Charity Registration No. SC020693
Company Registration No. SC294897
THE APPLECROSS TRUST
ANNUAL REPORT AND CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026
THE APPLECROSS TRUST
LEGAL AND ADMINISTRATIVE INFORMATION
Trustees
Mr D Bertie
Mr A L MacDonald
Mr A MacDonald
Mrs V Macpherson
Mr K R McDiarmid
Mr M Taylor
Secretary
Gillespie MacAndrew Secretaries Limited
Senior management
D A MacLellan
Trust Administrator
Charity number
SC020693
Company number
SC294897
Principal address
Old Bank House
Somerled Square
Portree
Isle of Skye
IV51 9EH
IV51 9EH
Registered office
5 Atholl Crescent
Edinburgh
EH3 8EJ
Auditor
MacKenzie Kerr Limited
Chartered Accountants and Statutory Auditor
Redwood
19 Culduthel Road
Inverness
IV2 4AA
Bankers
Virgin Money
15 Academy Street
Inverness
IV1 1JN
Solicitors
Gillespie Macandrew LLP
1-5 Atholl Crescent
Edinburgh
EH3 8EJ
Investment advisors
Cazenove Capital Management Limited
22 Charlotte Square
Edinburgh
EH2 4DF
THE APPLECROSS TRUST
CONTENTS OF THE FINANCIAL STATEMENTS
Page
Trustees' report
1 - 7
Independent auditor's report
8 - 11
Consolidated statement of financial activities
12
Parent charity statement of financial activities
13
Consolidated balance sheet
14
Parent charity balance sheet
Consolidated statement of cash flows
16
Parent charity statement of cash flows
17
Notes to the consolidated financial statements
18 - 41
THE APPLECROSS TRUST
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT)
FOR THE YEAR ENDED 31 MARCH 2026
- 1 -

The trustees present their report and financial statements for the group and parent charitable company for the year ended 31 March 2026.

The financial statements have been prepared in accordance with the accounting policies set out in note 1 to the financial statements and comply with the charity' Memorandum and Article of Association, the Charities and Trustee Investment (Scotland) Act 2005, the Charities Accounts (Scotland) Regulations 2006 (as amended) and "Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019)".

Objectives and activities

The objects of the charity are set out in the company’s Memorandum of Association:

 

The criteria used to assess success in the reporting period

The trustees seek to conserve and enhance the landscape and the infrastructure and buildings on the estate and to sustain and support its traditional enterprises, so as to maintain it as a place of inspiration for the general public and those who live and work there, whilst at the same time ensuring that the financial resources of the charity remain at a level which sustain that aspiration.

 

The Trust responded to a consultation initiated by The Scottish Government on various aspects of Land Reform.

 

The Trust’s Risk Register was reviewed, no additions or changes were thought necessary. A survey of trees close to paths, roads and public areas continues to be reviewed.

THE APPLECROSS TRUST
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 2 -
Achievements and performance

The formal objects of the charity are restated in the Estate Development Plan and are delivered under three themes:

 

Theme One

“The Applecross Trust is committed to the conservation and enhancement of the unique character of the Applecross Peninsula for the benefit of both those who live and work there, and also of those who visit to enjoy its wild beauty and cultural heritage”.

 

Key elements under this theme include:

 

Nature Conservation

Deer are controlled in a traditional way with the objective of keeping herd numbers at sustainable levels with an equal balance of stags and hinds.

 

The Trust engaged with the South West Ross Deer Management Group and other interested parties on the development of a formal Deer Plan which will continue to achieve this objective in future years.

 

The Trust achieved Wildlife Estates Scotland accreditation in February 2023, and is working to maintain the targets set for review after five years. Work for formal re-accreditation has commenced.

 

A deer count, carried out on foot in Spring 2025, recorded 368 stags, 449 hinds and 150 calves. This information informed deer population modelling and subsequent cull targets for the year.

 

The Applecross River continues to be monitored annually. Wester Ross Fisheries Trust carry out sweep netting on the Applecross River to catch and check fish for lice.

 

Review of the 10-year Forest Plan concluded during 2026. This coincided with Crosscut Forestry Ltd taking on the Woodland consultancy role from Brambletree Management Ltd. On-going rhododendron control took place through the Summer and control of spruce and lodgepole pine volunteer plants from Gateway Wood continued to be removed.

 

Historic Buildings

Following a public consultation on the future use of the Steading and other buildings a working group was formed with local representatives who are continuing to consider various proposals. The Applecross Restoration Advisory Group (ARAG) involved Trust and Community representatives and met periodically throughout the year to discuss and monitor progress on the Steading Plan.

 

Helen Smith, Rowantree Consulting, was employed to carry out further consultations with the community, help develop a feasibility plan and subsequently look for restoration funding sources.

 

Work on repointing and stabilisation of the walls surrounding the Walled Garden continued through the summer months and work got underway to mould new wrought iron gates.

 

The majority of works were completed to the Grieve’s House renovation with a new tenant being allocated post year end.

 

Conversion and renovation of Clachan workshop to a retail facility was completed during the year.

 

Works to the new office in the Applecross House East Wing were completed and the facility in use.

 

A new treatment plant and tank facility were installed to improve the quality of private water supply across the Estate.

THE APPLECROSS TRUST
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 3 -

Theme Two

“Protection of the rare and fragile environment of the Peninsula is a major element, against which the introduction of sensitive access provision and services for the general public is to be balanced”.

 

Key elements under this theme include:

 

Trust staff continue to undertake maintenance work to paths across the estate.

Meetings with crofters continue the process of developing crofting policies.

 

Green Energy Production

The existing hydro-electric schemes at Kishorn and Inverbain continue to operate successfully in parallel with the community owned scheme near the Steading.

 

A 2-megawatt hydro-electric scheme on crofting townships’ common grazing's at Allt na Moine secured a connection to the grid and works took place to install a long distance Private Wire to Kishorn where the hydro output is to be used to power the Bakkafrost Scotland Fish Farm.

 

Telecommunications

The Trust is engaging with developers and planners to ensure that any future developments balance effective communications with care for the natural environment.

Theme Three

“In so far as compatible with and complementary to the other themes, the Trust also seeks to join with others to encourage and support activities on the Peninsula which promote the wellbeing of the community and the wider public, and an understanding and appreciation of local traditions and culture”.

 

Key elements under this theme include:

 

Community Engagement

The Community Forum, established in May 2018 has been chaired by Jon Glover, who intimated that he is standing down after the next meeting. The Trust appreciates Jon’s significant input and looks forward to working with a new Chair in due course. Trustees are invited to participate in meetings.

 

Work on a new handling area for the fold of Highland Cattle is complete. There is continued success at the Highland Cattle Society’s Autumn sales at Oban.

 

Holiday lets and tourism

In addition to the Trust’s own four holiday cottages. the Trust’s subsidiary Hartfield Applecross Limited runs the Hartfield House Hostel. Upgrade works to the holiday letting properties continues annually.

 

Hartfield Applecross Limited had another largely successful year, despite a bleak winter season.

 

Significant investment was made in improvements and renovations to the fabric of the building. It is recognised and understood these costs will result in significant losses in the early years of the business, but cash flow and forecasts continue to indicate the viability of the business over the coming years.

 

The Trust continued to participate in the local tourism group until Jessica Whistance left her role as Marketing Manager in March 2026. She had done much to maintain the group which had proved an effective vehicle for business communications in Applecross from the Covid period. The Trust continues to focus on helping to improve facilities for visitors.

THE APPLECROSS TRUST
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 4 -

Commercial lettings

The Trust endeavours to encourage and support local enterprise as part of wider common desire to grow and sustain the community.

 

The rental income from key businesses is an important element in the funding of the Trust.

 

There was significant activity at Kishorn Dry Dock where quarrying of the dry dock secured a larger working dock, capable of accommodating larger vessels; the quarried rock being used for land reclamation and docking. Bakkafrost has greatly expanded its onshore hatchery.

 

Agreement was reached with Leiths (Scotland) Ltd over a review of commercial terms.

 

Financial review

Principal funding sources

The parent charity accepts donations, but its main sources of funding are from income derived from its own activities. The parent charity’s principal revenue generating activities are commercial and residential rents, royalties and wayleaves, as well as the sale of game and livestock. The total income from all of these sources was £1,035,965 (2025: £778,610)

 

Dividend income from the parent charity’s investment portfolio and interest on cash deposits totalled £62,140 (2025: £65,495) a decrease of £3,355 compared to the previous year.

 

The total unrestricted funds of the group as at 31 March 2026 stood at £6,757,194. The comparable figure as at 31 March 2025 was £6,286,890 and the trustees are pleased with the progress made during the year.

 

These total funds include the charity’s heritable property, the bulk of which is to be held in perpetuity.

 

Going concern

The trustees have formally reviewed the financial position of the charity as at the date that these accounts are signed, together with budgets and cash flow projections for the following twelve months, and also the principal funding sources and the reserves policy referred to above, and are satisfied that these accounts can be prepared on a going concern basis.

 

Reserves policy

In view of the ongoing commitments of the charity, it is the policy of the trustees to maintain its free reserves at a level which equates to at least three months’ average expenditure, which is £207,436, plus sufficient funds to meet commitments in respect of ongoing building and conservation projects. The trustees have power to resort to capital from the investment portfolio to further the aims of the charity at any time.

 

Significant risks and uncertainties

The trustees have formally reviewed the major strategic, business and operational risks which the charity faces, including those faced by Hartfield Applecross Limited, and they believe that those risks are appropriately contained in the context of asset backing, the nature and pattern of activities and the contractual arrangements associated with them, and compliance with current safety and employment legislation.

 

Land Reform

The trustees have engaged with the Scottish Land Commission in developing appropriate policies and on related issues. The retiring Chairman participated in a small pilot for a Self Assessment Review with a view to evaluating the extent of compliance with good landholding practices and protocols. The Trust was also the subject of a complimentary case study commissioned by the Commission on The Role of Land in Enabling new Housing Supply in Rural Scotland.

 

A continuing dialogue with the local community is a key element of the Estate Development Plan, and will assist in minimising potential risks going forward.

THE APPLECROSS TRUST
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 5 -
Financial review (Continued)

Cash Flow

The trustees are satisfied that the Trust’s rental income is sufficiently well diversified across commercial, long term residential, holiday and other sectors, augmented by royalties, so as to withstand any one particular adverse seasonal or economic event, and that the spread of investments in the Trust’s portfolio across UK and international equities and bonds, and hedge funds, should mitigate any loss of available income in the event of a change of market conditions.

 

However, they are conscious of the historic reliance on grants under the Scottish Government’s Rural Priorities scheme and on other subsidies for forestry, farming and wildlife management, and will endeavour to reduce that dependence.

 

Strict budgetary control is exercised to ensure that the ongoing maintenance programme remains affordable, and that new projects are costed and scheduled within achievable timescales and with a presumption against borrowing.

Over reliance on key personnel

The trustees are very conscious of operating with a small team of key personnel, and of their reliance on the services of the current Administrator in particular.. Working practices are regularly reviewed and a staff handbook provided to each employee.

 

The Trust’s disaster recovery plan was reviewed and is held at a separate secure location, together with a comprehensive operations manual.

 

Arrangements for setting the pay and remuneration of key management personnel

The contract with D A MacLellan as the Trust’s Administrator is subject to bi-annual review by the Trustees. The remuneration of other key management personnel is reviewed by the Trustees annually by reference to the publications issued by Scottish Agricultural Wages Board, and local comparisons.

Plans for the future

The ongoing programmes already initiated will be continued. An increased focus will be given to Nature Conservation and Science and Education as referred to above

 

Other major projects in prospect include the establishment of a comprehensive tourist strategy, the operation and development of the Hartfield Hostel complex by Hartfield Applecross Limited, the renovation and conversion of the old Steading near the Campsite and the re-use of the existing stores, workshops and Victorian Kennels. Delivery of these projects will be scheduled within the cash flow budgetary constraints referred to above.

Structure, governance and management

Governing document

The Trust is a charitable company, limited by guarantee. It was incorporated on 28 December 2005, and its charitable status was confirmed by H M Revenue & Customs by way of charity recognition letter dated 6 February 2006. The company's Memorandum and Articles of Association reflect the objects and powers set out in the Deed of Trust dated 2 September 1992, registered in the books of Council and Session on 13 November 1992, under which the present charity was established. The management of the Trust is now the responsibility of the trustees of the charitable company.

The trustees, who are also the directors for the purpose of company law, and who served during the year and up to the date of signature of the financial statements were:

 

Mr D Bertie
Mr A L MacDonald
Mr A MacDonald
Mrs V Macpherson
Mr K R McDiarmid
Mr M Taylor
THE APPLECROSS TRUST
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 6 -

Recruitment and appointment of trustees

The rules governing the appointment of trustees are laid down in the company's Articles of Association. Those holding trustee positions have experience in legal matters, land management, the provision of social housing, crofting and project management, and all live in Scotland and/or have long standing connections with Applecross. It is anticipated that any future appointments will complement the abilities already held by the present trustees. Trustees are given an induction pack and receive appropriate training as considered necessary.

 

During the year Malcolm Taylor TD DL MAFRICS ACl Arb was elected as Chair, to replace Kenneth McDiarmid.

 

None of the trustees has any beneficial interest in the company. All of the trustees are members of the company and guarantee to contribute £1 in the event of a winding up.

Related parties

The Trust holds 100% of the issued share capital of Hartfield Applecross Limited, which is involved in the operation of a youth hostel in order to raise funds to support the work of the Trust.

Statement of trustees' responsibilities

The trustees, who are also the directors of The Applecross Trust for the purpose of company law, are responsible for preparing the Trustees' Report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).

 

Company Law requires the trustees to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the charity and the group, and of the incoming resources and application of resources, including the income and expenditure, of the charitable group for that year.

 

In preparing these financial statements, the trustees are required to:

 

- select suitable accounting policies and then apply them consistently;

 

- observe the methods and principles in the Charities SORP;

 

- make judgements and estimates that are reasonable and prudent;

 

- state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and

 

- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charity will continue in operation.

 

The trustees are responsible for keeping adequate accounting records that disclose with reasonable accuracy at any time the financial position of the charity and enable them to ensure that the financial statements comply with the Charities and Trustee Investment (Scotland) Act 2005, the Charities Accounts (Scotland) Regulations 2006 (as amended) and the Companies Act 2006. They are also responsible for safeguarding the assets of the charity and the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

 

The trustees are responsible for the maintenance and integrity of the corporate and financial information included on the charitable company's website. Legislation in the United Kingdom governing the reparation and dissemination of financial statements may differ from legislation in other jurisdictions.

Auditor

In accordance with the company's articles, a resolution proposing that MacKenzie Kerr Limited be reappointed as auditor of the company will be put at a General Meeting.

THE APPLECROSS TRUST
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 7 -
Disclosure of information to auditor

Each of the trustees has confirmed that there is no information of which they are aware which is relevant to the audit, but of which the auditor is unaware. They have further confirmed that they have taken appropriate steps to identify such relevant information and to establish that the auditor is aware of such information.

 

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

The trustees' report was approved by the Board of Trustees.

Mr M Taylor
Trustee
Dated: 5 October 2026
THE APPLECROSS TRUST
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS AND TRUSTEES OF THE APPLECROSS TRUST
- 8 -

Opinion

We have audited the financial statements of The Applecross Trust (the 'charitable group' and 'charitable company’) for the year ended 31 March 2026 which comprise the consolidated statement of financial activities, the parent charity statement of financial activities, the consolidated balance sheet, the parent charity balance sheet, the consolidated statement of cash flows, the parent charity statement of cash flows and notes to the consolidated financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" (United Kingdom Generally Accepted Accounting Practice).

In our opinion, the financial statements:

-

give a true and fair view of the state of the group's and parent charitable company's affairs as at 31 March 2026 and of its incoming resources and application of resources, 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, the Charities and Trustee Investment (Scotland) Act 2005 and regulation 8 of the Charities Accounts (Scotland) Regulations 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the charity in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and the provisions available for small entities, in the circumstances set out in note 33 to the financial statements, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the trustees' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's or the parent charitable company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the trustees with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The trustees are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

THE APPLECROSS TRUST
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS AND TRUSTEES OF THE APPLECROSS TRUST
- 9 -

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

-

the information given in the trustees' report for the financial year for which the financial statements are prepared, which includes the directors' report prepared for the purposes of company law, is consistent with the financial statements; and

-

the directors' report included within the trustees' report has been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent charitable company and its environment obtained in the course of the audit, we have not identified material misstatements in the directors' report included within the trustees' report.

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 and the Charities Accounts (Scotland) Regulations 2006 requires us to report to you if, in our opinion:

-

adequate and proper accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

-

the financial statements are not in agreement with the accounting records and returns; or

-

certain disclosures of trustees' remuneration specified by law are not made; or

-

we have not received all the information and explanations we require for our audit; or

-

the trustees were not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies' exemptions in preparing the trustees' report and from the requirement to prepare a strategic report.

Responsibilities of trustees

As explained more fully in the statement of trustees' responsibilities, the trustees, who are also the directors of the charity for the purpose of company law, are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the trustees determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the trustees are responsible for assessing the group’s and the parent charitable company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the trustees either intend to liquidate the group or the parent charitable company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

We have been appointed as auditor under section 44(1)(c) of the Charities and Trustee Investment (Scotland) Act 2005 and under the Companies Act 2006 and report in accordance with the Acts and relevant regulations made or having effect thereunder.

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

THE APPLECROSS TRUST
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS AND TRUSTEES OF THE APPLECROSS TRUST
- 10 -

Identifying and assessing risks related to irregularities:

We assessed the susceptibility of the group and the parent charitable company's financial statements to material misstatement and how fraud might occur, including through discussions with the directors and management, discussions within our audit team planning meeting, updating our record of internal controls and ensuring these controls operated as intended. We evaluated possible incentives and opportunities for fraudulent manipulation of the financial statements. We identified laws and regulations that are of significance in the context of the group and the parent charitable company by discussions with management and updating our understanding of the sector in which the group and parent charitable company operates.

 

Laws and regulations of direct significance in the context of the group and parent charitable company include The Companies Act 2006, and UK Tax legislation.

 

Audit response to risks identified:

We considered the extent of compliance with these laws and regulations as part of our audit procedures on the related financial statement items including a review of financial statement disclosures. We reviewed the group and charitable company's records of breaches of laws and regulations, minutes of meetings and correspondence with relevant authorities to identify potential material misstatements arising. We discussed the group and charitable company's policies and procedures for compliance with laws and regulations with members of management responsible for compliance.

 

During the planning meeting with the audit team, the Responsible Individual (RI) drew attention to the key areas which might involve non-compliance with laws and regulations or fraud. We enquired of management whether they were aware of any instances of non-compliance with laws and regulations or knowledge of any actual, suspected or alleged fraud. We addressed the risk of fraud through management override of controls by testing the appropriateness of journal entries and identifying any significant transactions that were unusual or outside the normal course of business. We assessed whether judgements made in making accounting estimates gave rise to a possible indication of management bias. At the completion stage of the audit, the RI's review included ensuring that the team had approached their work with appropriate professional scepticism and thus the capacity to identify non-compliance with laws and regulations and fraud.

 

There are inherent limitations in the audit procedures described above and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

THE APPLECROSS TRUST
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS AND TRUSTEES OF THE APPLECROSS TRUST
- 11 -

Use of our report

This report is made solely to the charitable company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006, and to the charitable company’s trustees, as a body, in accordance with Regulation 10 of the Charities Accounts (Scotland) Regulations 2006. Our audit work has been undertaken so that we might state to the charitable company’s members and trustees those matters we are required to state to them in an auditor’s report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the charitable company, the charitable company’s members as a body and the charitable company’s trustees as a body, for our audit work, for this report, or for the opinions we have formed.

Rhona Wilson, BA, FCCA (Senior Statutory Auditor)
for and on behalf of MacKenzie Kerr Limited
Chartered Accountants and Statutory Auditor
Redwood
19 Culduthel Road
Inverness
IV2 4AA
5 October 2026

MacKenzie Kerr Limited is eligible for appointment as auditor of the charity by virtue of its eligibility for appointment as auditor of a company under section 1212 of the Companies Act 2006.

THE APPLECROSS TRUST
CONSOLIDATED  STATEMENT OF FINANCIAL ACTIVITIES
(INCLUDING INCOME AND EXPENDITURE ACCOUNT)
FOR THE YEAR ENDED 31 MARCH 2026
- 12 -
Unrestricted
Unrestricted
funds
funds
2026
2025
Notes
£
£
Income and endowments from:
Donations and legacies
4
54,125
57,096
Charitable activities
5
1,020,965
778,610
Other trading activities
6
483,128
322,969
Investments
8
62,140
65,495
Other income
9
15,186
2,249
Total income
1,635,544
1,226,419
Expenditure on:
Raising funds
10
453,000
343,273
Charitable activities
11
824,104
903,807
Total expenditure
1,277,104
1,247,080
Net gains/(losses) on investments
16
111,864
(18,210)
Net income/(expenditure) and movement in funds
470,304
(38,871)
Reconciliation of funds:
Fund balances at 1 April 2025
6,286,890
6,325,761
Fund balances at 31 March 2026
6,757,194
6,286,890

The statement of financial activities includes all gains and losses recognised in the year. All income and expenditure derive from continuing activities.

The statement of financial activities also complies with the requirements for an income and expenditure account under the Companies Act 2006.
THE APPLECROSS TRUST
PARENT CHARITY STATEMENT OF FINANCIAL ACTIVITIES
INCLUDING INCOME AND EXPENDITURE ACCOUNT
FOR THE YEAR ENDED 31 MARCH 2026
- 13 -
Unrestricted
Unrestricted
funds
funds
2026
2025
Notes
£
£
Income and endowments from:
Donations and legacies
4
54,125
57,096
Income from charitable activities
5
1,035,965
778,610
Investments
8
62,140
65,495
Other income
9
18,046
1,164
Total income
1,170,276
902,365
Expenditure on:
Raising funds
10
2,926
2,095
Charitable activities
11
826,817
901,163
Total expenditure
829,743
903,258
Net gains/(losses) on investments
16
111,864
(18,210)
Net income and movement in funds
452,397
(19,103)
Reconciliation of funds:
Fund balances at 1 April 2025
6,241,152
6,260,255
Fund balances at 31 March 2026
6,693,549
6,241,152

The statement of financial activities includes all gains and losses recognised in the year. All income and expenditure derive from continuing activities.

The statement of financial activities also complies with the requirements for an income and expenditure account under the Companies Act 2006.
THE APPLECROSS TRUST
CONSOLIDATED BALANCE SHEET
AS AT
31 MARCH 2026
31 March 2026
- 14 -
2026
2025
Notes
£
£
£
£
Fixed assets
Goodwill
18
14,475
19,300
Tangible assets
19
301,495
345,083
Heritage assets
20
4,264,727
4,146,848
Investments
21
1,509,008
1,357,140
6,089,705
5,868,371
Current assets
Stocks
22
65,977
64,661
Debtors
23
290,669
261,365
Cash at bank and in hand
691,691
355,900
1,048,337
681,926
Creditors: amounts falling due within one year
24
(380,848)
(263,407)
Net current assets
667,489
418,519
Total assets less current liabilities
6,757,194
6,286,890
The funds of the charity
Unrestricted funds
27
6,757,194
6,286,890
6,757,194
6,286,890
The financial statements were approved by the trustees on 5 October 2026
Mr M Taylor
Trustee
Company Registration No.SC294897
THE APPLECROSS TRUST
PARENT CHARITY  BALANCE SHEET
AS AT
31 MARCH 2026
31 March 2026
- 15 -
2026
2025
Notes
£
£
£
£
Fixed assets
Tangible assets
19
161,913
203,850
Heritage assets
20
4,264,727
4,146,848
Investments
21
1,557,259
1,405,391
5,983,899
5,756,089
Current assets
Stocks
22
64,752
63,122
Debtors
23
284,896
278,899
Cash at bank and in hand
630,107
330,647
979,755
672,668
Creditors: amounts falling due within one year
24
(270,105)
(187,605)
Net current assets
709,650
485,063
Total assets less current liabilities
6,693,549
6,241,152
The funds of the charity
Unrestricted funds
27
6,693,549
6,241,152
6,693,549
6,241,152
The financial statements were approved by the trustees on 5 October 2026
Mr M Taylor
Trustee
Company Registration No. SC294897
THE APPLECROSS TRUST
CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2026
- 16 -
2026
2025
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
32
521,206
176,254
Investing activities
Purchase of tangible fixed assets
(30,765)
(58,313)
Proceeds from disposal of tangible fixed assets
8,218
-
Purchase of heritage assets
(185,004)
(299,235)
Proceeds from disposal of  investments
(40,004)
3,314
Investment income received
62,140
65,495
Net cash used in investing activities
(185,415)
(288,739)
Financing activities
Payment of finance leases obligations
-
(9,708)
Net cash used in financing activities
-
(9,708)
Net increase/(decrease) in cash and cash equivalents
335,791
(122,193)
Cash and cash equivalents at beginning of year
355,900
478,093
Cash and cash equivalents at end of year
691,691
355,900
THE APPLECROSS TRUST
PARENT CHARITY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2026
- 17 -
2026
2025
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
32
479,283
141,327
Investing activities
Purchase of tangible fixed assets
(20,905)
(343,554)
Proceeds from disposal of tangible fixed assets
3,950
-
Purchase of heritage assets
(185,004)
-
Proceeds from disposal of  investments
(40,004)
3,314
Investment income received
62,140
65,495
Net cash used in investing activities
(179,823)
(274,745)
Financing activities
Payment of finance leases obligations
-
(9,708)
Net cash used in financing activities
-
(9,708)
Net increase/(decrease) in cash and cash equivalents
299,460
(143,126)
Cash and cash equivalents at beginning of year
330,647
473,773
Cash and cash equivalents at end of year
630,107
330,647
THE APPLECROSS TRUST
NOTES TO THE  FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026
- 18 -
1
Accounting policies
Charity information

The Applecross Trust is a private company limited by guarantee incorporated in Scotland. The registered office is 5 Atholl Crescent, Edinburgh, EH3 8EJ.

 

The group consists of The Applecross Trust and its subsidiary Hartfield Applecross Limited.

1.1
Accounting convention

The financial statements have been prepared in accordance with the charity's Memorandum and Articles of Association, the Charities and Trustee Investment (Scotland) Act 2005, the Charities Accounts (Scotland) Regulations 2006 (as amended) and "Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019)". The charity is a Public Benefit Entity as defined by FRS 102.

The financial statements are prepared in sterling, which is the functional currency of the group. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, modified to included investments at fair value. The principal accounting policies adopted are set out below.

These financial statements consolidate the results of the charitable company and it's subsidiary, Hartfield Applecross Limited, on a line by line basis.

 

1.2
Going concern

At the time of approving the financial statements, the trustees have a reasonable expectation that the charity has adequate resources to continue in operational existence for the foreseeable future. Thus the trustees continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Charitable funds

Unrestricted funds are available for use at the discretion of the trustees in furtherance of their charitable objectives.

Restricted funds are subject to specific conditions by donors or grantors as to how they may be used. The purposes and uses of the restricted funds are set out in the notes to the financial statements.

Endowment funds are subject to specific conditions by donors that the capital must be maintained by the charity.
THE APPLECROSS TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
1
Accounting policies (Continued)
- 19 -
1.4
Income
Income is recognised when the charity is legally entitled to it after any performance conditions have been met, the amounts can be measured reliably, and it is probable that income will be received.

Income from government and other grants, whether capital or revenue grants, is recognised when the charity has entitlement to the funds, any performance conditions attached to the grants have been met, it is probable that the income will be received and the amount can be measured reliably.

1.5
Expenditure

Expenditure is recognised once there is a legal or constructive obligation to make a payment to a third party, it is probable that settlement will be required and the amount of the obligation can be measured reliably.

 

Irrecoverable VAT is charged as a cost against the activity for which the expenditure was incurred.

Overhead and support costs have been apportioned on an appropriate basis between Charitable Activities and Governance Costs.

1.6
Intangible fixed assets - goodwill

Goodwill arising on the acquisition of subsidiary undertakings represents the excess of the fair value of the consideration over the fair value of the identifiable assets and liabilities acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill shall be considered to have a finite useful life, and shall be amortised on a systematic basis over its expected life, which is 10 years.

1.7
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:

Other land and buildings
0% - 2% per annum straight line basis
Plant and equipment
20% per annum straight line and reducing balance basis
Fixtures and fittings
10% - 15% per annum straight line basis
Computers
25% per annum straight line basis
Motor   vehicles
25% per annum reducing balance basis
Fencing
10% per annum straight line 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 recognised in the statement of financial activities.

1.8
Heritage assets

The heritage assets relate to the land and buildings of the Applecross peninsula, which were gifted to the charity by the former landowner on its inception in 1992. The heritage assets are held at depreciated cost, cost representing the valuation attached to the assets on 28 December 2005 when the assets and liabilities of the unincorporated trust were acquired by the company.

 

Major improvements to the properties are treated as additions to heritage land and buildings in the year in which the expenditure is incurred. Other expenditure, which in the trustees' view is required to maintain the special character of the peninsula, is recognised in the statement of financial activities when it is incurred. Public access to the peninsula is permitted at all times.

THE APPLECROSS TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
1
Accounting policies (Continued)
- 20 -
1.9
Fixed asset investments

In the parent charitable company financial statements, interests in subsidiaries 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 income and expenditure.

 

A subsidiary is an entity controlled by the charity. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities,

 

Listed investments are stated at market value. Gains and losses on disposal and revaluation of listed investments are charged or credited to the statement of financial activities. Where there is a permanent diminution in the value of a listed investment, the loss arising is charged to the general reserve. No such charge is recorded in respect of temporary fluctuations in market values, which may result in a negative balance on the revaluation reserve.

1.10
Impairment of fixed assets

At each reporting end date, the charity reviews the carrying amounts of its tangible and intangible 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).

1.11
Stocks

Stocks are stated at the lower of cost and net realisable value. Livestock is valued in accordance with HMRC guidelines.

Net realisable value is the estimated selling price less all estimated costs of completion and costs to be incurred in marketing, selling and distribution.

1.12
Cash and cash equivalents

Cash and cash equivalents include cash in hand, deposits held at call with banks. Bank overdrafts are shown within borrowings in current liabilities.

1.13
Financial instruments

The charity 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Debtors

Debtors do not carry interest and are stated at their nominal value. Appropriate allowances are made for estimated unrecoverable amounts, which are recognised in the statement of financial activities when there is objective evidence that the asset is impaired.

 

Trade creditors

Trade creditors are not interest bearing and are stated at their nominal value.

1.14
Employee benefits

The cost of short-term employee benefits are recognised as a liability and an expense. 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 charity is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

THE APPLECROSS TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
1
Accounting policies (Continued)
- 21 -
1.15
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

2
Critical accounting estimates and judgements

In the application of the charity’s accounting policies, the trustees 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 following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Heritage assets

The accounting treatment of the land and buildings owned by the charity requires judgements to be made. The land and buildings have been included in the accounts as heritage assets because the objective of the charity is to maintain the culture and nature of the peninsula, and that culture and nature is the land and buildings.

Depreciation

Depreciation is calculated based on an estimation of the assets expected useful lives. This requires assumptions to be made, which includes the condition of the assets, demand for the assets and expected level of use of the assets. Within the parent charitable company, depreciation of £129,965 was charged in the year, and the net book value of assets as at 31 March 2026 was £4,426,640. Within the group, depreciation of £137,210 was charged in the year, and the net book value of assets as at 31 March 2026 was £4,566,222.

3
Members' liability

The company is limited by guarantee, not having a share capital and consequently the liability of members is limited, subject to an undertaking by each member to contribute to the net assets or liabilities of the company on winding up such amounts as may be required not exceeding £1.

THE APPLECROSS TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 22 -
4
Income from donations and legacies - group and charity
Unrestricted
Unrestricted
funds
funds
2026
2025
£
£
Donations and gifts
140
75
Grants
53,985
57,021
54,125
57,096
Grants
Forestry grants
6,019
7,837
Farming subsidies
31,641
32,859
Conservation
16,325
16,325
53,985
57,021
5
Charitable activity income
Group

Estate

Tourism

Sporting and conservation

Farm management

Community engagement

Total
Total
2026
2026
2026
2026
2026
2026
2025
£
£
£
£
£
£
£

Sales

-
-
32,104
13,483
-
45,587
54,417

Rental income

765,532
13,124
-
-
-
778,656
593,420
Other income
196,681
-
-
-
41
196,722
130,773
962,213
13,124
32,104
13,483
41
1,020,965
778,610
Analysis by fund
Unrestricted funds - general
962,213
13,124
32,104
13,483
41
1,020,965
778,610
THE APPLECROSS TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
5
Charitable activity income (Continued)
- 23 -
For the year ended 31 March 2025

Estate

Tourism

Sporting and conservation

Farm management

Community engagement

Total
2025
£
£
£
£
£
£

Sales

-
-
33,814
20,603
-
54,417

Rental income

455,015
138,405
-
-
-
593,420
Other income
130,648
-
-
-
125
130,773
585,663
138,405
33,814
20,603
125
778,610
Analysis by fund
Unrestricted funds - general
585,663
138,405
33,814
20,603
125
778,610
Charity

Estate

Tourism

Sporting and conservation

Farm management

Community engagement

Total
2026
Total
2025
2026
2026
2026
2026
2026
£
£
£
£
£
£
£

Sales

-
-
32,104
13,483
-
45,587
54,417

Rental income

765,532
28,124
-
-
-
792,846
593,420
Other income
196,681
-
-
-
41
196,722
130,773
962,213
28,124
32,104
13,483
41
1,035,965
778,610
Analysis by fund
Unrestricted funds - general
962,213
28,124
32,104
13,483
41
1,035,965
778,610
For the year ended 31 March 2025

Estate

Tourism

Sporting and conservation

Farm management

Community engagement

Total
2025
£
£
£
£
£
£

Sales

-
-
33,814
20,603
-
54,417

Rental income

455,015
138,405
-
-
-
593,420
Other income
130,648
-
-
-
125
130,773
585,663
138,405
33,814
20,603
125
778,610
Analysis by fund
Unrestricted funds - general
585,663
138,405
33,814
20,603
125
778,610
THE APPLECROSS TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 24 -
5
Charity activity income (Continued)

Description of charitable activities

Estate

The Estate class involves management of the Trust’s range of heritage and commercial property and includes income and expenditure relating to residential, business, general infrastructure and renewable energy.

The Trust manages a sustainable deer population across the estate in conjunction with NatureScot and South West Ross Deer Management Group.

 

Deer numbers are maintained under a Government Agri-environmental programme and staff conduct regular Habitat Impact Assessments and estate-wide deer counts to monitor grazing impacts. The Trust works alongside local crofting townships – such as through the construction and maintenance of strategic deer fencing – to help prevent damage from grazing deer.

 

Tourism

The tourism enterprise primarily operates through the wholly owned subsidiary, Hartfield Applecross Ltd. The holiday rentals consist of 4 properties – Estate Office House, Bramble, Faoilinn and The Jam Factory.

 

Sporting and conservation

The Trust manages sensitive habitats across the estate and operates under accredited Wildlife Estates Scotland approval. Works include the control of invasive species and the maintenance of public footpath networks.

 

Farm management

The central feature of the farm is a 30 – 40 cow herd of Spring Calving Highland Cows. The cattle are utilised for targeted conservation grazing across in-bye and hill land. Cattle are of well known pedigree status and progeny are sold to the store or breeding markets.

Winter fodder is produced as grass silage from the Estate’s inbye land.

 

Woods

The Trust woodlands consist of plantation woodland from the 1970’s and also a mixture of native broadleaved woodland. The strategy focusses on environmental conservation, native reforestation and community partnerships.

 

Community engagement

The Trust works directly with community groups and partnerships and provides input to the maintenance of public spaces.

 

Other - Hartfield

A 4-star hostel and bunkhouse, provides for 50 bed spaces in a former lodge in Applecross glen.

6
Income from other trading activities - group only
Unrestricted
Unrestricted
funds
funds
2026
2025
£
£
Accomodation sales
483,128
322,969
THE APPLECROSS TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 25 -
7
Income and expenditure from commercial trading operations
The wholly owned trading subsidiary Hartfield Applecross Limited is incorporated in Scotland (SC624423).  Hartfield Applecross Limited operates the youth hostel at Hartfield House in Applecross.  The charity owns the entire share capital of 1 Ordinary share of £1 each.
A summary of the trading results is shown below:
Unrestricted
Unrestricted
funds
funds
general
general
2026
2025
£
£
Turnover
487,070
324,154
Cost of sales and administrative expenses
(465,074)
(346,516)
Other operating income
736
2,084
Net profit/( loss)
22,732
(20,278)
Taxation
-
-
Profit/(Loss) for the financial period retained in subsidiary
22,732
(20,278)
The assets and liabilities at 31 March 2026 were
Fixed assets
139,581
141,234
Current assets
77,438
32,379
Creditors amounts fualling due within one year
(119,598)
(98,924)
Aggregate share capital and reserves
97,421
74,689
8
Investments - group and charity
Unrestricted
Unrestricted
funds
funds
general
general
2026
2025
£
£
Dividends
57,202
57,044
Interest receivable
4,938
8,451
62,140
65,495
THE APPLECROSS TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 26 -
9
Other income
Group
Group
Charity
Charity
Unrestricted
Unrestricted
Unrestricted
Unrestricted
funds
funds
funds
funds
2026
2025
2026
2025
£
£
£
£
Net gain / (loss) on disposal of tangible fixed assets
3,950
(4,825)
3,950
(4,825)
Other income
736
2,084
3,596
999
HMRC employment allowance
10,500
4,990
10,500
4,990
15,186
2,249
18,046
1,164
10
Raising funds
Group
Unrestricted
Unrestricted
funds
funds
general
general
2026
2025
£
£
Trading costs

Trading subsidiary cost of sales and administrative expenses

273,974
183,678
Staff costs
159,855
145,200
Depreciation and impairment
7,245
5,800
Support costs
9,000
6,500
Trading costs
450,074
341,178

Investment management

2,926
2,095
453,000
343,273
Raising funds
Charity
Unrestricted
Unrestricted
funds
funds
general
general
2026
2025
£
£
Trading costs

Investment management

2,926
2,095
2,926
2,095
THE APPLECROSS TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 27 -
11
Charitable activity costs
Group

Estate

Tourism

 

Sporting and conservation

Farm management

Woods

Community engagement

Other

Total
Total
2026
2026
2026
2026
2026
2026
2026
2026
2025
£
£
£
£
£
£
£
£
£
Staff costs
41,400
6,941
25,932
10,514
6,638
14,474
-
105,899
147,320
Depreciation and impairment
84,729
3,489
15,535
15,604
10,252
-
-
129,609
129,389

Direct costs

54,637
-
6,427
24,085
374
-
-
85,523
66,072

Overheads and administrative expenses

168,239
32,350
32,233
38,819
21,917
2,647
1,023
297,228
353,265
349,005
42,780
80,127
89,022
39,181
17,121
1,023
618,259
696,046
Share of support costs (see note 12)
28,847
28,846
28,847
28,847
28,848
28,848
-
173,083
175,436
Share of governance costs (see note 12)
5,460
5,460
5,460
5,460
5,461
5,461
-
32,762
32,325
383,312
77,086
114,434
123,329
73,490
51,430
1,023
824,104
903,807
Analysis by fund
Unrestricted funds - general
383,312
77,086
114,434
123,329
73,490
51,430
1,023
824,104
903,807
THE APPLECROSS TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
11
Charitable activity costs (Continued)
- 28 -
For the year ended 31 March 2025

Estate

Tourism

 

Sporting and conservation

Farm management

Woods

Community engagement

Other

Total
2025
£
£
£
£
£
£
£
£
Staff costs
57,543
6,272
50,871
9,376
4,844
18,414
-
147,320
Depreciation and impairment
81,958
3,870
16,475
16,833
10,253
-
-
129,389

Direct costs

27,769
-
2,239
27,983
8,081
-
-
66,072

Overheads and administrative expenses

155,598
89,779
47,657
32,835
20,520
5,475
1,401
353,265
322,868
99,921
117,242
87,027
43,698
23,889
1,401
696,046
Share of support costs (see note 12)
29,241
29,239
29,239
29,239
29,239
29,239
-
175,436
Share of governance costs (see note 12)
5,388
5,388
5,388
5,387
5,387
5,387
-
32,325
357,497
134,548
151,869
121,653
78,324
58,515
1,401
903,807
Analysis by fund
Unrestricted funds - general
357,497
134,548
151,869
121,653
78,324
58,515
1,401
903,807
THE APPLECROSS TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 29 -
11
Charitable activity costs
Charity

Estate

Tourism

 

Sporting and conservation

Farm management

Woods

Community engagement

Other

Total
Total
2026
2026
2026
2026
2026
2026
2026
2026
2025
£
£
£
£
£
£
£
£
£
Staff costs
41,400
6,941
25,932
10,514
6,638
14,474
-
105,899
147,320
Depreciation and impairment
84,729
3,489
15,535
15,604
10,252
-
-
129,609
129,389

Direct costs

54,637
-
6,427
24,085
374
-
-
85,523
66,072

Overheads and administrative expenses

169,031
32,350
34,116
38,819
21,917
2,647
1,482
300,362
354,260
349,797
42,780
82,010
89,022
39,181
17,121
1,482
621,393
697,041
Share of support costs (see note12)
28,642
28,642
28,642
28,642
28,643
28,643
-
171,854
171,651
Share of governance costs (see note 12)
5,595
5,595
5,595
5,595
5,595
5,595
-
33,570
32,471
384,034
77,017
116,247
123,259
73,419
51,359
1,482
826,817
901,163
Analysis by fund
Unrestricted funds - general
384,034
77,017
116,247
123,259
73,419
51,359
1,482
826,817
901,163
THE APPLECROSS TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
11
Charitable activity costs (Continued)
- 30 -
For the year ended 31 March 2025

Estate

Tourism

 

Sporting and conservation

Farm management

Woods

Community engagement

Other

Total
2025
£
£
£
£
£
£
£
£
Staff costs
57,543
6,272
50,871
9,376
4,844
18,414
-
147,320
Depreciation and impairment
81,958
3,870
16,475
16,833
10,253
-
-
129,389

Direct costs

27,769
-
2,239
27,983
8,081
-
-
66,072

Overheads and administrative expenses

155,598
89,779
47,657
32,835
20,520
6,375
1,496
354,260
322,868
99,921
117,242
87,027
43,698
24,789
1,496
697,041
Share of support costs (see note12)
28,609
28,608
28,609
28,608
28,609
28,608
-
171,651
Share of governance costs (see note 12)
5,412
5,412
5,412
5,412
5,412
5,411
-
32,471
356,889
133,941
151,263
121,047
77,719
58,808
1,496
901,163
Analysis by fund
Unrestricted funds - general
356,889
133,941
151,263
121,047
77,719
58,808
1,496
901,163
THE APPLECROSS TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 31 -
12
Support costs
Group
Support costs
Governance costs
2026
Support costs
Governance costs
2025
£
£
£
£
£
£
Staff costs
36,372
-
36,372
35,838
-
35,838
Depreciation
5,181
-
5,181
4,967
-
4,967

Management and administration fee

110,791
-
110,791
96,281
-
96,281

IT and office costs

17,908
-
17,908
7,595
-
7,595

Legal and professional

2,831
-
2,831
30,755
-
30,755
Audit fees
-
18,900
18,900
-
17,050
17,050
Accountancy
-
12,695
12,695
-
12,739
12,739

Trustees' travelling expenses

-
10,167
10,167
-
9,036
9,036
173,083
41,762
214,845
175,436
38,825
214,261
Analysed between
Trading
-
9,000
9,000
-
6,500
6,500
Charitable activities
173,083
32,762
205,845
175,436
32,325
207,761
173,083
41,762
214,845
175,436
38,825
214,261

 

12
Support costs
Charity
Support costs
Governance costs
2026
Support costs
Governance costs
2025
£
£
£
£
£
£
Staff costs
39,968
-
39,968
36,837
-
36,837
Depreciation
356
-
356
142
-
142

Management and administration fee

110,791
-
110,791
96,280
-
96,280

IT and office costs

17,908
-
17,908
7,637
-
7,637

Legal and professional

2,831
-
2,831
30,755
-
30,755
Audit fees
-
12,500
12,500
-
12,050
12,050
Accountancy
-
10,095
10,095
-
11,239
11,239

Trustees' travelling expenses

-
10,975
10,975
-
9,182
9,182
171,854
33,570
205,424
171,651
32,471
204,122
Analysed between
Charitable activities
171,854
33,570
205,424
171,651
32,471
204,122

 

THE APPLECROSS TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 32 -
13
Net movement in funds
Group
Group
Charity
Charity
2026
2025
2026
2025
£
£
£
£
The net movement in funds is stated after charging/(crediting):
Fees payable to the charity's auditor:
- for the audit of the charity's financial statements
18,900
17,050
12,500
12,050
- for other assurance services
12,695
12,739
10,095
11,321
Depreciation of owned tangible fixed assets
70,084
71,906
62,840
66,106
Depreciation of heritage assets
67,125
63,425
67,125
63,425
(Profit)/loss on disposal of tangible fixed assets
(3,950)
4,825
(3,950)
4,825
Amortisation of intangible assets
4,825
4,825
-
-
14
Trustees

None of the trustees (or any persons connected with them) received any remuneration during the year, but 5 (2025 - 3) of the trustees were reimbursed for expenses totalling £5,724 (2025 - £2,524) in relation to travel expenses incurred to and from trustee meetings. There was also a NFU Trustee Liability insurance policy taken out during the year to cover the period 02.04.26 to 01.04.26 costing £1,086.

15
Employees

The average monthly number of employees during the year was:

Group
Group
Charity
Charity
2026
2025
2026
2025
Number
Number
Number
Number
12
12
4
4
Employment costs
2026
2025
2026
2025
£
£
£
£
Wages and salaries
262,668
291,469
124,448
134,928
Social security costs
30,642
23,416
15,603
13,066
Other pension costs
8,816
13,473
5,816
6,163
302,126
328,358
145,867
154,157

Key management personnel is considered to be the Manager of Hartfield Applecross Limited, whose salary is included in employment costs, and the Trust Administrator, who did not receive remuneration during the year but did invoice the group for the provision of consultancy services. A total of £164,144 (2025 - £150,565) remuneration and consultancy services was paid to key management personnel in the year.

There were no employees whose annual remuneration was more than £60,000.
THE APPLECROSS TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 33 -
16
Net gains/(losses) on investments - group and charity
Unrestricted
Unrestricted
funds
funds
general
general
2026
2025
£
£
Revaluation of investments
111,864
(18,210)
17
Taxation

The charity is exempt from taxation on its activities because all its income is applied for charitable purposes.

18
Intangible fixed assets - group
Goodwill
£
Cost
At 1 April 2025 and 31 March 2026
48,250
Amortisation and impairment
At 1 April 2025
28,950
Amortisation charged for the year
4,825
At 31 March 2026
33,775
Carrying amount
At 31 March 2026
14,475
At 31 March 2025
19,300
THE APPLECROSS TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 34 -
19
Tangible fixed assets
Group
Other land and buildings
Plant and equipment
Fixtures and fittings
Computers
Motor   vehicles
Fencing
Total
£
£
£
£
£
£
£
Cost
At 1 April 2025
146,961
61,835
325,814
416
199,537
52,879
787,442
Additions
-
20,905
9,236
624
-
-
30,765
Disposals
(4,850)
(5,445)
-
-
-
-
(10,295)
At 31 March 2026
142,111
77,295
335,050
1,040
199,537
52,879
807,912
Depreciation and impairment
At 1 April 2025
12,878
52,301
243,287
113
114,742
19,039
442,360
Depreciation charged in the year
2,842
8,110
32,386
260
21,198
5,288
70,084
Eliminated in respect of disposals
(582)
(5,445)
-
-
-
-
(6,027)
At 31 March 2026
15,138
54,966
275,673
373
135,940
24,327
506,417
Carrying amount
At 31 March 2026
126,973
22,329
59,377
667
63,597
28,552
301,495
At 31 March 2025
134,083
9,534
82,527
303
84,795
33,840
345,083
THE APPLECROSS TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 35 -
19
Tangible fixed assets (Continued)
Charity
Plant and equipment
Fixtures and fittings
Motor   vehicles
Fencing
Total
£
£
£
£
£
Cost
At 1 April 2025
61,835
307,432
199,537
52,879
621,683
Additions
20,905
-
-
-
20,905
Disposals
(5,445)
-
-
-
(5,445)
At 31 March 2026
77,295
307,432
199,537
52,879
637,143
Depreciation and impairment
At 1 April 2025
52,301
231,753
114,742
19,039
417,835
Depreciation charged in the year
8,110
28,244
21,198
5,288
62,840
Eliminated in respect of disposals
(5,445)
-
-
-
(5,445)
At 31 March 2026
54,966
259,997
135,940
24,327
475,230
Carrying amount
At 31 March 2026
22,329
47,435
63,597
28,552
161,913
At 31 March 2025
9,534
75,679
84,795
33,840
203,848
20
Heritage assets
2026
2025
2024
2023
2022
Group and charity
£
£
£
£
£
Carrying amount brought forward
4,146,848
3,911,038
3,773,010
3,700,626
3,663,166
Additions
185,004
299,235
195,472
125,919
88,476
Depreciation
(67,125)
(63,425)
(57,444)
(53,535)
(51,016)
Carrying amount
4,264,727
4,146,848
3,911,038
3,773,010
3,700,626
THE APPLECROSS TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 36 -
21
Fixed asset investments
Group
Listed investments
Cash in portfolio
Other investments
Total
£
£
£
£
Cost or valuation
At 1 April 2025
1,353,490
3,650
-
1,357,140
Valuation changes
111,864
-
-
111,864
Increase in cash
-
40,004
-
40,004
At 31 March 2026
1,465,354
43,654
-
1,509,008
Carrying amount
At 31 March 2026
1,465,354
43,654
-
1,509,008
At 31 March 2025
1,353,490
3,650
-
1,357,140
Charity
Listed investments
Cash in portfolio
Other investments
Total
£
£
£
£
Cost or valuation
At 1 April 2024
1,353,490
3,650
48,251
1,405,391
Valuation changes
111,864
-
-
111,864
Increase in cash
-
40,004
-
40,004
-
-
-
-
At 31 March 2026
1,465,354
43,654
48,251
1,557,259
Carrying amount
At 31 March 2026
1,465,354
43,654
48,251
1,557,259
At 31 March 2025
1,353,490
3,650
48,251
1,405,391
Notes
2026
2025
Other investments comprise:
£
£
Investments in subsidiaries
31
48,251
48,251
48,251
48,251
THE APPLECROSS TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 37 -
22
Stocks
Group
Group
Charity
Charity
2026
2025
2026
2025
£
£
£
£
Raw materials and consumables
1,225
1,539
-
-
Cattle
21,077
23,447
21,077
23,447
Ponies
6,000
2,000
6,000
2,000
Planted trees
37,675
37,675
37,675
37,675
65,977
64,661
64,752
63,122
23
Debtors
Group
Group
Charity
Charity
2026
2025
2026
2025
Amounts falling due within one year:
£
£
£
£
Trade debtors
101,762
96,288
91,597
95,318
Amounts owed by subsidiary undertakings
-
-
8,856
23,121
Other debtors
16,832
16,978
16,716
16,861
Prepayments and accrued income
172,075
148,099
167,727
143,599
290,669
261,365
284,896
278,899
24
Creditors: amounts falling due within one year
Group
Group
Charity
Charity
2026
2025
2026
2025
Notes
£
£
£
£
Other taxation and social security
45,300
17,838
32,329
11,808
Deferred income
25
115,993
100,764
40,071
48,324
Trade creditors
137,285
9,588
135,255
7,760
Other creditors
1,974
2,509
-
-
Accruals
80,296
132,708
62,450
119,713
380,848
263,407
270,105
187,605
THE APPLECROSS TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 38 -
25
Deferred income
Group
Group
Charity
Charity
2026
2025
2026
2025
£
£
£
£
Arising from Deferred income
115,993
100,764
40,071
48,324

Deferred income is included in the financial statements as follows:

 

2026
2025
2026
2025
£
£
£
£
Deferred income is included within:
Current liabilities
115,993
100,764
40,071
48,324
Movements in the year:
Deferred income at 1 April 2025
100,764
68,017
48,324
57,662
Released from previous periods
(100,764)
(68,017)
(48,324)
(57,662)
Resources deferred in the year
115,993
100,764
40,071
48,324
Deferred income at 31 March 2026
115,993
100,764
40,071
48,324
26
Retirement benefit schemes - group and charity
2026
2025
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
8,816
13,473

The charity operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the charity in an independently administered fund.

THE APPLECROSS TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 39 -
27
Unrestricted funds
Group

The unrestricted funds of the group and charity comprise the unexpended balances of donations and grants which are not subject to specific conditions by donors and grantors as to how they may be used. These include designated funds which have been set aside out of unrestricted funds by the trustees for specific purposes.

At 1 April 2025
Incoming resources
Resources expended
Gains and losses
At 31 March 2026
£
£
£
£
£
Revaluation reserve
-
-
-
87,033
87,033
General funds
6,286,890
1,635,544
(1,277,104)
24,831
6,670,161
6,286,890
1,635,544
(1,277,104)
111,864
6,757,194
Previous year:
At 1 April 2024
Incoming resources
Resources expended
Gains and losses
At 31 March 2025
£
£
£
£
£
General funds
6,325,761
1,226,419
(1,247,080)
(18,210)
6,286,890
Charity
At 1 April 2025
Incoming resources
Resources expended
Gains and losses
At 31 March 2026
£
£
£
£
£
Revaluation reserve
-
-
-
87,033
87,033
General funds
6,241,152
1,170,276
(829,743)
24,831
6,606,516
6,241,152
1,170,276
(829,743)
111,864
6,693,549
Previous year:
At 1 April 2024
Incoming resources
Resources expended
Gains and losses
At 31 March 2025
£
£
£
£
£
General funds
6,260,255
902,365
(903,258)
(18,210)
6,241,152

Revaluation reserve

Represents the increase in market value over the cost of fixed asset investments.

THE APPLECROSS TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 40 -
28
Analysis of net assets between funds
Group
Group
Charity
Charity
Unrestricted funds
Unrestricted funds
Unrestricted funds
Unrestricted funds
2026
2025
2026
2025
£
£
£
£
Fund balances at 31 March 2026 are represented by:
Intangible fixed assets
14,475
19,300
-
-
Tangible assets
301,495
345,083
161,913
203,850
Heritage assets
4,264,727
4,146,848
4,264,727
4,146,848
Investments
1,509,008
1,357,140
1,557,259
1,405,391
Current assets/(liabilities)
667,489
418,519
709,650
485,063
6,757,194
6,286,890
6,693,549
6,241,152
29
Related party transactions
Transactions with related parties

During the year the group and charity entered into the following transactions with related parties:

During the year sales were no sales made to Trustees.

30
Analysis of changes in net funds

The group and charity had no material debt during the year.

31
Subsidiaries

Details of the charity's subsidiaries at 31 March 2026 are as follows:

Name of undertaking
Registered
Nature of business
Class of
% Held
office
shares held
Direct
Indirect
Hartfield Applecross Limited
Scotland
Youth hostel
Ordinary
100
0

The investment in the subsidiary is stated at cost.

Registered office address: 5 Atholl Crescent, Edinburgh, EH3 8EJ.

THE APPLECROSS TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 41 -
32
Cash generated from operations
2026
2025
£
£
Group
Surplus/(deficit) for the year
470,304
(38,871)
Adjustments for:
Investment income recognised in statement of financial activities
(62,140)
(65,495)
(Gain)/loss on disposal of tangible fixed assets
(3,950)
4,825
Fair value gains and losses on investments
(111,864)
18,210
Amortisation and impairment of intangible assets
4,825
4,825
Depreciation and impairment of tangible fixed assets
137,209
135,331
Movements in working capital:
(Increase) in stocks
(1,316)
(818)
(Increase)/decrease in debtors
(29,304)
91,402
Increase/(decrease) in creditors
102,212
(5,902)
Increase in deferred income
15,229
32,747
Cash generated from operations
521,206
176,254
2026
2025
£
£
Charity
Surplus/(deficit) for the year
452,397
(19,103)
Adjustments for:
Investment income recognised in statement of financial activities
(62,140)
(65,495)
(Gain)/loss on disposal of tangible fixed assets
(3,950)
4,825
Fair value gains and losses on investments
(111,864)
18,210
Depreciation and impairment of tangible fixed assets
129,965
129,531
Movements in working capital:
(Increase) in stocks
(1,629)
(978)
(Increase)/decrease in debtors
(5,997)
83,711
Increase/(decrease) in creditors
90,754
(36)
(Decrease) in deferred income
(8,253)
(9,338)
Cash generated from operations
479,283
141,327
33
Non-audit services provided by auditor

In common with many businesses of our size and nature we use our auditor to assist with the preparation of the financial statements,

2026-03-312025-04-01CCH Accounts Production 2026.200falsefalsefalseCCH SoftwareSC2948972025-04-012026-03-31SC294897bus:Director12025-04-012026-03-31SC294897bus:Director22025-04-012026-03-31SC294897bus:Director32025-04-012026-03-31SC294897bus:Director42025-04-012026-03-31SC294897bus:Director52025-04-012026-03-31SC294897bus:Director62025-04-012026-03-31SC294897bus:CompanySecretary12025-04-012026-03-31SC2948972026-03-31SC2948972025-03-31SC2948972024-04-012025-03-31SC294897bus:FRS1022025-04-012026-03-31SC294897bus:Audited2025-04-012026-03-31SC294897bus:FullAccounts2025-04-012026-03-31xbrli:purexbrli:sharesiso4217:GBP