Caseware UK (AP4) 2024.0.164 2024.0.164 2024-06-302024-06-3027false2023-07-01No description of principal activity20truetrueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.false 10868100 2023-07-01 2024-06-30 10868100 2022-07-01 2023-06-30 10868100 2024-06-30 10868100 2023-06-30 10868100 2022-07-01 10868100 c:Director1 2023-07-01 2024-06-30 10868100 c:Director2 2023-07-01 2024-06-30 10868100 c:RegisteredOffice 2023-07-01 2024-06-30 10868100 d:PlantMachinery 2023-07-01 2024-06-30 10868100 d:PlantMachinery 2024-06-30 10868100 d:PlantMachinery 2023-06-30 10868100 d:PlantMachinery d:OwnedOrFreeholdAssets 2023-07-01 2024-06-30 10868100 d:FurnitureFittings 2023-07-01 2024-06-30 10868100 d:FurnitureFittings 2024-06-30 10868100 d:FurnitureFittings 2023-06-30 10868100 d:FurnitureFittings d:OwnedOrFreeholdAssets 2023-07-01 2024-06-30 10868100 d:OfficeEquipment 2023-07-01 2024-06-30 10868100 d:OfficeEquipment 2024-06-30 10868100 d:OfficeEquipment 2023-06-30 10868100 d:OfficeEquipment d:OwnedOrFreeholdAssets 2023-07-01 2024-06-30 10868100 d:OwnedOrFreeholdAssets 2023-07-01 2024-06-30 10868100 d:CurrentFinancialInstruments 2024-06-30 10868100 d:CurrentFinancialInstruments 2023-06-30 10868100 d:CurrentFinancialInstruments d:WithinOneYear 2024-06-30 10868100 d:CurrentFinancialInstruments d:WithinOneYear 2023-06-30 10868100 d:ShareCapital 2024-06-30 10868100 d:ShareCapital 2023-06-30 10868100 d:ShareCapital 2022-07-01 10868100 d:RetainedEarningsAccumulatedLosses 2023-07-01 2024-06-30 10868100 d:RetainedEarningsAccumulatedLosses 2024-06-30 10868100 d:RetainedEarningsAccumulatedLosses 2022-07-01 2023-06-30 10868100 d:RetainedEarningsAccumulatedLosses 2023-06-30 10868100 d:RetainedEarningsAccumulatedLosses 2022-07-01 10868100 c:OrdinaryShareClass1 2023-07-01 2024-06-30 10868100 c:OrdinaryShareClass1 2024-06-30 10868100 c:OrdinaryShareClass1 2023-06-30 10868100 c:FRS102 2023-07-01 2024-06-30 10868100 c:AuditExempt-NoAccountantsReport 2023-07-01 2024-06-30 10868100 c:FullAccounts 2023-07-01 2024-06-30 10868100 c:PrivateLimitedCompanyLtd 2023-07-01 2024-06-30 10868100 d:WithinOneYear 2024-06-30 10868100 d:WithinOneYear 2023-06-30 10868100 d:BetweenOneFiveYears 2024-06-30 10868100 d:BetweenOneFiveYears 2023-06-30 10868100 d:MoreThanFiveYears 2024-06-30 10868100 d:MoreThanFiveYears 2023-06-30 10868100 e:PoundSterling 2023-07-01 2024-06-30 xbrli:shares iso4217:GBP xbrli:pure


Registered number: 10868100












SBH DERBY LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2024

 

SBH DERBY LIMITED

CONTENTS



Page
Company information
 
1
Balance sheet
 
2 - 3
Statement of changes in equity
 
4
Notes to the financial statements
 
5 - 10


 

SBH DERBY LIMITED
 
COMPANY INFORMATION


Directors
F G Callingham 
P A Callingham 




Registered number
10868100



Registered office
C/O Starboard Hotels Limited
Park House

10 Penn Road

Beaconsfield

HP9 2LH




Accountants
Blick Rothenberg Limited
Chartered Accountants

16 Great Queen Street

Covent Garden

London

WC2B 5AH




Page 1


 
REGISTERED NUMBER:10868100
SBH DERBY LIMITED

BALANCE SHEET
AS AT 30 JUNE 2024

2024
2023
Note
£
£

Fixed assets
  

Tangible assets
 4 
99,667
113,017

Current assets
  

Stocks
  
6,060
5,812

Debtors: amounts falling due within one year
 5 
1,404,943
1,266,317

Cash at bank and in hand
  
14,120
30,049

  
1,425,123
1,302,178

Creditors: Amounts Falling Due Within One Year
 6 
(2,053,444)
(1,586,224)

Net current liabilities
  
 
 
(628,321)
 
 
(284,046)

  

Net liabilities
  
(528,654)
(171,029)


Capital and reserves
  

Called up share capital 
 7 
100
100

Profit and loss account
  
(528,754)
(171,129)

Total deficit
  
(528,654)
(171,029)


The directors consider that the company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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 profit and loss account 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 by: 




P A Callingham
Director

Date: 27 February 2025

The notes on pages 5 to 10 form part of these financial statements.
Page 2


 
REGISTERED NUMBER:10868100
SBH DERBY LIMITED
    
BALANCE SHEET (CONTINUED)
AS AT 30 JUNE 2024


Page 3

 

SBH DERBY LIMITED

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 JUNE 2024


Called up share capital
Profit and loss account
Total equity

£
£
£


At 1 July 2022
100
(286,082)
(285,982)



Profit for the year
-
114,953
114,953



At 30 June 2023 and 1 July 2023
100
(171,129)
(171,029)



Loss for the year
-
(357,625)
(357,625)


At 30 June 2024
100
(528,754)
(528,654)


The notes on pages 5 to 10 form part of these financial statements.

Page 4

 

SBH DERBY LIMITED

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

1.


General information

SBH Derby Ltd is a private company limited by shares incorporated in England and Wales. The address of its principal place of business is Morledge, Derby, DE1 2AY.
The financial statements are presented in Sterling (£), which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

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 FRS 102 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland' and the requirements of the Companies Act 2006. The disclosure requirements of Section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The following principal accounting policies have been applied:

 
2.2

Going concern

After making enquiries, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence and meet its liabilities as they fall due for the foreseeable future, being a period of at least twelve months from the date these financial statements were approved. Accordingly, they continue to adopt the going concern basis in preparing the financial statements. 

 
2.3

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:

Rendering of services and goods
Revenue from hotel ownership comprises amounts earned in respect or services, facilities and goods supplied by the hotel. Revenue from the rendering of services (such as accommodation and use of facilities) is recognised when services are performed. Revenue from the sale of goods (such as food and beverage sales) is recognised at the time when the goods are delivered to customers.

 
2.4

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.

Page 5

 

SBH DERBY LIMITED

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

2.Accounting policies (continued)

 
2.5

Taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in the profit and loss account, 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. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

 
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
-
14%
straight line
Fixtures and fittings
-
14%
straight line
Office equipment
-
14%
straight line

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.

  
2.7

Stocks

Stocks are stated at the lower of cost and net realisable value.

Page 6

 

SBH DERBY LIMITED

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

2.Accounting policies (continued)


2.8

Financial instruments

The company has elected to apply Sections 11 and 12 of FRS 102 in respect of financial instruments.

Financial assets and financial liabilities are recognised when the company becomes party to the contractual provisions of the instrument. 

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. 
 
The company’s policies for its major classes of financial assets and financial liabilities are set out below. 

Financial assets
Basic financial assets, including trade and other debtors, cash and bank balances are initially recognised at transaction price, unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest for a similar debt instrument. Financing transactions are those in which payment is deferred beyond normal business terms or is financed at a rate of interest that is not a market rate.

Such assets are subsequently carried at amortised cost using the effective interest method, less any impairment.

Financial liabilities

Basic financial liabilities, including trade and other creditors are initially recognised at transaction price, unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Financing transactions are those in which payment is deferred beyond normal business terms or is financed at a rate of interest that is not a market rate.

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

Impairment of financial assets
Financial assets measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the profit and loss account. 

For financial assets measured at cost less impairment, the impairment loss is measured as the difference between the asset's carrying amount and the best estimate of the amount the company would receive for the asset if it were to be sold at the reporting date. 

For financial assets measured at amortised cost, the impairment loss is measured as the difference between the asset's carrying amount and the present value of estimated cash flows discounted at the asset's original effective interest rate. If the financial asset has a variable interest rate, the discount rate for measuring any impairment loss is the current effective interest rate determined under the contract.

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Page 7

 

SBH DERBY LIMITED

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

2.Accounting policies (continued)





Financial instruments (continued)

Derecognition of financial assets and financial liabilities
Financial assets are derecognised when (a) the contractual rights to the cash flows from the asset expire or are settled, or (b) substantially all the risks and rewards of the ownership of the asset are transferred to another party or (c) despite having retained some significant risks and rewards of ownership, control of the asset has been transferred to another party who has the practical ability to unilaterally sell the asset to an unrelated third party without imposing additional restrictions. 
 
Financial liabilities are derecognised when the liability is extinguished, that is when the contractual obligation is discharged, cancelled or expires.

Offsetting of financial assets and financial liabilities
Financial assets and liabilities are offset and the net amount reported in the balance sheet when there is an enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

 
2.9

Cash

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. 

  
2.10

Share capital

Ordinary shares are classified as equity.


3.


Employees

The average monthly number of employees, including directors, during the year was 27 (2023 - 20).

Page 8

 

SBH DERBY LIMITED

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

4.


Tangible fixed assets





Plant and machinery
Fixtures and fittings
Office equipment
Total

£
£
£
£



Cost or valuation


At 1 July 2023
49,828
81,678
47,360
178,866


Additions
12,573
-
-
12,573



At 30 June 2024

62,401
81,678
47,360
191,439



Depreciation


At 1 July 2023
22,555
21,466
21,828
65,849


Charge for the year
7,856
11,436
6,631
25,923



At 30 June 2024

30,411
32,902
28,459
91,772



Net book value



At 30 June 2024
31,990
48,776
18,901
99,667



At 30 June 2023
27,273
60,212
25,532
113,017


5.


Debtors

2024
2023
£
£


Trade debtors
80,900
75,409

Other debtors
1,266,985
1,137,632

Prepayments and accrued income
57,058
53,276

1,404,943
1,266,317


Page 9

 

SBH DERBY LIMITED

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

6.


Creditors: Amounts falling due within one year

2024
2023
£
£

Trade creditors
148,124
100,248

Amounts owed to group undertakings
1,079,804
1,004,631

Other taxation and social security
65,815
8,759

Other creditors
35,286
35,129

Accruals and deferred income
724,415
437,457

2,053,444
1,586,224



7.


Share capital

2024
2023
£
£
Allotted, called up and fully paid



100 (2023 - 100) Ordinary shares of £1.00 each
100
100



8.


Contingent liabilities

A fixed charge was in place over the company's assets as part of a cross guarantee against bank loans totalling £53,410,152 (2023: £52,740,000) at the balance sheet date. The loans are owed by companies in which the director P A Callingham has an interest.


9.


Commitments under operating leases

At 30 June 2024 the company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:

2024
2023
£
£


Not later than 1 year
300,000
300,000

Later than 1 year and not later than 5 years
1,200,000
1,200,000

Later than 5 years
4,050,000
4,350,000

5,550,000
5,850,000


10.


Ultimate parent undertaking

The ultimate parent undertaking is SBH Derby Holding Limited, a company incorporated in England and Wales. Consolidated financial statements are not prepared.

 
Page 10