IRIS Accounts Production v24.3.0.553 05584000 Board of Directors 1.5.23 30.4.24 30.4.24 false true false false true false Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh055840002023-04-30055840002024-04-30055840002023-05-012024-04-30055840002022-04-30055840002022-05-012023-04-30055840002023-04-3005584000ns15:EnglandWales2023-05-012024-04-3005584000ns14:PoundSterling2023-05-012024-04-3005584000ns10:Director12023-05-012024-04-3005584000ns10:PrivateLimitedCompanyLtd2023-05-012024-04-3005584000ns10:SmallEntities2023-05-012024-04-3005584000ns10:AuditExempt-NoAccountantsReport2023-05-012024-04-3005584000ns10:SmallCompaniesRegimeForDirectorsReport2023-05-012024-04-3005584000ns10:SmallCompaniesRegimeForAccounts2023-05-012024-04-3005584000ns10:FullAccounts2023-05-012024-04-3005584000ns10:OrdinaryShareClass12023-05-012024-04-3005584000ns10:Director22023-05-012024-04-3005584000ns10:RegisteredOffice2023-05-012024-04-3005584000ns5:CurrentFinancialInstruments2024-04-3005584000ns5:CurrentFinancialInstruments2023-04-3005584000ns5:Non-currentFinancialInstruments2024-04-3005584000ns5:Non-currentFinancialInstruments2023-04-3005584000ns5:ShareCapital2024-04-3005584000ns5:ShareCapital2023-04-3005584000ns5:RevaluationReserve2024-04-3005584000ns5:RevaluationReserve2023-04-3005584000ns5:RetainedEarningsAccumulatedLosses2024-04-3005584000ns5:RetainedEarningsAccumulatedLosses2023-04-3005584000ns5:LandBuildings2023-04-3005584000ns5:PlantMachinery2023-04-3005584000ns5:LandBuildings2023-05-012024-04-3005584000ns5:PlantMachinery2023-05-012024-04-3005584000ns5:LandBuildings2024-04-3005584000ns5:PlantMachinery2024-04-3005584000ns5:LandBuildings2023-04-3005584000ns5:PlantMachinery2023-04-3005584000ns5:CurrentFinancialInstrumentsns5:WithinOneYear2024-04-3005584000ns5:CurrentFinancialInstrumentsns5:WithinOneYear2023-04-3005584000ns5:Secured2024-04-3005584000ns5:Secured2023-04-3005584000ns10:OrdinaryShareClass12024-04-3005584000ns5:RevaluationReserve2023-04-30
REGISTERED NUMBER: 05584000 (England and Wales)















HERITAGE ESTATES (PROPERTIES) LIMITED

UNAUDITED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 APRIL 2024






HERITAGE ESTATES (PROPERTIES) LIMITED (REGISTERED NUMBER: 05584000)






CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2024




Page

Company Information 1

Statement of Financial Position 2

Notes to the Financial Statements 3 to 6


HERITAGE ESTATES (PROPERTIES) LIMITED

COMPANY INFORMATION
FOR THE YEAR ENDED 30 APRIL 2024







DIRECTORS: J P Davies
Mrs C I Davies





REGISTERED OFFICE: Kelham House Country Manor Hotel
Main Street
Kelham
Newark
Nottinghamshire
NG23 5QP





REGISTERED NUMBER: 05584000 (England and Wales)





ACCOUNTANTS: Duncan & Toplis Limited
14 London Road
Newark
Nottinghamshire
NG24 1TW

HERITAGE ESTATES (PROPERTIES) LIMITED (REGISTERED NUMBER: 05584000)

STATEMENT OF FINANCIAL POSITION
30 APRIL 2024

2024 2023
Notes £    £    £    £   
FIXED ASSETS
Property, plant and equipment 4 2,355,399 2,079,695

CURRENT ASSETS
Inventories 10,716 11,328
Debtors 5 21,729 19,627
Cash at bank and in hand 73,752 67,445
106,197 98,400
CREDITORS
Amounts falling due within one year 6 489,015 487,149
NET CURRENT LIABILITIES (382,818 ) (388,749 )
TOTAL ASSETS LESS CURRENT LIABILITIES 1,972,581 1,690,946

CREDITORS
Amounts falling due after more than one year 7 (819,291 ) (890,012 )

PROVISIONS FOR LIABILITIES (97,366 ) (34,866 )
NET ASSETS 1,055,924 766,068

CAPITAL AND RESERVES
Called up share capital 9 1,027,083 1,027,083
Revaluation reserve 10 784,919 597,419
Retained earnings (756,078 ) (858,434 )
SHAREHOLDERS' FUNDS 1,055,924 766,068

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 30 April 2024.

The members have not required the company to obtain an audit of its financial statements for the year ended 30 April 2024 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

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

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 25 October 2024 and were signed on its behalf by:




J P Davies - Director


HERITAGE ESTATES (PROPERTIES) LIMITED (REGISTERED NUMBER: 05584000)

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2024

1. STATUTORY INFORMATION

Heritage Estates (Properties) Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

The presentation currency of the financial statements is the Pound Sterling (£).


2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention as modified by the revaluation of certain assets.

Revenue
Revenue represents receipts for hotel rooms, restaurant takings and associated events, excluding value added tax. Income is recognised when services are provided.

Property, plant and equipment
Depreciation is provided at the following annual rates in order to write off the cost less estimated residual value of each asset over its estimated useful life.

Plant and machinery etc - 15% on reducing balance and 25% on reducing balance.

Land and buildings have been revalued by the directors having given due consideration to properties of a similar nature and taking into account the condition of the land and buildings. No depreciation has been provided on the buildings.

Inventories
Inventories are valued at the lower of cost and fair value less costs to complete and sell, after making due allowance for obsolete and slow moving items.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the statement of financial position date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the statement of financial position date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax has not been provided on the revaluation of land and buildings as indexed cost is greater than valuation.

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to the profit or loss on a straight line basis over the period of the lease.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

HERITAGE ESTATES (PROPERTIES) LIMITED (REGISTERED NUMBER: 05584000)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 APRIL 2024

2. ACCOUNTING POLICIES - continued

Going concern
This financial year has shown Heritage Estates successful transition to being a market leading exclusive use weddings and events venue, with revenue increasing, future sales growing and sustained focus on customer service, product development, and commercial and market awareness.

The directors have continued proactive investments into properties, with particular focus on sustainability and energy efficiency, giving the directors full confidence the business which will continue to grow, and margins improve.

Consideration is made to the risks in the market, namely those of increased costs and competition, as well as consumer confidence and macro-economic effects. The directors are taking measures to position the business in the best possible position to manage these risks effectively.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 37 (2023 - 29 ) .

4. PROPERTY, PLANT AND EQUIPMENT
Plant and
Land and machinery
buildings etc Totals
£    £    £   
COST OR VALUATION
At 1 May 2023 2,000,000 357,917 2,357,917
Additions - 42,413 42,413
Revaluations 250,000 - 250,000
At 30 April 2024 2,250,000 400,330 2,650,330
DEPRECIATION
At 1 May 2023 - 278,222 278,222
Charge for year - 16,709 16,709
At 30 April 2024 - 294,931 294,931
NET BOOK VALUE
At 30 April 2024 2,250,000 105,399 2,355,399
At 30 April 2023 2,000,000 79,695 2,079,695

Cost or valuation at 30 April 2024 is represented by:

Plant and
Land and machinery
buildings etc Totals
£    £    £   
Valuation in 2017 252,285 - 252,285
Valuation in 2023 380,000 - 380,000
Valuation in 2024 250,000 - 250,000
Cost 1,367,715 400,330 1,768,045
2,250,000 400,330 2,650,330

The directors revalued the freehold property at 30 April 2024 with regard to market conditions at that date.

HERITAGE ESTATES (PROPERTIES) LIMITED (REGISTERED NUMBER: 05584000)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 APRIL 2024

5. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Trade debtors 9,409 10,493
Other debtors 12,320 9,134
21,729 19,627

6. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Bank loans and overdrafts 69,376 84,100
Hire purchase contracts 467 2,610
Trade creditors 33,795 32,303
Taxation and social security 42,981 75,316
Other creditors 342,396 292,820
489,015 487,149

7. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2024 2023
£    £   
Bank loans 428,323 465,348
Hire purchase contracts - 467
Other creditors 390,968 424,197
819,291 890,012

Amounts falling due in more than five years:

Repayable by instalments
Bank loans more 5 years 168,511 135,520

8. SECURED DEBTS

The following secured debts are included within creditors:

2024 2023
£    £   
Bank loans 496,554 547,556
Hire purchase contracts 467 3,077
497,021 550,633

The bank loans are secured against the freehold property.

9. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2024 2023
value: £    £   
1,027,083 Ordinary £1 1,027,083 1,027,083

HERITAGE ESTATES (PROPERTIES) LIMITED (REGISTERED NUMBER: 05584000)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 APRIL 2024

10. RESERVES
Revaluation
reserve
£   
At 1 May 2023 597,419
Revaluation in year 250,000
Deferred tax on revaluation (62,500 )

At 30 April 2024 784,919