Comrie Croft Limited SC265297 false 2025-01-01 2025-12-31 2025-12-31 The principal activity of the company is the operation of an eco-friendly holiday and wedding destination. Digita Accounts Production Advanced 6.30.9574.0 true true false true SC265297 2025-01-01 2025-12-31 SC265297 2025-12-31 SC265297 bus:OrdinaryShareClass1 2025-12-31 SC265297 core:FinancialAssetsCostLessImpairment core:Non-currentFinancialInstruments 2025-12-31 SC265297 core:CurrentFinancialInstruments 2025-12-31 SC265297 core:CurrentFinancialInstruments core:WithinOneYear 2025-12-31 SC265297 core:Non-currentFinancialInstruments core:AfterOneYear 2025-12-31 SC265297 core:WithinOneYear 2025-12-31 SC265297 core:ConstructionInProgressAssetsUnderConstruction 2025-12-31 SC265297 core:FurnitureFittings 2025-12-31 SC265297 core:LandBuildings core:LongLeaseholdAssets 2025-12-31 SC265297 core:LandBuildings core:OwnedOrFreeholdAssets 2025-12-31 SC265297 core:MotorVehicles 2025-12-31 SC265297 core:OfficeEquipment 2025-12-31 SC265297 core:PlantMachinery 2025-12-31 SC265297 1 2025-12-31 SC265297 bus:SmallEntities 2025-01-01 2025-12-31 SC265297 bus:AuditExemptWithAccountantsReport 2025-01-01 2025-12-31 SC265297 bus:FilletedAccounts 2025-01-01 2025-12-31 SC265297 bus:SmallCompaniesRegimeForAccounts 2025-01-01 2025-12-31 SC265297 bus:RegisteredOffice 2025-01-01 2025-12-31 SC265297 bus:Director4 2025-01-01 2025-12-31 SC265297 bus:Director6 2025-01-01 2025-12-31 SC265297 bus:Director7 2025-01-01 2025-12-31 SC265297 bus:Director8 2025-01-01 2025-12-31 SC265297 bus:OrdinaryShareClass1 2025-01-01 2025-12-31 SC265297 bus:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 SC265297 bus:Agent1 2025-01-01 2025-12-31 SC265297 core:FurtherSpecificReserve1ComponentTotalEquity 2025-01-01 2025-12-31 SC265297 core:RetainedEarningsAccumulatedLosses 2025-01-01 2025-12-31 SC265297 core:ShareCapital 2025-01-01 2025-12-31 SC265297 core:SharePremium 2025-01-01 2025-12-31 SC265297 core:ConstructionInProgressAssetsUnderConstruction 2025-01-01 2025-12-31 SC265297 core:FurnitureFittings 2025-01-01 2025-12-31 SC265297 core:LandBuildings 2025-01-01 2025-12-31 SC265297 core:LandBuildings core:LongLeaseholdAssets 2025-01-01 2025-12-31 SC265297 core:LandBuildings core:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 SC265297 core:MotorVehicles 2025-01-01 2025-12-31 SC265297 core:OfficeEquipment 2025-01-01 2025-12-31 SC265297 core:PlantMachinery 2025-01-01 2025-12-31 SC265297 core:Subsidiary1 2025-01-01 2025-12-31 SC265297 core:Subsidiary1 1 2025-01-01 2025-12-31 SC265297 core:Subsidiary1 countries:Scotland 2025-01-01 2025-12-31 SC265297 countries:Scotland 2025-01-01 2025-12-31 SC265297 1 2025-01-01 2025-12-31 SC265297 2024-12-31 SC265297 core:FurtherSpecificReserve1ComponentTotalEquity 2024-12-31 SC265297 core:RetainedEarningsAccumulatedLosses 2024-12-31 SC265297 core:ShareCapital 2024-12-31 SC265297 core:SharePremium 2024-12-31 SC265297 core:CostValuation 2024-12-31 SC265297 core:ConstructionInProgressAssetsUnderConstruction 2024-12-31 SC265297 core:FurnitureFittings 2024-12-31 SC265297 core:LandBuildings core:LongLeaseholdAssets 2024-12-31 SC265297 core:LandBuildings core:OwnedOrFreeholdAssets 2024-12-31 SC265297 core:MotorVehicles 2024-12-31 SC265297 core:OfficeEquipment 2024-12-31 SC265297 core:PlantMachinery 2024-12-31 SC265297 1 2024-12-31 SC265297 2024-01-01 2024-12-31 SC265297 2024-12-31 SC265297 bus:OrdinaryShareClass1 2024-12-31 SC265297 core:CurrentFinancialInstruments 2024-12-31 SC265297 core:CurrentFinancialInstruments core:WithinOneYear 2024-12-31 SC265297 core:Non-currentFinancialInstruments core:AfterOneYear 2024-12-31 SC265297 core:WithinOneYear 2024-12-31 SC265297 core:ConstructionInProgressAssetsUnderConstruction 2024-12-31 SC265297 core:FurnitureFittings 2024-12-31 SC265297 core:LandBuildings core:LongLeaseholdAssets 2024-12-31 SC265297 core:LandBuildings core:OwnedOrFreeholdAssets 2024-12-31 SC265297 core:MotorVehicles 2024-12-31 SC265297 core:OfficeEquipment 2024-12-31 SC265297 core:PlantMachinery 2024-12-31 SC265297 1 2024-12-31 SC265297 core:FurtherSpecificReserve1ComponentTotalEquity 2024-01-01 2024-12-31 SC265297 core:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 SC265297 core:ShareCapital 2024-01-01 2024-12-31 SC265297 core:SharePremium 2024-01-01 2024-12-31 SC265297 core:Subsidiary1 1 2024-01-01 2024-12-31 SC265297 1 2024-01-01 2024-12-31 SC265297 2023-12-31 SC265297 core:FurtherSpecificReserve1ComponentTotalEquity 2023-12-31 SC265297 core:RetainedEarningsAccumulatedLosses 2023-12-31 SC265297 core:ShareCapital 2023-12-31 SC265297 core:SharePremium 2023-12-31 SC265297 1 2023-12-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: SC265297

Comrie Croft Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 December 2025

 

Comrie Croft Limited

Contents

Directors' Report

1

Accountants' Report

2

Profit and Loss Account

3

Balance Sheet

4 to 5

Statement of Changes in Equity

6

Notes to the Unaudited Financial Statements

7 to 16

 

Comrie Croft Limited

Directors' Report for the Year Ended 31 December 2025

The directors present their report and the financial statements for the year ended 31 December 2025.

Directors of the company

The directors who held office during the year were as follows:

M C Donaldson

J R Donaldson

A J Scott

A G Donaldson

Principal activity

The principal activity of the company is the operation of an eco-friendly holiday and wedding destination.

Small companies provision statement

This report has been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

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

.........................................
A G Donaldson
Director

 

Chartered Certified Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
Comrie Croft Limited
for the Year Ended 31 December 2025

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Comrie Croft Limited for the year ended 31 December 2025 as set out on pages 3 to 16 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Association of Chartered Certified Accountants, we are subject to its ethical and other professional requirements which are detailed at https://www.accaglobal.com/gb/en/member/standards/rules-and-standards/rulebook.html.

This report is made solely to the Board of Directors of Comrie Croft Limited, as a body, in accordance with the terms of our engagement letter. Our work has been undertaken solely to prepare for your approval the accounts of Comrie Croft Limited and state those matters that we have agreed to state to the Board of Directors of Comrie Croft Limited, as a body, in this report in accordance with the requirements of the Association of Chartered Certified Accountants as detailed at http://www.accaglobal.com/gb/en/technical-activities/technical-resources-search/2009/
october/factsheet-163-audit-exempt-companies.html. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Comrie Croft Limited and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Comrie Croft 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 Comrie Croft Limited. You consider that Comrie Croft 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 Comrie Croft 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.






Kelly Accounting Limited
Certified
42 Comrie Street
Crieff
Perthshire
PH7 4AX

8 September 2026

 

Comrie Croft Limited

Profit and Loss Account for the Year Ended 31 December 2025

Note

2025
£

2024
£

Turnover

 

2,061,796

1,405,246

Cost of sales

 

(616,893)

(385,391)

Gross profit

 

1,444,903

1,019,855

Administrative expenses

 

(1,379,782)

(1,109,595)

Other operating income

 

24,182

-

Operating profit/(loss)

 

89,303

(89,740)

Interest payable and similar expenses

 

(5,759)

(8,190)

Profit/(loss) before tax

83,544

(97,930)

Taxation

 

(19,919)

7,650

Profit/(loss) for the financial year

 

63,625

(90,280)

The above results were derived from continuing operations.

 

Comrie Croft Limited

(Registration number: SC265297)
Balance Sheet as at 31 December 2025

Note

2025
£

2024
£

Fixed assets

 

Intangible assets

15,000

15,000

Tangible assets

4

1,661,166

1,352,714

Investments

5

1

1

Other financial assets

6

10

10

 

1,676,177

1,367,725

Current assets

 

Stocks

208,000

217,565

Debtors

7

140,050

97,626

Cash at bank and in hand

 

124,925

192,257

 

472,975

507,448

Creditors: Amounts falling due within one year

8

(610,061)

(563,084)

Net current liabilities

 

(137,086)

(55,636)

Total assets less current liabilities

 

1,539,091

1,312,089

Creditors: Amounts falling due after more than one year

8

(262,422)

(99,092)

Provisions for liabilities

(22,257)

(2,338)

Net assets

 

1,254,412

1,210,659

Capital and reserves

 

Called up share capital

9

106,022

104,232

Share premium reserve

396,299

380,195

Other reserves

(17,250)

(10,438)

Retained earnings

769,341

736,670

Shareholders' funds

 

1,254,412

1,210,659

For the financial year ending 31 December 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

•

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
(a) ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and
(b) preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of the financial year and of its profit or loss for each financial year in accordancce with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

 

Comrie Croft Limited

(Registration number: SC265297)
Balance Sheet as at 31 December 2025 (continued)

These financial statements have been 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 September 2026 and signed on its behalf by:
 

.........................................
A G Donaldson
Director

 

Comrie Croft Limited

Statement of Changes in Equity for the Year Ended 31 December 2025


 

Share capital
£

Share premium
£

Other reserves - own shares
£

Retained earnings
£

Total
£

At 1 January 2025

104,232

380,195

(10,438)

736,670

1,210,659

Profit for the year

-

-

-

63,625

63,625

Dividends

-

-

-

(30,953)

(30,953)

New share capital subscribed

1,790

16,104

-

-

17,894

Purchase of own share capital

-

-

(6,812)

-

(6,812)

At 31 December 2025

106,022

396,299

(17,250)

769,342

1,254,413

Share capital
£

Share premium
£

Other reserves - own shares
£

Retained earnings
£

Total
£

At 1 January 2024

102,496

364,563

(10,438)

857,380

1,314,001

Loss for the year

-

-

-

(90,280)

(90,280)

Dividends

-

-

-

(30,430)

(30,430)

New share capital subscribed

1,736

15,632

-

-

17,368

At 31 December 2024

104,232

380,195

(10,438)

736,670

1,210,659

 

Comrie Croft Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2025

1

General information

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

The address of its registered office is:
Comrie Croft
Crieff
PERTHSHIRE
PH7 4JZ

These financial statements were authorised for issue by the Board on 8 September 2026.

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

Basis of preparing the financial statements
These financial statements have been prepared in accordance with the provisions of Section 1A "Small Entities" of Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

The exemptions under section 1A regarding cashflow statement and under s414B of the Companies Act regarding the strategic report have been taken this year.
 


Preparation of consolidated financial statements
The financial statements contain information about Comrie Croft Limited as an individual company and do not contain certain consolidated financial information as the parent of the group. The company has taken the option under Section 398 of the Companies Act 2006 not to prepare consolidated financial statements.
 

Going concern

The financial statements have been prepared on a going concern basis.

 

Comrie Croft Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2025 (continued)

2

Accounting policies (continued)

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.

Government grants

Grants received from government and intergovernmental agencies in respect of funding assistance to purchase capital assets have been included in the balance sheet as deferred income. This is then credited to the profit and loss account, by instalments over the expected useful economic life of the related assets on a basis consistent with the depreciation policy.

Grants relating to revenue are recognised, in the profit and loass account, on a systematic basis over the periods in which the company recognised the related costs for which the grant is intended to compensate.

Tax

The tax expense for the period comprises 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.

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.

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 and Buildings

20% on cost, 10% on cost, 2% on cost and not provided

Plant and machinery etc.

20% on reducing balance, 20% on cost and 10% on reducing balance

Investments

Investments relate to an investment in an unlisted entity which is stated at cost less impairment. At each balance sheet date, the investment is assessed for indicators of impairment and where there are indicators of impairment, recoverable amount is assessed. If recoverable amount is less than carrying amount, the investment is written down to recoverable amount by way of an impairment loss which is recognised in profit or loss.

 

Comrie Croft Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2025 (continued)

2

Accounting policies (continued)

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

 

Comrie Croft Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2025 (continued)

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 58 (2024 - 36).

 

Comrie Croft Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2025 (continued)

4

Tangible assets

Land and buildings
£

Long leasehold land and buildings
£

Assets under construction
£

Fixtures and fittings
£

Plant and machinery
£

Office equipment
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 January 2025

1,663,546

-

319,338

162,277

174,240

23,324

42,240

2,384,965

Additions

50,000

214,652

110,885

27,385

2,978

1,440

-

407,340

At 31 December 2025

1,713,546

214,652

430,223

189,662

177,218

24,764

42,240

2,792,305

Depreciation

At 1 January 2025

690,232

-

-

140,537

171,586

15,256

14,640

1,032,251

Charge for the year

53,999

21,465

-

9,825

3,249

1,902

8,448

98,888

At 31 December 2025

744,231

21,465

-

150,362

174,835

17,158

23,088

1,131,139

Carrying amount

At 31 December 2025

969,315

193,187

430,223

39,300

2,383

7,606

19,152

1,661,166

At 31 December 2024

973,314

-

319,338

21,740

2,654

8,068

27,600

1,352,714

 

Comrie Croft Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2025 (continued)

5

Investments

2025
£

2024
£

Investments in subsidiaries

1

1

Subsidiaries

£

Cost or valuation

At 1 January 2025

1

Carrying amount

At 31 December 2025

1

At 31 December 2024

1

Details of undertakings

Details of the investments (including principal place of business of unincorporated entities) in which the company holds 20% or more of the nominal value of any class of share capital are as follows:

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

2025

2024

Subsidiary undertakings

Combruith Limited

Comrie Croft
Crieff
PERTHSHIRE
PH7 4JZ

Scotland

Ordinary

100%

100%

Subsidiary undertakings

Combruith Limited

The principal activity of Combruith Limited is non-trading.

 

Comrie Croft Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2025 (continued)

6

Other financial assets (current and non-current)

Financial assets at cost less impairment
£

Total
£

Non-current financial assets

Cost or valuation

At 1 January 2025

10

10

At 31 December 2025

10

10

Impairment

Carrying amount

At 31 December 2025

10

10

7

Debtors

Current

Note

2025
£

2024
£

Trade debtors

 

96,702

43,648

Amounts owed by related parties

11

125

125

Prepayments

 

34,397

12,289

Other debtors

 

8,826

41,564

   

140,050

97,626

 

Comrie Croft Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2025 (continued)

8

Creditors

Creditors: amounts falling due within one year

Note

2025
£

2024
£

Due within one year

 

Loans and borrowings

34,386

26,585

Trade creditors

 

65,204

24,039

Taxation and social security

 

61,793

-

Accruals and deferred income

 

394,796

469,538

Other creditors

 

53,882

42,922

 

610,061

563,084

Creditors: amounts falling due after more than one year

Note

2025
£

2024
£

Due after one year

 

Loans and borrowings

42,931

79,539

Deferred income

 

192,745

5,688

Other non-current financial liabilities

 

26,746

13,865

 

262,422

99,092

The loans and borrowings comprise a bank loan from Triodos Bank.

The loan from Triodos Bank is secured by a standard security over the land & buildings at Comrie Croft. It bears interest at base rate plus 1.85% and is repayable over a 20 year term. Repayments commenced in June 2009.

 

Comrie Croft Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2025 (continued)

9

Share capital

Allotted, called up and fully paid shares

2025

2024

No.

£

No.

£

Ordinary of £0.10 each

1,060,217

106,022

1,042,324

104,232

       

In 2010, the company introduced a Dividend Reinvestment Plan (DRIP). The plan was made available to registered shareholders and allows for the reinvestment of dividends into additional ordinary shares.
The company issued 17,893 (2024: 17,369) ordinary 10p shares, with a total nominal value of £1,790 (2024: £1,736), under the DRIP at a premium of 90p per share.

At 31 December 2025, the company held 17,250 (2024:10,438) of its own ordinary shares in treasury, with a nominal value of £1,725 (2024: £1,044). No treasury shares were cancelled or re-issued during the year.

Treasury shares are presented as a deduction from equity in accordance with the company's accounting policy. These shares do not carry voting or dividend rights while held in treasury.

10

Obligations under leases and hire purchase contracts

Operating leases

The total of future minimum lease payments is as follows:

2025
£

2024
£

Ending within one year

13,206

9,331

 

Comrie Croft Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2025 (continued)

11

Related party transactions

The company made loans to one of the directors as follows:

2025

At 1 January 2025
£

Repayments by director
£

At 31 December 2025
£

9,238

(9,039)

199

       
     

 

2024

At 1 January 2024
£

Repayments by director
£

At 31 December 2024
£

33,623

(24,385)

9,238