Caseware UK (AP4) 2023.0.135 2023.0.135 true2023-01-01falsetruehoteliers and caterers8381false 01579250 2023-01-01 2023-12-31 01579250 2022-01-01 2022-12-31 01579250 2023-12-31 01579250 2022-12-31 01579250 2022-01-01 01579250 c:Director1 2023-01-01 2023-12-31 01579250 d:Buildings 2023-01-01 2023-12-31 01579250 d:Buildings 2023-12-31 01579250 d:Buildings 2022-12-31 01579250 d:Buildings d:OwnedOrFreeholdAssets 2023-01-01 2023-12-31 01579250 d:MotorVehicles 2023-01-01 2023-12-31 01579250 d:MotorVehicles 2023-12-31 01579250 d:MotorVehicles 2022-12-31 01579250 d:MotorVehicles d:OwnedOrFreeholdAssets 2023-01-01 2023-12-31 01579250 d:FurnitureFittings 2023-01-01 2023-12-31 01579250 d:FurnitureFittings 2023-12-31 01579250 d:FurnitureFittings 2022-12-31 01579250 d:FurnitureFittings d:OwnedOrFreeholdAssets 2023-01-01 2023-12-31 01579250 d:OwnedOrFreeholdAssets 2023-01-01 2023-12-31 01579250 d:CurrentFinancialInstruments 2023-12-31 01579250 d:CurrentFinancialInstruments 2022-12-31 01579250 d:Non-currentFinancialInstruments 2023-12-31 01579250 d:Non-currentFinancialInstruments 2022-12-31 01579250 d:CurrentFinancialInstruments d:WithinOneYear 2023-12-31 01579250 d:CurrentFinancialInstruments d:WithinOneYear 2022-12-31 01579250 d:Non-currentFinancialInstruments d:AfterOneYear 2023-12-31 01579250 d:Non-currentFinancialInstruments d:AfterOneYear 2022-12-31 01579250 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2023-12-31 01579250 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2022-12-31 01579250 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2023-12-31 01579250 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2022-12-31 01579250 d:ShareCapital 2023-12-31 01579250 d:ShareCapital 2022-12-31 01579250 d:ShareCapital 2022-01-01 01579250 d:RevaluationReserve 2023-12-31 01579250 d:RevaluationReserve 2022-12-31 01579250 d:RevaluationReserve 2022-01-01 01579250 d:RetainedEarningsAccumulatedLosses 2023-01-01 2023-12-31 01579250 d:RetainedEarningsAccumulatedLosses 2023-12-31 01579250 d:RetainedEarningsAccumulatedLosses 2022-01-01 2022-12-31 01579250 d:RetainedEarningsAccumulatedLosses 2022-12-31 01579250 d:RetainedEarningsAccumulatedLosses 2022-01-01 01579250 c:FRS102 2023-01-01 2023-12-31 01579250 c:Audited 2023-01-01 2023-12-31 01579250 c:FullAccounts 2023-01-01 2023-12-31 01579250 c:PrivateLimitedCompanyLtd 2023-01-01 2023-12-31 01579250 c:SmallCompaniesRegimeForAccounts 2023-01-01 2023-12-31 01579250 6 2023-01-01 2023-12-31 01579250 d:AcceleratedTaxDepreciationDeferredTax 2023-12-31 01579250 d:AcceleratedTaxDepreciationDeferredTax 2022-12-31 01579250 d:OtherDeferredTax 2023-12-31 01579250 d:OtherDeferredTax 2022-12-31 01579250 2 2023-12-31 01579250 2 2022-12-31 01579250 f:PoundSterling 2023-01-01 2023-12-31 iso4217:GBP xbrli:pure
Registered number: 01579250





 
Tormage Limited          
 
Financial statements          

For the year ended 31 December 2023          

 
Tormage Limited
Registered number:01579250

Balance sheet
As at 31 December 2023


2023 

2022 
                                                                                    Note
£
£
£
£

Fixed assets
  

Tangible assets
 4 
3,734,994
3,756,168

Investments
 5 
36,000
26,000

  
3,770,994
3,782,168

Current assets
  

Stock
 6 
21,886
19,485

Debtors
 7 
68,745
69,222

Cash at bank and in hand
 8 
274,849
430,483

  
365,480
519,190

Creditors: amounts falling due within one year
 9 
(832,608)
(839,881)

Net current liabilities
  
 
 
(467,128)
 
 
(320,691)

Total assets less current liabilities
  
3,303,866
3,461,477

Creditors: amounts falling due after more than one year
 10 
(383,864)
(556,611)

Provisions for liabilities
  

Deferred tax
 12 
(160,374)
(165,113)

Net assets
  
2,759,628
2,739,753


Capital and reserves
  

Called up share capital 
  
100
100

Revaluation reserve
  
725,599
725,599

Profit and loss account
  
2,033,929
2,014,054

  
2,759,628
2,739,753


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 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 28 August 2024.


Jason J. Bartella
Director

The notes on pages 3 to 11 form part of these financial statements.
Page 1

 
Tormage Limited
 

Statement of changes in equity
For the year ended 31 December 2023


Called up share capital
Revaluation reserve
Profit and loss account
Total equity

£
£
£
£

At 1 January 2023
100
725,599
2,014,054
2,739,753



Profit for the year
-
-
63,875
63,875

Dividends
-
-
(44,000)
(44,000)


At 31 December 2023
100
725,599
2,033,929
2,759,628





 


Statement of changes in equity
For the year ended 31 December 2022


Called up share capital
Revaluation reserve
Profit and loss account
Total equity

£
£
£
£

At 1 January 2022
100
725,599
1,894,157
2,619,856



Profit for the year
-
-
163,897
163,897

Dividends
-
-
(44,000)
(44,000)


At 31 December 2022
100
725,599
2,014,054
2,739,753











The notes on pages 3 to 11 form part of these financial statements.
Page 2

 
Tormage Limited
 
 
Notes to the financial statements
For the year ended 31 December 2023

1.


General information

Tormage Limited is a private company limited by shares, incorporated in England and Wales. Its registered office is Pontlands Park, West Hanningfield Road, Great Baddow, Chelmsford, Essex, CM2 8HR. 

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 company previously applied the exemption available on transition to FRS 102 whereby freehold property previously revalued under the previously extant UK GAAP is no longer revalued. The value of this property as at the date of transition has now been treated as its deemed cost.

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless stated otherwise.

 
2.2

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of accommodation 
Revenue from a contract to provide accommodation services is recognised when the performance obligation of the right to use accommodation for any given number of nights/days has been met. This is considered to be when the customer is given the right to use the accommodation, and so revenue is recognised for each night/day as it takes place, at the room rate for that night/day. 
Sale of food and beverage 
Revenue from the sale of goods, including food and beverages, is recognised when each of the following conditions are satisfied:
• The company has transferred the significant risks and rewards of ownership to the buyer;
• The company retained neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
• The amount of revenue can be measured reliably;
• It is probable that the company will receive the consideration due under the transaction; and
• The costs incurred or to be incurred in respect of the transaction can be measured reliably. 
The performance obligation is satisfied when the goods, including food and beverages, are delivered to the customer and so revenue is recognised at this point at the price for the items purchased. Payment is made either on the same day or at the end of a stay.

Page 3

 
Tormage Limited
 
 
Notes to the financial statements
For the year ended 31 December 2023

2.Accounting policies (continued)

 
2.3

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.

The company adds to the carrying amount of an item of fixed assets the cost of replacing part of such an item when that cost is incurred, if the replacement part is expected to provide incremental future benefits to the company. The carrying amount of the replaced part is derecognised. Repairs and maintenance are charged to profit or loss during the period in which they are incurred.

Land is not depreciated. Depreciation on other assets is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, on a reducing balance basis.

Depreciation is provided at the following rate:

Fixtures and fittings
-
15% reducing balance

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.

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

 
2.4

Valuation of investments

Investments in unlisted company shares, whose market value can be reliably determined, are remeasured to market value at each balance sheet date. Gains and losses on remeasurement are recognised in the Statement of comprehensive income for the period. Where market value cannot be reliably determined, such investments are stated at historic cost less impairment.

  
2.5
Stock

Stock is 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 balance sheet date, stock is 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. 

 
2.6

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.

Page 4

 
Tormage Limited
 
 
Notes to the financial statements
For the year ended 31 December 2023

2.Accounting policies (continued)

 
2.7

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.

 
2.8

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.

 
2.9

Government grants

Grants are accounted under the accruals model as permitted by FRS 102. Grants of a revenue nature are recognised in the Statement of comprehensive income in the same period as the related expenditure.

 
2.10

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

  
2.11
Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

 
2.12

Pensions

Defined contribution pension plan

The company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the company pays fixed contributions into a separate entity. Once the contributions have been paid the company has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the company in independently administered funds.

 
2.13

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

Page 5

 
Tormage Limited
 
 
Notes to the financial statements
For the year ended 31 December 2023

2.Accounting policies (continued)

 
2.14

Provisions for liabilities

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.
Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Increases in provisions are generally charged as an expense to profit or loss.

 
2.15

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


3.


Employees

The average monthly number of employees, including the directors, during the year was as follows:


        2023
        2022
            No.
            No.







Director
1
1



Administration
7
10



Service staff
75
70

83
81

Page 6

 
Tormage Limited
 
 
Notes to the financial statements
For the year ended 31 December 2023

4.


Tangible fixed assets





Freehold property
Motor vehicles
Fixtures and fittings
Total

£
£
£
£



Cost


At 1 January 2023
3,787,514
1,500
2,077,727
5,866,741


Disposals
-
(1,500)
-
(1,500)



At 31 December 2023

3,787,514
-
2,077,727
5,865,241



Depreciation


At 1 January 2023
164,007
-
1,946,566
2,110,573


Charge for the year 
-
-
19,674
19,674



At 31 December 2023

164,007
-
1,966,240
2,130,247



Net book value



At 31 December 2023
3,623,507
-
111,487
3,734,994



At 31 December 2022
3,623,507
1,500
131,161
3,756,168

Page 7

 
Tormage Limited
 
 
Notes to the financial statements
For the year ended 31 December 2023

5.


Fixed asset investments





Unlisted investments

£



Cost 


At 1 January 2023
51,000


Additions
10,000



At 31 December 2023

61,000



Impairment


At 1 January 2023
25,000



At 31 December 2023

25,000



Net book value



At 31 December 2023
36,000



At 31 December 2022
26,000


6.


Stock

2023
2022
£
£

Raw materials and consumables
21,886
19,485



7.


Debtors

2023
2022
£
£


Trade debtors
-
1,022

Amounts owed by related parties
11,110
14,162

Other debtors
19,218
7,632

Prepayments and accrued income
38,417
46,406

68,745
69,222


Page 8

 
Tormage Limited
 
 
Notes to the financial statements
For the year ended 31 December 2023

7.Debtors (continued)

Included within other debtors due within one year is a loan to Jason J Bartella, a director, amounting to £861 (2022 - £Nil). The maximum amount outstanding during the year was £861 (2022 - £Nil). The loan is not subject to any interest charge. 


8.


Cash and cash equivalents

2023
2022
£
£

Cash at bank and in hand
274,849
430,483



9.


Creditors: Amounts falling due within one year

2023
2022
£
£

Bank loans
185,145
188,405

Trade creditors
327,861
257,719

Corporation tax
23,168
42,352

Other taxation and social security
79,694
86,799

Other creditors
105,953
130,035

Accruals and deferred income
110,787
134,571

832,608
839,881



10.


Creditors: Amounts falling due after more than one year

2023
2022
£
£

Bank loans
383,864
556,611


Page 9

 
Tormage Limited
 
 
Notes to the financial statements
For the year ended 31 December 2023

11.


Loans


Analysis of the maturity of loans is given below:


2023
2022
£
£

Amounts falling due within one year

Bank loans
185,145
188,405

Amounts falling due 1-2 years

Bank loans
160,470
189,597

Amounts falling due 2-5 years

Bank loans
223,392
367,014


569,007
745,016


The bank loans are secured by a charge over the freehold property owned by the company. The bank loans are repayable by monthly installments at the rates of 2.6% above Barclays base rate; 2.5% fixed rate; 3.25% above Barclays base rate; and 2.75% above The Bank of England base rate.


12.


Deferred taxation




2023
2022


£

£






At beginning of year
165,113
169,380


Released during the year
(4,739)
(4,267)



At end of year
160,374
165,113

The provision for deferred taxation is made up as follows:

2023
2022
£
£


Accelerated capital allowances
25,105
29,844

Revaluation of freehold property
135,269
135,269

160,374
165,113

Page 10

 
Tormage Limited
 
 
Notes to the financial statements
For the year ended 31 December 2023

13.


Pension commitments

The company operates two defined contribution pension schemes. The assets of the schemes are held separately from those of the company in independently administered funds. The pension charge represents contributions payable by the company to the funds and amounted to £17,311 (2022 - £17,216). Contributions totalling £3,139 (2022 - £3,293) were payable to the fund at the balance sheet date and are included in creditors.


14.


Related party transactions

During the year the company received management charges of £Nil (2022 - £30,000) from Dunsvalley Associates Limited, a related party company and received management charges of £15,600 (2022 - £15,600) from Sedum Limited, a further related party company. In addition, the company was charged £28,000 (2022 - £28,000) for consultancy services provided by R Bartella, a related party by virtue of his shareholdings in other associated  companies.
At the balance sheet date the company was due £11,110 
(2022 - £14,162) from Dunsvalley Associates Limited.
At the balance sheet date the company owed Ralis Services SA, a further related party company, £90,000 
(2022 - £110,000); and was owed £14,605 (2022 - £6,994) from R Bartella.
 


15.


Auditors' information

The auditors' report on the financial statements for the year ended 31 December 2023 was unqualified.

The audit report was signed on 28 August 2024 by Laura Main (Senior statutory auditor) on behalf of Clay Ratnage Strevens & Hills.

Page 11