Sunderland FC Hotels Limited
Annual Report and Financial Statements
For the year ended 31 December 2023
Company Registration No. 08787108 (England and Wales)
Sunderland FC Hotels Limited
Company Information
Director
J L Nabors (nee Feggett)
Secretary
J L Nabors (nee Feggett)
Company number
08787108
Registered office
Hilton Garden Inn Sunderland
Vaux Brewery Way
Sunderland
United Kingdom
SR5 1SU
Auditor
Moore Kingston Smith LLP
6th Floor
9 Appold Street
London
EC2A 2AP
Sunderland FC Hotels Limited
Contents
Page
Strategic report
1 - 2
Director's report
3 - 4
Independent auditor's report
5 - 8
Statement of comprehensive income
9
Balance sheet
10
Statement of changes in equity
11
Notes to the financial statements
12 - 19
Sunderland FC Hotels Limited
Strategic Report
For the year ended 31 December 2023
Page 1
The director presents the strategic report for the year ended 31 December 2023.
Business review
The company's principal activities during the year continued to be that of hoteliers and restauranteurs. The director considers the performance for the year to be in line with expectations.
In addition to the regular ongoing review of the financial performance of the company and its financial results, the director monitors certain key performance indicators typical to the hospitality sector. These include rooms rates and occupancy levels relative to prior and expected performance and compared to local competition, as well as service quality surveys and guest feedback.
Principal risks and uncertainties
The director considers the principal risks facing the business to be as follows:
Liquidity risk is the risk that the company will encounter difficulty in meeting obligations associated with financial liabilities. The company mitigates liquidity risk by proactively managing cash generation and its utilisation of long-term debt.
Operational risk is the risk associated with failed internal processes, people and systems, or from external events. The company monitors internal processes and controls and works with its professional advisers in order to reduce the risk that internal and external factors may negatively affect the company's business operationally.
Going concern
Forecasts for 2024 and beyond are prepared on year-to-date actuals and appropriate assumptions on revenues and costs, At the date of signing these accounts, it is anticipated that the company will see growth 2023 levels of performance and assessments of going concern have been undertaken accordingly.
Funding has been provided by the ultimate parent company in previous years and current forecasts show that the company is self-funding. However additional funding lines are in place from the ultimate parent company to address any adverse scenarios that may occur for the foreseeable future. To this extent the director has ensured that funding lines are agreed and in place to manage and exceed cash requirements of the stress forecasting scenarios.
The business to date has not sought any external funding outside of the group and there are no realistic circumstances where it would envisage doing so. Therefore, there is a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. The director is confident that the actions and strategies in place should be sufficient to mitigate business risks as they arise.
The company places significant reliance on the ultimate controlling party not recalling amounts owing to them and to provide further funds at times when required. These conditions indicate the existence of a material uncertainty which may cast significant doubt about the ability of the company to continue as a going concern and therefore its ability to realise its assets and discharge its liabilities in the normal course of business.
The financial statements do not include any adjustments that would arise should the company be unable to continue as a going concern.
Financial key performance indicators
Turnover for the year ended 31 December 2023 was £3,795,442. As the current period of 12 months is less than the prior period, the annualised equivalent increase is 3.5%.
Gross profit margin has decreased slightly from 58% in the year ended 31 December 2022 to 55% in 2023 as a result of the increase in operating costs particularly in the Rooms department.
Sunderland FC Hotels Limited
Strategic Report (Continued)
For the year ended 31 December 2023
Page 2
J L Nabors (nee Feggett)
Director
13 August 2024
Sunderland FC Hotels Limited
Director's Report
For the year ended 31 December 2023
Page 3
The director presents her annual report and financial statements for the year ended 31 December 2023.
Principal activities
The principal activity of the company continues to be that of hoteliers and restauranteurs.
Results and dividends
The results for the year are set out on page 9.
No ordinary dividends were paid. The director does not recommend payment of a final dividend.
Going concern
The director believes that preparing the financial statements on the going concern basis is appropriate due to the continued support of the ultimate controlling party, Wear LLC.
Management and the director have assessed the company's ability to be able to continue as a going concern and it is in their opinion that the ultimate controlling party will continue to support the company. Considering this, the going concern basis of preparation is deemed appropriate.
However, the entity places significant reliance on the ultimate controlling party not recalling amounts owing to them and on this entity to provide further funds at times when required. These conditions indicate the existence of a material uncertainty which may cast significant doubt about the ability of the company to continue as a going concern and therefore its ability to realise it assets and discharge its liabilities in the normal course of business.
The financial statements do not include any adjustments that would arise should the company be unable to continue as a going concern.
Financial risk management
The director considers the main risk to the company to be credit risk. Outstanding receivables are managed by close monitoring of debts. Regular reviews of such are performed by management and reported monthly to the director. Credit terms offered are thirty days from invoice date at the discretion of management.
Employees
The company is committed to employment policies, which follow best practice, based on equal opportunities for all employees, irrespective of sex, race, colour, disability or marital status and offers appropriate training and career development for disabled staff. If members of staff become disabled the group continues employment wherever possible and arranges retraining.
The company is also committed to providing employees with information on matters of concern to them on a regular basis, so that the views of employees can be taken into account when making decisions that are likely to affect their interests. In addition, the company encourages the involvement of employees by listening to their concerns.
Executive management are regularly updated on the performance of the company via monthly management meetings. This information is then communicated to staff via departmental briefings and internal announcements.
Sunderland FC Hotels Limited
Director's Report (Continued)
For the year ended 31 December 2023
Page 4
Director
The director who held office during the year and up to the date of signature of the financial statements was as follows:
J L Nabors (nee Feggett)
Auditor
The auditor, Moore Kingston Smith LLP, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
Statement of director's responsibilities
The director is responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the director to prepare financial statements for each financial year. Under that law the director has elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the director must not approve the financial statements unless she is satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the director is required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting 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;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The director is responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. She is also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
On behalf of the board
J L Nabors (nee Feggett)
Director
13 August 2024
Sunderland FC Hotels Limited
Independent Auditor's Report
To the Members of Sunderland FC Hotels Limited
Page 5
Opinion
We have audited the financial statements of Sunderland FC Hotels Limited (the 'company') for the year ended 31 December 2023 which comprise the Statement of Comprehensive Income, the Balance Sheet, the Statement of Changes in Equity and notes to the 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 company's affairs as at 31 December 2023 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.
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 company 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 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.
Material uncertainty relating to going concern
We draw attention to note 1.3 in the financial statements, which indicates that the company is reliant on the ongoing financial support of the ultimate controlling party to enable it to continue as a going concern. Whilst the director does not believe there is any reason this support will not be forthcoming, it cannot be guaranteed. As stated in note 1.3 these events or conditions, along with the other matters as set forth in note 1.3 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.
In auditing the financial statements, we have concluded that the director's use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report, other than the financial statements and our auditor's report thereon. The director is 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.
Sunderland FC Hotels Limited
Independent Auditor's Report (Continued)
To the Members of Sunderland FC Hotels Limited
Page 6
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 Strategic Report and the Director's Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the Strategic Report and the Director's Report have 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 company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report or the Director's Report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate 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 remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of the director
As explained more fully in the Director's Responsibilities Statement, the director is 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 director determines 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 director is responsible for assessing the 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 director either intends to liquidate the company or to cease operations, or has no realistic alternative but to do so.
Sunderland FC Hotels Limited
Independent Auditor's Report (Continued)
To the Members of Sunderland FC Hotels Limited
Page 7
Auditor's responsibilities for the audit of the financial statements
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.
As part of an audit in accordance with ISAs (UK) we exercise professional judgement and maintain professional scepticism throughout the audit. We also:
Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purposes of expressing an opinion on the effectiveness of the company’s internal control.
Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors.
Conclude on the appropriateness of the directors’ use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the company’s ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However, future events or conditions may cause the company to cease to continue as a going concern.
Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.
We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
Sunderland FC Hotels Limited
Independent Auditor's Report (Continued)
To the Members of Sunderland FC Hotels Limited
Page 8
Explanation as to what extent the audit was considered capable of detecting irregularities, including fraud
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below.
The objectives of our audit in respect of fraud, are; to identify and assess the risks of material misstatement of the financial statements due to fraud; to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud, through designing and implementing appropriate responses to those assessed risks; and to respond appropriately to instances of fraud or suspected fraud identified during the audit. However, the primary responsibility for the prevention and detection of fraud rests with both management and those charged with governance of the company.
Our approach was as follows:
We obtained an understanding of the legal and regulatory requirements applicable to the company and considered that the most significant are the Companies Act 2006, UK financial reporting standards as issued by the Financial Reporting Council, and UK taxation legislation.
We obtained an understanding of how the company complies with these requirements by discussions with management and those charged with governance.
We assessed the risk of material misstatement of the financial statements, including the risk of material misstatement due to fraud and how it might occur, by holding discussions with management and those charged with governance.
We inquired of management and those charged with governance as to any known instances of non-compliance or suspected non-compliance with laws and regulations.
Based on this understanding, we designed specific appropriate audit procedures to identify instances of non-compliance with laws and regulations. This included making enquiries of management and those charged with governance and obtaining additional corroborative evidence as required.
There are inherent limitations in the audit procedures described above. We are less likely to become aware of instances of non-compliance with laws and regulations that are not closely related to events and transactions reflected in the financial statements. 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.
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members 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 company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
Andrew Grieve
Senior Statutory Auditor
for and on behalf of Moore Kingston Smith LLP
13 August 2024
Chartered Accountants
Statutory Auditor
6th Floor
9 Appold Street
London
EC2A 2AP
Sunderland FC Hotels Limited
Statement of Comprehensive Income
For the year ended 31 December 2023
Page 9
Year
Period
ended
ended
31 December
31 December
2023
2022
Notes
£
£
Turnover
3
3,795,442
5,146,432
Cost of sales
(1,722,821)
(2,146,577)
Gross profit
2,072,621
2,999,855
Administrative expenses
(2,390,495)
(3,584,745)
Other operating income
27,918
Loss before taxation
(317,874)
(556,972)
Tax on loss
6
Loss for the financial year
(317,874)
(556,972)
The Profit and Loss Account has been prepared on the basis that all operations are continuing operations.
Sunderland FC Hotels Limited
Balance Sheet
As at 31 December 2023
Page 10
2023
2022
Notes
£
£
£
£
Fixed assets
Tangible assets
7
5,387,876
6,081,416
Current assets
Stock
8
20,661
15,809
Debtors
9
119,609
80,603
Cash at bank and in hand
266,004
498,131
406,274
594,543
Creditors: amounts falling due within one year
10
(423,488)
(623,873)
Net current liabilities
(17,214)
(29,330)
Total assets less current liabilities
5,370,662
6,052,086
Creditors: amounts falling due after more than one year
11
(12,466,450)
(12,830,000)
Net liabilities
(7,095,788)
(6,777,914)
Capital and reserves
Called up share capital
13
1
1
Profit and loss reserves
(7,095,789)
(6,777,915)
Total equity
(7,095,788)
(6,777,914)
The financial statements were approved and signed by the director and authorised for issue on 13 August 2024
J L Nabors (nee Feggett)
Director
Company Registration No. 08787108
Sunderland FC Hotels Limited
Statement of Changes in Equity
For the year ended 31 December 2023
Page 11
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 August 2021
1
(6,220,943)
(6,220,942)
Period ended 31 December 2022:
Loss and total comprehensive income for the period
-
(556,972)
(556,972)
Balance at 31 December 2022
1
(6,777,915)
(6,777,914)
Year ended 31 December 2023:
Loss and total comprehensive income for the year
-
(317,874)
(317,874)
Balance at 31 December 2023
1
(7,095,789)
(7,095,788)
Sunderland FC Hotels Limited
Notes to the Financial Statements
For the year ended 31 December 2023
Page 12
1
Accounting policies
Company information
Sunderland FC Hotels Limited is a private company limited by shares incorporated in England and Wales. The registered office is Hilton Garden Inn Sunderland, Vaux Brewery Way, Sunderland, United Kingdom, SR5 1SU.
1.1
Reporting period
The financial statements of the company have been prepared for the year ended 31 December 2023. The comparative amounts cover the 17 months to 31 December 2022.
1.2
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
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, which are those of Sunderland FC Hotels Limited as an individual entity, have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.3
Going concern
The director believes that preparing the financial statements on the going concern basis is appropriate due to the continued support of the ultimate controlling party, Wear LLC.true
Management and the director have assessed the company's ability to be able to continue as a going concern for a period of 1 year from the date that these financial statements were authorised and it is in their opinion that the ultimate controlling party will continue to support the company. A letter of support has been obtained confirming that support will continue to be provided, and amounts owing to the ultimate controlling party will not be recalled for a period of at least a year from the date of approval of the financial statements, however that letter is not legally binding. Considering this, the going concern basis of preparation is deemed appropriate.
However, the entity places significant reliance on the ultimate controlling party not recalling amounts owing to them which is not guaranteed. These conditions indicate the existence of a material uncertainty which may cast significant doubt about the ability of the company to continue as a going concern and therefore its ability to realise it assets and discharge its liabilities in the normal.
The financial statements do not include any adjustments that would arise should the company be unable to continue as a going concern.
1.4
Turnover
Turnover represents income from the letting of hotel rooms and related services and goods. Income is recognised once the obligations under the bookings are satisfied. Income received in advance of the obligations being satisfied is deferred.
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
Sunderland FC Hotels Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2023
1
Accounting policies
(Continued)
Page 13
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer, the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
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:
Leasehold land and buildings
25 years on a straight line basis
Fixtures and fittings
2 - 10 years on a 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 credited or charged to profit or loss.
1.6
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
1.7
Stock
Stock are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct purchase price and those overheads that have been incurred in bringing the stock to their present location and condition.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stock 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.
1.8
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.
1.9
Financial instruments
Debtors
Short term debtors are measured at transaction price, less any impairment. Loans and other debtors 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.
Creditors
Short term trade creditors and other current creditors payable on demand 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.
Sunderland FC Hotels Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2023
1
Accounting policies
(Continued)
Page 14
1.10
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.
1.11
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.12
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.13
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the director is 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.
In preparing the financial statements the director has made the following judgements:
Tangible fixed assets
Tangible fixed assets are depreciated over their useful lives taking into account residual values, where appropriate. The actual lives of the assets and the residual values are assessed annually and may vary depending on a number of factors. In re-assessing asset lives, factors such as technological innovation, product life cycles and maintenance programmes are taken into account.
Sunderland FC Hotels Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2023
Page 15
3
Turnover
2023
2022
£
£
Turnover analysed by class of business
Accomodation, food and drink
3,795,442
5,146,432
All turnover arose within the United Kingdom.
4
Operating loss
2023
2022
Operating loss for the year is stated after charging:
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
26,000
40,266
Depreciation of owned tangible fixed assets
712,960
1,356,542
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2023
2022
Number
Number
Direct Labour
60
63
Administration
5
5
Sales
2
2
Total
67
70
Their aggregate remuneration comprised:
2023
2022
£
£
Wages and salaries
1,271,328
1,583,941
Social security costs
89,093
116,490
Pension costs
17,044
22,852
1,377,465
1,723,283
Sunderland FC Hotels Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2023
Page 16
6
Taxation
The actual charge for the year can be reconciled to the expected credit for the year based on the profit or loss and the standard rate of tax as follows:
2023
2022
£
£
Loss before taxation
(317,874)
(556,972)
Expected tax credit based on the standard rate of corporation tax in the UK of 23.52% (2022: 19.00%)
(74,764)
(105,825)
Tax effect of expenses that are not deductible in determining taxable profit
5,321
Tax effect of utilisation of tax losses not previously recognised
(27,377)
Change in unrecognised deferred tax assets
202
Depreciation on assets not qualifying for tax allowances
69,569
Other permanent differences
133,000
Movement in provisions
(126)
Taxation charge for the year
-
-
The company has an unrecognised deferred tax asset in respect of timing differences of £541,000 (2022: £468,000).
7
Tangible fixed assets
Leasehold land and buildings
Fixtures and fittings
Total
£
£
£
Cost
At 1 January 2023
6,168,085
8,006,111
14,174,196
Additions
19,420
19,420
At 31 December 2023
6,168,085
8,025,531
14,193,616
Depreciation and impairment
At 1 January 2023
1,759,632
6,333,148
8,092,780
Depreciation charged in the year
246,723
466,237
712,960
At 31 December 2023
2,006,355
6,799,385
8,805,740
Carrying amount
At 31 December 2023
4,161,730
1,226,146
5,387,876
At 31 December 2022
4,408,453
1,672,963
6,081,416
Sunderland FC Hotels Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2023
Page 17
8
Stock
2023
2022
£
£
Food, beverages and hotel consumables
20,661
15,809
9
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
68,175
22,185
Amounts owed by group undertakings
8,900
5,600
Other debtors
16,031
2,878
Prepayments and accrued income
26,503
49,940
119,609
80,603
10
Creditors: amounts falling due within one year
2023
2022
£
£
Trade creditors
92,993
164,802
Taxation and social security
74,026
85,595
Other creditors
7,498
33,985
Accruals and deferred income
248,971
339,491
423,488
623,873
11
Creditors: amounts falling due after more than one year
2023
2022
£
£
Other borrowings
12,466,450
12,830,000
Amounts owed to related undertakings include unsecured, interest free loans repayable to Wear LLC, the immediate parent undertaking of Sunderland FC Development LLP. These loans do not have a formal repayment date but the parent company have confirmed in writing that these are not due within 1 year from the balance sheet date.
Sunderland FC Hotels Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2023
Page 18
12
Retirement benefit schemes
2023
2022
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
17,044
22,852
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
13
Share capital
2023
2022
2023
2022
Ordinary share capital
Number
Number
£
£
Issued and fully paid
1 ordinary share of £1 each
1
1
1
1
14
Operating lease commitments
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
2023
2022
£
£
Within one year
1,171
Between two and five years
3,099
4,270
15
Related party transactions
The company has taken advantage of the exemption from disclosing transactions with members within a wholly owned group.
16
Ultimate controlling party
The immediate parent company is Sunderland FC Development LLP by virtue of their shareholding. The smallest and largest group for which consolidated financial statements are drawn up is Sunderland FC Development LLP. Copies of the financial statements of Sunderland FC Development LLP are publicly available at Companies House.
The Director considers the ultimate controlling party of the company to be Mr E Short.
Sunderland FC Hotels Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2023
Page 19
17
Reserves
The company's capital and reserves are as follows:
Called up share capital
Called up share capital represents the nominal value of the shares issued.
Profit and loss account
Profit and loss account represents cumulative profits or losses, net of dividends paid and other adjustments.
2023-12-312023-01-01falseCCH SoftwareCCH Accounts Production 2024.100J L Nabors (nee Feggett)J L Nabors (nee Feggett)falsefalse087871082023-01-012023-12-3108787108bus:CompanySecretaryDirector12023-01-012023-12-3108787108bus:CompanySecretary12023-01-012023-12-3108787108bus:Director12023-01-012023-12-3108787108bus:RegisteredOffice2023-01-012023-12-31087871082023-12-31087871082021-08-012022-12-3108787108core:RetainedEarningsAccumulatedLosses2021-08-012022-12-3108787108core:RetainedEarningsAccumulatedLosses2023-01-012023-12-31087871082022-12-3108787108core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3108787108core:FurnitureFittings2023-12-3108787108core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-12-3108787108core:FurnitureFittings2022-12-3108787108core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3108787108core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3108787108core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3108787108core:Non-currentFinancialInstrumentscore:AfterOneYear2022-12-3108787108core:CurrentFinancialInstruments2023-12-3108787108core:CurrentFinancialInstruments2022-12-3108787108core:ShareCapital2023-12-3108787108core:ShareCapital2022-12-3108787108core:RetainedEarningsAccumulatedLosses2023-12-3108787108core:RetainedEarningsAccumulatedLosses2022-12-3108787108core:ShareCapital2021-07-3108787108core:RetainedEarningsAccumulatedLosses2021-07-3108787108core:LandBuildingscore:LongLeaseholdAssets2023-01-012023-12-3108787108core:FurnitureFittings2023-01-012023-12-3108787108core:UKTax2023-01-012023-12-3108787108core:UKTax2021-08-012022-12-310878710812023-01-012023-12-310878710812021-08-012022-12-310878710822023-01-012023-12-310878710822021-08-012022-12-310878710832023-01-012023-12-310878710832021-08-012022-12-3108787108core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-12-3108787108core:FurnitureFittings2022-12-31087871082022-12-3108787108core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-01-012023-12-3108787108core:Non-currentFinancialInstruments2023-12-3108787108core:Non-currentFinancialInstruments2022-12-3108787108core:WithinOneYear2023-12-3108787108core:WithinOneYear2022-12-3108787108core:BetweenTwoFiveYears2023-12-3108787108core:BetweenTwoFiveYears2022-12-3108787108bus:PrivateLimitedCompanyLtd2023-01-012023-12-3108787108bus:FRS1022023-01-012023-12-3108787108bus:Audited2023-01-012023-12-3108787108bus:FullAccounts2023-01-012023-12-31xbrli:purexbrli:sharesiso4217:GBP