Caseware UK (AP4) 2022.0.179 2022.0.179 2021-12-312021-12-311592021-01-01falseNo description of principal activity142falsetrue 11662604 2021-01-01 2021-12-31 11662604 2020-01-01 2020-12-31 11662604 2021-12-31 11662604 2020-12-31 11662604 1 2021-01-01 2021-12-31 11662604 d:Director1 2021-01-01 2021-12-31 11662604 c:PlantMachinery 2021-01-01 2021-12-31 11662604 c:PlantMachinery 2021-12-31 11662604 c:PlantMachinery 2020-12-31 11662604 c:PlantMachinery c:OwnedOrFreeholdAssets 2021-01-01 2021-12-31 11662604 c:FurnitureFittings 2021-01-01 2021-12-31 11662604 c:FurnitureFittings 2021-12-31 11662604 c:FurnitureFittings 2020-12-31 11662604 c:FurnitureFittings c:OwnedOrFreeholdAssets 2021-01-01 2021-12-31 11662604 c:OfficeEquipment 2021-01-01 2021-12-31 11662604 c:OfficeEquipment 2021-12-31 11662604 c:OfficeEquipment 2020-12-31 11662604 c:OfficeEquipment c:OwnedOrFreeholdAssets 2021-01-01 2021-12-31 11662604 c:OwnedOrFreeholdAssets 2021-01-01 2021-12-31 11662604 c:CurrentFinancialInstruments 2021-12-31 11662604 c:CurrentFinancialInstruments 2020-12-31 11662604 c:CurrentFinancialInstruments c:WithinOneYear 2021-12-31 11662604 c:CurrentFinancialInstruments c:WithinOneYear 2020-12-31 11662604 c:ShareCapital 2021-12-31 11662604 c:ShareCapital 2020-12-31 11662604 c:RetainedEarningsAccumulatedLosses 2021-12-31 11662604 c:RetainedEarningsAccumulatedLosses 2020-12-31 11662604 d:FRS102 2021-01-01 2021-12-31 11662604 d:Audited 2021-01-01 2021-12-31 11662604 d:FullAccounts 2021-01-01 2021-12-31 11662604 d:PrivateLimitedCompanyLtd 2021-01-01 2021-12-31 11662604 c:WithinOneYear 2021-12-31 11662604 c:WithinOneYear 2020-12-31 11662604 c:BetweenOneFiveYears 2021-12-31 11662604 c:BetweenOneFiveYears 2020-12-31 11662604 c:MoreThanFiveYears 2021-12-31 11662604 c:MoreThanFiveYears 2020-12-31 11662604 d:SmallCompaniesRegimeForAccounts 2021-01-01 2021-12-31 iso4217:GBP xbrli:pure

Registered number: 11662604










THEOBALDS PARK OP CO LIMITED










FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 31 DECEMBER 2021

 
THEOBALDS PARK OP CO LIMITED
REGISTERED NUMBER: 11662604

STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2021

2021
2020
Note
£
£

Fixed assets
  

Tangible assets
 4 
277,921
34,122

  
277,921
34,122

Current assets
  

Stocks
  
107,344
56,016

Debtors: amounts falling due within one year
 5 
250,304
66,164

Cash at bank and in hand
 6 
714,144
210,658

  
1,071,792
332,838

Creditors: amounts falling due within one year
 7 
(6,328,892)
(4,587,844)

Net current liabilities
  
 
 
(5,257,100)
 
 
(4,255,006)

Total assets less current liabilities
  
(4,979,179)
(4,220,884)

  

Net liabilities
  
(4,979,179)
(4,220,884)


Capital and reserves
  

Called up share capital 
  
1
1

Profit and loss account
  
(4,979,180)
(4,220,885)

  
(4,979,179)
(4,220,884)


The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The Company has opted not to file the statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 11 October 2023.




Manish Gudka
Director

The notes on page 2 form part of these financial statements.


 
THEOBALDS PARK OP CO LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

1.


General information

The company is a private company limited by shares, registered in England and Wales. The address of the registered office is 4th Floor, 22 Baker Street, London, W1U 3BW. The principal place of trading is Lieutenant Ellis Way, Cheshunt, EN7 5HW.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Going concern

The Directors have assessed the going concern position and in doing so have prepared a cash flow forecast to December 2024 as well as considering future financing arrangements and business activity. This shows that the Company will be reliant on the ongoing support from its shareholder to meet its obligations. The shareholders have confirmed it is their current intention to provide such support, but this ongoing support is not guaranteed, and will be assessed in the context of the trading results during 2023 and 2024. 
The Company is guarantor on a senior debt facility held by Theobalds Park Property Limited, which is currently in default, and this facility matures in Q4 2023. The Company is engaged in constructive discussions with its lender about restructuring the debt. The Company is also assessing other options to ensure the senior debt can be repaid in full upon maturity. These include a sale of the business, and/or a refinance with a new lender. The debt with the new lender would be for 12 months and the current forecasts show the company would be cash flow positive for these 12 months if the debt was taken out. Whilst no legally binding agreements have yet been signed, the directors remain positive on the progress they are making 
 
As a result of the above, there is a material uncertainty that casts significant doubt over the Company’s ability to continue as a going concern, and the accounts have been prepared on this basis. 

 
2.3

Revenue

Turnover comprises income from the operation of a hotel, which excludes value added tax and trade discounts, and represents the invoiced value of goods and services supplied. It is recognised at the point of sale at which the accommodation and related services are provided.

 
2.4

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.


 
THEOBALDS PARK OP CO LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

2.Accounting policies (continued)

 
2.5

Government grants

Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.
Grants of a revenue nature are recognised in the Statement of Comprehensive Income in the same period as the related expenditure.

 
2.6

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Plant and machinery
-
3-10 years
Fixtures and fittings
-
10 years
Office equipment
-
3-10 years

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date. No depreciation is charged in the first period in which the assets are brought into use. Depreciation begins on the first day of the following financial period.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.7

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. 

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

 
2.8

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.


 
THEOBALDS PARK OP CO LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

2.Accounting policies (continued)

 
2.9

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.10

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.


3.


Employees

The average monthly number of employees, including directors, during the year was 142 (2020 - 159).


4.


Tangible fixed assets





Plant and machinery
Fixtures and fittings
Office equipment
Total

£
£
£
£



Cost or valuation


At 1 January 2021
-
1,526
82,145
83,671


Additions
148,451
82,474
41,397
272,322


Disposals
-
(1,186)
-
(1,186)



At 31 December 2021

148,451
82,814
123,542
354,807



Depreciation


At 1 January 2021
-
228
49,321
49,549


Charge for the year on owned assets
-
501
26,836
27,337



At 31 December 2021

-
729
76,157
76,886



Net book value



At 31 December 2021
148,451
82,085
47,385
277,921



At 31 December 2020
-
1,298
32,824
34,122

The bank debt held in Theobalds Park Property Limited (see note 9 for more details) is secured on the hotel. These assets have been used to fit out the hotel, therefore they form part of this security. 


 
THEOBALDS PARK OP CO LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

5.


Debtors

2021
2020
£
£


Trade debtors
99,279
906

Other debtors
23,107
65,258

Prepayments and accrued income
127,918
-

250,304
66,164



6.


Cash and cash equivalents

2021
2020
£
£

Cash at bank and in hand
714,144
210,658

714,144
210,658



7.


Creditors: Amounts falling due within one year

2021
2020
£
£

Trade creditors
764,223
441,150

Amounts owed to group undertakings
4,479,525
3,438,868

Other taxation and social security
184,046
164,394

Other creditors
390,449
70,912

Accruals and deferred income
510,649
472,520

6,328,892
4,587,844


Amounts owed to group undertakings are interest free and repayable on demand. 

Page 1

 
THEOBALDS PARK OP CO LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

8.


Financial commitments and guarantees

At 31 December 2021 the Company had future minimum lease payments due under non-cancellable operating leases for land and buildings for each of the following periods:

2021
2020
£
£


Not later than 1 year
1,280,000
1,280,000

Later than 1 year and not later than 5 years
5,120,000
5,120,000

Later than 5 years
28,117,918
29,397,918

34,517,918
35,797,918

The company is a guarantor on the bank loans held by its fellow subsidiary, Theobalds Park Property Limited. The balance as at 31st December 2021 was £16,036,256 (2020: £16,206,356).


9.


Post balance sheet events

The Company is a guarantor on a senior debt facility held by Theobalds Park Property Limited, a company under common control. The covenants on the facility have been breached since March 2022 and the loan his currently in default. See note 2.2 for the impact this has had on the going concern assessment. 


10.


Ultimate parent undertaking and controlling party

The immediate parent undertaking is Theobalds Park Holdings Ltd a company registered in the Isle of Man, First Names House, Victoria Road, Douglas, IM2 4DF. The ultimate controlling party is Theobalds Park Group Holdings Ltd, a company registered at the same address. The largest and smallest group for which consolidated accounts are prepared is Theobalds Park Property LLP, a company registered in England & Wales.


11.


Auditors' information

The auditors' report on the financial statements for the year ended 31 December 2021 was unqualified.

In their report, the auditors emphasised the following matter without qualifying their report:

We draw attention to note 2.2 in the financial statements, which indicates that the company requires funding from it's shareholders, the bank debt on which this company is a guarantor is in default and this debt matures in Q4 2023. As stated in note 2.2, these events or conditions, along with the other matters as set forth in note 2.2, indicate that a material uncertainty exists that may cast significant doubt on the Company's ability to continue as a going concern. Our opinion is not modified in respect of this matter..

The audit report was signed on 11 October 2023 by Isabelle Shepherd (Senior Statutory Auditor) on behalf of Haysmacintyre LLP.

Page 2