Caseware UK (AP4) 2024.0.164 2024.0.164 2024-06-302024-06-3025true242023-07-01The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.falseNo description of principal activityfalsetruefalse 07422062 2023-07-01 2024-06-30 07422062 2022-07-01 2023-06-30 07422062 2024-06-30 07422062 2023-06-30 07422062 2022-07-01 07422062 1 2023-07-01 2024-06-30 07422062 1 2022-07-01 2023-06-30 07422062 5 2023-07-01 2024-06-30 07422062 5 2022-07-01 2023-06-30 07422062 6 2022-07-01 2023-06-30 07422062 d:Director1 2023-07-01 2024-06-30 07422062 d:Director2 2023-07-01 2024-06-30 07422062 d:RegisteredOffice 2023-07-01 2024-06-30 07422062 e:Buildings 2023-07-01 2024-06-30 07422062 e:Buildings 2024-06-30 07422062 e:Buildings 2023-06-30 07422062 e:Buildings e:OwnedOrFreeholdAssets 2023-07-01 2024-06-30 07422062 e:OtherPropertyPlantEquipment 2023-07-01 2024-06-30 07422062 e:OtherPropertyPlantEquipment 2024-06-30 07422062 e:OtherPropertyPlantEquipment 2023-06-30 07422062 e:OtherPropertyPlantEquipment e:OwnedOrFreeholdAssets 2023-07-01 2024-06-30 07422062 e:OwnedOrFreeholdAssets 2023-07-01 2024-06-30 07422062 e:CurrentFinancialInstruments 2024-06-30 07422062 e:CurrentFinancialInstruments 2023-06-30 07422062 e:Non-currentFinancialInstruments 2024-06-30 07422062 e:Non-currentFinancialInstruments 2023-06-30 07422062 e:CurrentFinancialInstruments e:WithinOneYear 2024-06-30 07422062 e:CurrentFinancialInstruments e:WithinOneYear 2023-06-30 07422062 e:Non-currentFinancialInstruments e:AfterOneYear 2024-06-30 07422062 e:Non-currentFinancialInstruments e:AfterOneYear 2023-06-30 07422062 e:ShareCapital 2024-06-30 07422062 e:ShareCapital 2023-06-30 07422062 e:ShareCapital 2022-07-01 07422062 e:RevaluationReserve 2024-06-30 07422062 e:RevaluationReserve 1 2023-07-01 2024-06-30 07422062 e:RevaluationReserve 5 2023-07-01 2024-06-30 07422062 e:RevaluationReserve 2023-06-30 07422062 e:RevaluationReserve 2022-07-01 07422062 e:RevaluationReserve 5 2022-07-01 2023-06-30 07422062 e:RevaluationReserve 6 2022-07-01 2023-06-30 07422062 e:RevaluationReserve 8 2022-07-01 2023-06-30 07422062 e:RetainedEarningsAccumulatedLosses 2023-07-01 2024-06-30 07422062 e:RetainedEarningsAccumulatedLosses 2024-06-30 07422062 e:RetainedEarningsAccumulatedLosses 1 2023-07-01 2024-06-30 07422062 e:RetainedEarningsAccumulatedLosses 2022-07-01 2023-06-30 07422062 e:RetainedEarningsAccumulatedLosses 2023-06-30 07422062 e:RetainedEarningsAccumulatedLosses 2022-07-01 07422062 e:RetainedEarningsAccumulatedLosses 1 2022-07-01 2023-06-30 07422062 d:OrdinaryShareClass1 2023-07-01 2024-06-30 07422062 d:OrdinaryShareClass1 2024-06-30 07422062 d:OrdinaryShareClass1 2023-06-30 07422062 d:FRS102 2023-07-01 2024-06-30 07422062 d:AuditExempt-NoAccountantsReport 2023-07-01 2024-06-30 07422062 d:FullAccounts 2023-07-01 2024-06-30 07422062 d:PrivateLimitedCompanyLtd 2023-07-01 2024-06-30 07422062 e:HirePurchaseContracts e:WithinOneYear 2024-06-30 07422062 e:HirePurchaseContracts e:WithinOneYear 2023-06-30 07422062 e:HirePurchaseContracts e:BetweenOneFiveYears 2024-06-30 07422062 e:HirePurchaseContracts e:BetweenOneFiveYears 2023-06-30 07422062 e:HirePurchaseContracts e:MoreThanFiveYears 2024-06-30 07422062 e:HirePurchaseContracts e:MoreThanFiveYears 2023-06-30 07422062 5 2023-07-01 2024-06-30 07422062 e:ShareCapital 1 2023-07-01 2024-06-30 07422062 e:ShareCapital 1 2022-07-01 2023-06-30 07422062 f:PoundSterling 2023-07-01 2024-06-30 07422062 e:RetainedEarningsAccumulatedLosses 5 2023-07-01 2024-06-30 07422062 e:RetainedEarningsAccumulatedLosses 5 2022-07-01 2023-06-30 07422062 e:RetainedEarningsAccumulatedLosses 6 2022-07-01 2023-06-30 iso4217:GBP xbrli:shares xbrli:pure


Registered number: 07422062












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

 

SBH LEEDS LIMITED

CONTENTS



Page
Company information
 
1
Balance sheet
 
2 - 3
Statement of changes in equity
 
4
Notes to the financial statements
 
5 - 12

 

SBH LEEDS LIMITED
 
COMPANY INFORMATION


Directors
P A Callingham 
F G Callingham 




Registered number
07422062



Registered office
C/O Starboard Hotels Limited
Park House

10 Penn Road

Beaconsfield

Buckinghamshire

HP9 2LH




Accountants
Blick Rothenberg Limited
Chartered Accountants

16 Great Queen Street

Covent Garden

London

WC2B 5AH




Page 1


 
REGISTERED NUMBER:07422062
SBH LEEDS LIMITED

BALANCE SHEET
AS AT 30 JUNE 2024

2024
2023
Note
£
£

Fixed assets
  

Tangible assets
 4 
9,173,180
9,500,000

Current assets
  

Stocks
  
7,326
6,473

Debtors
 5 
126,037
205,129

Cash at bank
  
22,071
26,929

  
155,434
238,531

Creditors: amounts falling due within one year
 6 
(5,997,252)
(6,415,672)

Net current liabilities
  
 
 
(5,841,818)
 
 
(6,177,141)

Total assets less current liabilities
  
3,331,362
3,322,859

Creditors: amounts falling due after more than one year
 7 
(2,597,403)
(2,660,531)

Provisions for liabilities
  

Deferred tax
  
(143,000)
(191,000)

  
 
 
(143,000)
 
 
(191,000)

Net assets
  
590,959
471,328


Capital and reserves
  

Called up share capital 
  
100
100

Revaluation reserve
  
430,453
571,831

Profit and loss account
  
160,406
(100,603)

Total equity
  
590,959
471,328

Page 2


 
REGISTERED NUMBER:07422062
SBH LEEDS LIMITED
    
BALANCE SHEET (CONTINUED)
AS AT 30 JUNE 2024

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: 11 March 2025

The notes on pages 5 to 12 form part of these financial statements.
Page 3

 

SBH LEEDS LIMITED

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


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

£
£
£
£


At 1 July 2022
100
281,811
(281,895)
16



Profit for the year
-
-
201,466
201,466

Transfer to/from profit and loss account
-
20,174
(20,174)
-

Surplus on revaluation of leasehold property
-
367,846
-
367,846

Deferred tax movement
-
(98,000)
-
(98,000)



At 30 June 2023 and 1 July 2023
100
571,831
(100,603)
471,328



Profit for the year
-
-
71,631
71,631

Transfer to/from profit and loss account
-
(189,378)
189,378
-

Deferred tax movement
-
48,000
-
48,000


At 30 June 2024
100
430,453
160,406
590,959


The notes on pages 5 to 12 form part of these financial statements.
Page 4

 

SBH LEEDS LIMITED

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

1.


General information

SBH Leeds Limited is a private company limited by shares incorporated in England and Wales. The address of its principle place of business is Armories Drive, Clarence Dock, Leeds, LS10 1LE. 
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
Revenue from hotel ownership comprises amounts earned in respect of services, facilities and goods supplied by the hotel. Revenue from the rendering of services (such as the 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

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.

Page 5

 

SBH LEEDS LIMITED

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

2.Accounting policies (continued)


2.4
Tangible fixed assets (continued)

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:

Freehold property
-
2%
Other fixed assets
-
14%

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.

 
2.5

Revaluation of tangible fixed assets

Individual freehold and leasehold properties are carried at current year value at fair value at the date of the revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. Revaluations are undertaken with sufficient regularity to ensure the carrying amount does not differ materially from that which would be determined using fair value at the balance sheet date.
Fair values are determined from market based evidence normally undertaken by professionally qualified valuers.

Revaluation gains and losses are recognised in other comprehensive income unless losses exceed the previously recognised gains or reflect a clear consumption of economic benefits, in which case the excess losses are recognised in profit or loss.

  
2.6

Stocks

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

  
2.7

Cash

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

  
2.8

Share capital

Ordinary shares are classified as equity. 

 
2.9

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.

Page 6

 

SBH LEEDS LIMITED

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

2.Accounting policies (continued)


2.10

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 LEEDS 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.

 
2.11

Leased assets

Assets obtained under finance leases are capitalised as tangible fixed assets and are depreciated over the shorter of the lease term and their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to the profit and loss account so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.

Page 8

 

SBH LEEDS LIMITED

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

2.Accounting policies (continued)

 
2.12

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in the profit and loss account.
Current tax is the amount of income tax payable in respect of taxable profit for the year or prior years.
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 arises from timing differences that are differences between taxable profits and total comprehensive income as stated in the financial statements. These timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in the financial statements.
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. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

 
2.13

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.


3.


Employees

The average monthly number of employees, including directors, during the year was 24 (2023 - 25).

Page 9

 

SBH LEEDS LIMITED

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

4.


Tangible fixed assets





Land and buildings
Other fixed assets
Total

£
£
£



Cost or valuation


At 1 July 2023
8,995,212
1,699,969
10,695,181


Additions
-
18,582
18,582



At 30 June 2024

8,995,212
1,718,551
10,713,763



Depreciation


At 1 July 2023
-
1,195,181
1,195,181


Charge for the year
137,442
207,960
345,402



At 30 June 2024

137,442
1,403,141
1,540,583



Net book value



At 30 June 2024
8,857,770
315,410
9,173,180



At 30 June 2023
8,995,212
504,788
9,500,000

The directors have obtained a valuation as at 17 February 2023, undertaken by Savills (UK) Limited which shows a valuation on an open market basis of £9,500,000 for the freehold property (including other fixed assets) based on the prevailing market conditions. The property has been depreciated since that date.




The net book value of land and buildings may be further analysed as follows:


2024
2023
£
£

Land and buildings
8,857,770
8,995,212


 
Cost or valuation at 30 June 2024 is as follows:

Land and buildings
£


At cost
8,246,244
At valuation:

Revaluations
748,968



8,995,212

Page 10

 

SBH LEEDS LIMITED

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

           4.Tangible fixed assets (continued)

If the land and buildings had not been included at valuation they would have been included under the historical cost convention as follows:

2024
2023
£
£



Cost
8,246,244
8,246,244

Accumulated depreciation
(853,509)
(751,304)

Net book value
7,392,735
7,494,940


5.


Debtors

2024
2023
£
£

Due after more than one year

Other debtors
-
50,000

-
50,000

Due within one year

Trade debtors
39,707
47,414

Other debtors
3,190
3,476

Prepayments and accrued income
83,140
104,239

126,037
205,129



6.


Creditors: amounts falling due within one year

2024
2023
£
£

Trade creditors
273,635
59,701

Corporation tax
20,281
-

Other taxation and social security
53,773
64,372

Obligations under finance lease and hire purchase contracts
59,039
56,816

Other creditors
5,458,229
6,112,153

Accruals and deferred income
132,295
122,630

5,997,252
6,415,672


IIncluded within other creditors is a balance of £1,350,000 which was previously shown as a creditor more than one year in the 2023 financial statements.

Page 11

 

SBH LEEDS LIMITED

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

7.


Creditors: amounts falling due after more than one year

2024
2023
£
£

Net obligations under finance leases and hire purchase contracts
2,597,403
2,660,531



8.


Sale and leaseback creditor


Minimum lease payments under hire purchase fall due as follows:

2024
2023
£
£


Within one year
59,039
56,816

Between 1-5 years
212,767
203,247

Over 5 years
2,384,636
2,457,284

2,656,442
2,717,347

The finance lease relates to a sale and leaseback on the hotel whereby the freehold element was sold for £3,100,000 with the option to buyback the property for £1 in 35 years time.


9.


Share capital

2024
2023
£
£
Allotted, called up and fully paid



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



10.


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 owned by companies in which the director P A Callingham has an interest.

 
Page 12