Company registration number 15133148 (England and Wales)
Taymouth Village Limited
Financial Statements
For the year ended 31 December 2025
Taymouth Village Limited
Contents
Page
Balance sheet
1
Notes to the financial statements
2 - 9
Taymouth Village Limited
Balance Sheet
As at 31 December 2025
31 December 2025
- 1 -
2025
2024
as restated
Notes
£
£
£
£
Fixed assets
Intangible assets
6
358,698
402,177
Tangible assets
7
220,399
200,484
579,097
602,661
Current assets
Stocks
8
27,332
22,609
Debtors
9
398,532
710,943
Cash at bank and in hand
82,336
15,053
508,200
748,605
Creditors: amounts falling due within one year
10
(4,335,265)
(2,564,055)
Net current liabilities
(3,827,065)
(1,815,450)
Net liabilities
(3,247,968)
(1,212,789)
Capital and reserves
Called up share capital
11
1
1
Profit and loss reserves
(3,247,969)
(1,212,790)
Total equity
(3,247,968)
(1,212,789)
The notes on pages 2 to 9 form part of these financial statements.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
The financial statements were approved by the board of directors and authorised for issue on 24 September 2026 and are signed on its behalf by:
T G Collopy
Director
Company registration number 15133148 (England and Wales)
Taymouth Village Limited
Notes to the financial statements
For the year ended 31 December 2025
- 2 -
1
Accounting policies
Company information
Taymouth Village Limited is a private company limited by shares incorporated in England and Wales. The registered office is C/O Alter Domus (Uk) Limited 10th Floor, 30 St Mary Axe, London, United Kingdom, EC3A 8BF. The principal place of business is Crieff Rd, Aberfeldy, PH15 2FS.
1.1
Basis of preparation
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 except that as disclosed in the accounting policies certain items are shown at fair value.
1.2
Going concern
After reviewing the company's forecasts and projections, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future due to ongoing support of the parent company and certain related parties. The company therefore continues to adopt the going concern basis in preparing its financial statements.true
1.3
Revenue
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 and after eliminating sales within the company.
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.
1.4
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
Taymouth Village Limited
Notes to the financial statements (continued)
For the year ended 31 December 2025
1
Accounting policies
(Continued)
- 3 -
1.5
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:
Plant and equipment
4 years straight line
Fixtures and fittings
4 years 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.
1.6
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
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.
1.7
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.
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.
Taymouth Village Limited
Notes to the financial statements (continued)
For the year ended 31 December 2025
1
Accounting policies
(Continued)
- 4 -
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
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.
1.9
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.
1.10
Retirement benefits
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.
Taymouth Village Limited
Notes to the financial statements (continued)
For the year ended 31 December 2025
1
Accounting policies
(Continued)
- 5 -
1.11
Leases
As lessee
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.
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.
Specifically, judgements and estimates are required in determining the useful economic lives of fixed assets, the recoverability of debtors and stock valuation.
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
4
4
4
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
11,765
12,205
5
Taxation
There are £3,009,896 (Restated 2024: £998,515) of unused tax losses for which no deferred tax is recognised in the Balance Sheet.
Taymouth Village Limited
Notes to the financial statements (continued)
For the year ended 31 December 2025
- 6 -
6
Intangible fixed assets
Goodwill
£
Cost
As restated at 1 January 2025 and 31 December 2025
434,786
Amortisation and impairment
As restated at 1 January 2025
32,609
Amortisation charged for the year
43,479
At 31 December 2025
76,088
Carrying amount
At 31 December 2025
358,698
As restated at 31 December 2024
402,177
7
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Total
£
£
£
Cost
At 1 January 2025
38,162
199,907
238,069
Additions
20,516
65,251
85,767
At 31 December 2025
58,678
265,158
323,836
Depreciation and impairment
At 1 January 2025
852
36,733
37,585
Depreciation charged in the year
11,380
54,472
65,852
At 31 December 2025
12,232
91,205
103,437
Carrying amount
At 31 December 2025
46,446
173,953
220,399
At 31 December 2024
37,310
163,174
200,484
8
Stocks
2025
2024
£
£
Stocks
27,332
22,609
Taymouth Village Limited
Notes to the financial statements (continued)
For the year ended 31 December 2025
- 7 -
9
Debtors
As restated
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
14,433
480,430
Amounts owed by group undertakings
13,314
Other debtors
237,620
225,547
Prepayments and accrued income
133,165
4,966
398,532
710,943
10
Creditors: amounts falling due within one year
As restated
2025
2024
£
£
Trade creditors
134,977
236,053
Amounts owed to group undertakings
3,555,319
1,416,139
Taxation and social security
70,695
Other creditors
644,969
841,168
4,335,265
2,564,055
11
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
1
1
1
1
12
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:
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 2025 and of its loss for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
Senior Statutory Auditor:
Nigel Ling
Statutory Auditor:
DJH Audit Limited
Date of audit report:
2 October 2026
Taymouth Village Limited
Notes to the financial statements (continued)
For the year ended 31 December 2025
- 8 -
13
Related party transactions
The company has taken advantage of the exemption in FRS 102 1AC.35 "Related Party Disclosures" from disclosing transactions with other members of the group.
Amounts due to and from group undertakings are interest free, unsecured and repayable on demand.
14
Parent company
The smallest and largest group of undertakings of which the company is a member, and for which consolidated accounts are produced, is that headed by Taymouth Holdings Limited.
The registered office of Taymouth Holdings Limited is C/O Alter Domus (UK) Limited, 10th Floor, 30 St Mary Axe, London, EC3A 8BF and the principal place of business is Taymouth Castle, Aberfeldy, PH15 2NT
Taymouth Village Limited
Notes to the financial statements (continued)
For the year ended 31 December 2025
- 9 -
15
Prior period adjustment
Adjustments to equity
1 January
31 December
2024
2024
£
£
Adjustments to prior year
Rates accrual
-
(250,589)
Insurance accrual
-
(39,557)
Additional amortisation
-
(22,206)
Total adjustments
-
(312,352)
Analysis of the effect upon equity
Profit and loss reserves
-
(312,352)
Adjustments to loss for the previous financial period
2024
£
Adjustments to prior year
Rates accrual
(250,589)
Insurance accrual
(39,557)
Additional amortisation
(22,206)
Total adjustments
(312,352)
Notes to adjustments
The prior year adjustment relates to both under accrued costs and to a discrepancy in the guest ledger balance transferred when the trade and assets of Moness resort were acquired in the prior year.
Under accrued costs relate to both non-domestic rates and insurance. The increased accrual at the prior year balance sheet date has resulted in corresponding adjustments to the tax losses brought forward and to opening retained earnings.
The guest ledger balance discrepancy relates to an understatement of the guest ledger balance in the prior year accounts when compared to the guest ledger balance held within the resort booking system. The accounts have been restated to reflect the correct guest ledger balance. As a result, the book value of the assets and liabilities acquired in the prior year decreased and as such the goodwill arising from the acquisition has been increased by a corresponding amount. Accordingly, goodwill amortisation has also been recalculated on the higher amount of goodwill recognised.