferred tax expense or income is presented in the same component of comprehensive income or equity as the transaction or other event that resulted in the tax expense or income. 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.
1.14
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.15
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.16
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.
Achlain Estates Limited
Notes to the financial statements (continued)
For the year ended 31 March 2026
1
Accounting policies (continued)
7
1.17
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.
A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.
2
Critical accounting 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.
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2026
2025
Number
Number
Total
2
2
Achlain Estates Limited
Notes to the financial statements (continued)
For the year ended 31 March 2026
8
4
Tangible fixed assets
Freehold land and buildings
Leasehold land and buildings
Plant and equipment
Computers
Total
£
£
£
£
£
Cost or valuation
At 1 April 2025
6,474,575
15,425
203,750
10,971
6,704,721
Additions
39,304
4,909
44,213
Disposals
(16,108)
(16,108)
Revaluation
(50,000)
(50,000)
At 31 March 2026
6,463,879
15,425
192,551
10,971
6,682,826
Depreciation and impairment
At 1 April 2025
155,331
10,937
166,268
Depreciation charged in the year
10,727
12,433
8
23,168
Eliminated in respect of disposals
(15,687)
(15,687)
Elimination of depreciation on revaluation
(10,727)
(10,727)
At 31 March 2026
152,077
10,945
163,022
Carrying amount
At 31 March 2026
6,463,879
15,425
40,474
26
6,519,804
At 31 March 2025
6,474,575
15,425
48,419
34
6,538,453
Freehold and leasehold land and buildings are carried at valuation. If the assets were measured using the cost model, the carrying amounts would be as follows:
2026
2025
£
£
Cost
6,398,334
6,459,030
Accumulated depreciation
(115,242)
(102,891)
Carrying value
6,283,092
6,356,139
Achlain Estates Limited
Notes to the financial statements (continued)
For the year ended 31 March 2026
9
5
Biological assets
Woodlands
£
Cost or valuation
At 1 April 2025
3,800,000
Additions
Revaluation
(300,000)
At 31 March 2026
3,500,000
Depreciation and impairment
At 1 April 2025
Depreciation charged in the year
At 31 March 2026
Carrying amount
At 31 March 2026
3,500,000
At 31 March 2025
3,800,000
The fair value of the biological assets have been arrived at on the basis of a valuation carried out by an independent valuer as at 31 March 2026. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar assets.
6
Investment property
2026
£
Fair value
At 1 April 2025
10,555,000
Revaluations
(800,000)
At 31 March 2026
9,755,000
Investment property comprises of wind farm and hydro leases. The fair value of the investment property has been arrived at on the basis of a valuation carried out by the directors as at 31 March 2026. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar assets.
7
Fixed asset investments
2026
2025
£
£
Other investments other than loans
2,725
2,725
Achlain Estates Limited
Notes to the financial statements (continued)
For the year ended 31 March 2026
10
8
Debtors
2026
2025
Amounts falling due within one year:
£
£
Trade debtors
53,912
458
Other debtors
687,586
122,393
741,498
122,851
9
Creditors: amounts falling due within one year
2026
2025
£
£
Trade creditors
46,478
23,790
Amounts owed to group undertakings
15,738,481
16,188,473
Corporation tax
349,190
61,506
Other taxation and social security
56,193
660
Other creditors
262,702
40,018
16,453,044
16,314,447
10
Revaluation reserve
2026
2025
£
£
At the beginning of the year
125,260
Revaluation (loss)/profit arising in the year
(50,000)
125,260
Deferred tax on revaluation of tangible assets
12,500
-
Other movements
10,727
-
At the end of the year
98,487
125,260
11
Profit and loss reserves
2026
2025
£
£
At the beginning of the year
2,744,490
(23,820)
Prior year adjustment
3,491,000
Adjusted balance
2,744,490
3,467,180
Profit/(loss) for the year
461,012
(722,690)
At the end of the year
3,205,502
2,744,490
The above includes non-distributable profit and loss reserves totalling £2,749,730 as at 31 March 2026 (2025 - £3,741,500).
Achlain Estates Limited
Notes to the financial statements (continued)
For the year ended 31 March 2026
11
12
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:
2026
2025
£
£
Total commitments
46,995
24,273
2026-03-312025-04-01falsefalsefalse09 September 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityAnne Sophie CattierClaire Marianne CattierMathieu Francois Felicien CattierPhilippe Pierre Felicien CattierSC1386312025-04-012026-03-31SC1386312026-03-31SC138631core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2026-03-31SC138631core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2025-03-31SC138631core:LandBuildingscore:OwnedOrFreeholdAssets2026-03-31SC138631core:PlantMachinery2026-03-31SC138631core:ComputerEquipment2026-03-31SC138631core:LandBuildingscore:OwnedOrFreeholdAssets2025-03-31SC138631core:LandBuildings2025-03-31SC138631core:PlantMachinery2025-03-31SC138631core:ComputerEquipment2025-03-31SC1386312025-03-31SC138631core:CurrentFinancialInstrumentscore:WithinOneYear2026-03-31SC138631core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-31SC138631core:CurrentFinancialInstruments2026-03-31SC138631core:CurrentFinancialInstruments2025-03-31SC138631core:ShareCapital2026-03-31SC138631core:ShareCapital2025-03-31SC138631core:RevaluationReserve2026-03-31SC138631core:RevaluationReserve2025-03-31SC138631core:RetainedEarningsAccumulatedLosses2026-03-31SC138631core:RetainedEarningsAccumulatedLosses2025-03-31SC138631core:RevaluationReserve2025-03-31SC138631core:RevaluationReserve2024-03-31SC138631core:RetainedEarningsAccumulatedLosses2025-03-31SC138631core:RetainedEarningsAccumulatedLossescore:PreviouslyStatedAmount2024-03-31SC138631core:RetainedEarningsAccumulatedLossescore:PriorPeriodIncreaseDecrease2025-03-31SC138631core:RetainedEarningsAccumulatedLosses2024-03-31SC138631bus:Director32025-04-012026-03-31SC138631core:LandBuildingscore:OwnedOrFreeholdAssets2025-04-012026-03-31SC138631core:LandBuildingscore:LongLeaseholdAssets2025-04-012026-03-31SC138631core:PlantMachinery2025-04-012026-03-31SC138631core:ComputerEquipment2025-04-012026-03-31SC1386312024-04-012025-03-31SC138631core:LandBuildingscore:OwnedOrFreeholdAssets2025-03-31SC138631core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-03-31SC138631core:PlantMachinery2025-03-31SC138631core:ComputerEquipment2025-03-31SC138631core:LandBuildingscore:LeasedAssetsHeldAsLessee2026-03-31SC138631core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2025-03-31SC138631core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-04-012026-03-31SC138631core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2025-04-012026-03-31SC1386312025-03-31SC138631core:RevaluationReserve2025-04-012026-03-31SC138631bus:PrivateLimitedCompanyLtd2025-04-012026-03-31SC138631bus:SmallCompaniesRegimeForAccounts2025-04-012026-03-31SC138631bus:FRS1022025-04-012026-03-31SC138631bus:AuditExemptWithAccountantsReport2025-04-012026-03-31SC138631bus:Director12025-04-012026-03-31SC138631bus:Director22025-04-012026-03-31SC138631bus:Director42025-04-012026-03-31SC138631bus:FullAccounts2025-04-012026-03-31xbrli:purexbrli:sharesiso4217:GBP