REGISTERED NUMBER: 08024938 (England and Wales) |
PRAHI LTD |
GROUP STRATEGIC REPORT, |
REPORT OF THE DIRECTOR AND |
AUDITED |
CONSOLIDATED FINANCIAL STATEMENTS |
FOR THE PERIOD |
1 JANUARY 2023 TO 30 DECEMBER 2023 |
REGISTERED NUMBER: 08024938 (England and Wales) |
PRAHI LTD |
GROUP STRATEGIC REPORT, |
REPORT OF THE DIRECTOR AND |
AUDITED |
CONSOLIDATED FINANCIAL STATEMENTS |
FOR THE PERIOD |
1 JANUARY 2023 TO 30 DECEMBER 2023 |
PRAHI LTD (REGISTERED NUMBER: 08024938) |
CONTENTS OF THE CONSOLIDATED FINANCIAL STATEMENTS |
FOR THE PERIOD 1 JANUARY 2023 TO 30 DECEMBER 2023 |
Page |
Company Information | 1 |
Group Strategic Report | 2 |
Report of the Director | 3 |
Report of the Independent Auditors | 4 |
Consolidated Income Statement | 8 |
Consolidated Other Comprehensive Income | 9 |
Consolidated Balance Sheet | 10 |
Company Balance Sheet | 11 |
Consolidated Statement of Changes in Equity | 12 |
Company Statement of Changes in Equity | 13 |
Consolidated Cash Flow Statement | 14 |
Notes to the Consolidated Cash Flow Statement | 15 |
Notes to the Consolidated Financial Statements | 17 |
PRAHI LTD |
COMPANY INFORMATION |
FOR THE PERIOD 1 JANUARY 2023 TO 30 DECEMBER 2023 |
DIRECTOR: |
REGISTERED OFFICE: |
REGISTERED NUMBER: |
AUDITORS: |
Sidings House |
Sidings Court |
Lakeside |
Doncaster |
South Yorkshire |
DN4 5NU |
PRAHI LTD (REGISTERED NUMBER: 08024938) |
GROUP STRATEGIC REPORT |
FOR THE PERIOD 1 JANUARY 2023 TO 30 DECEMBER 2023 |
The director presents his strategic report of the company and the group for the period 1 January 2023 to 30 December 2023. |
REVIEW OF BUSINESS |
Following on from its acquisition of Prahi Hotel Collection Limited on 24 July 2017 the Group has invested heavily in the refurbishment of its main asset, The Shrigley Hall Hotel. Management are pleased with the increase in Turnover and Gross Profit following commencement of the upgrade work. |
Key Financial Performance Indicators |
Year Ended | Year Ended |
31/12/23 | 31/12/22 |
£'000 | £'000 |
Turnover | 10,109 | 9,772 |
Gross Profit | 8,572 | 8,230 |
Gross Profit percentage | 84.80% | 84.2% |
Net Profit/(Loss) before Tax | 211 | 1,148 |
Net Liabilities | 1,669 | 1,788 |
PRINCIPAL RISKS AND UNCERTAINTIES |
The Group is directly exposed to the risks associated with the hotel industry such as any downturn in the general operating conditions in the UK provincial hotel industry and new hotel openings close to its existing location. |
The Group is also exposed to risks regarding property valuations in periods of market instability. This instability means that professional valuers and the Director are not able to value properties with the same degree of certainty as would be the case in a more stable market with a good level of transactional evidence to support valuations. |
The Group's exposure to credit risk is primarily attributable to its trade debtors. The amounts presented in the Balance Sheet are net of any allowances for doubtful debts. The Group seeks to mitigate credit risk through credit checking and, where customers pay on departure, Group policy is to obtain a pre-authorised credit card for payment. In certain circumstances customers will pay all or part of their stay in advance. |
The Group's exposure to liquidity and cash flow risk is mitigated by the trade debtors procedures described above and by negotiating commercial payment terms with suppliers. The Group aims to mitigate liquidity risk by managing cash generation and uses through its operations. |
FUTURE DEVELOPMENTS |
The director is confident for the future as the budgets for the forthcoming year look optimistic and the Group has a strong management team in place who are looking to build on the results of the previous year. |
ON BEHALF OF THE BOARD: |
PRAHI LTD (REGISTERED NUMBER: 08024938) |
REPORT OF THE DIRECTOR |
FOR THE PERIOD 1 JANUARY 2023 TO 30 DECEMBER 2023 |
The director presents his report with the financial statements of the company and the group for the period 1 January 2023 to 30 December 2023. |
DIVIDENDS |
No dividends will be distributed for the period ended 30 December 2023. |
DIRECTOR |
STATEMENT OF DIRECTOR'S RESPONSIBILITIES |
The director is responsible for preparing the Group Strategic Report, the Report of the Director 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 he is satisfied that they give a true and fair view of the state of affairs of the company and the group and of the profit or loss of the group 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; |
- | 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 and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group and enable him to ensure that the financial statements comply with the Companies Act 2006. He is also responsible for safeguarding the assets of the company and the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities. |
STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS |
So far as the director is aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and he has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the group's auditors are aware of that information. |
AUDITORS |
The auditors, Xeinadin Audit Limited, will be proposed for re-appointment at the forthcoming Annual General Meeting. |
ON BEHALF OF THE BOARD: |
REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
PRAHI LTD |
Opinion |
We have audited the financial statements of Prahi Ltd (the 'parent company') and its subsidiaries (the 'group') for the period ended 30 December 2023 which comprise the Consolidated Income Statement, Consolidated Other Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 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 group's and of the parent company affairs as at 30 December 2023 and of the group's profit for the period 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. |
Basis for opinion |
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 Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group 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 related to going concern |
We draw attention to Note 2 in the financial statements, which indicates that the group's liabilities exceeded its total assets by £1,669,124. |
As stated in Note 2, these events or conditions, along with other matters as set forth in Note 2, indicate that a material uncertainty exists that may cast significant doubt on the group's ability to continue as a going concern. |
Our opinion is not modified in respect of this matter. |
Key audit matters |
Except for the matter described in the material uncertainty related to going concern section, we have determined that there are no key audit matters to be communicated in our report. |
Other information |
The director is responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Director, but does not include the financial statements and our Report of the Auditors thereon. |
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. |
In connection with our audit of the financial statements, 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 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. |
Opinions on other matters prescribed by the Companies Act 2006 |
In our opinion, based on the work undertaken in the course of the audit: |
- | the information given in the Group Strategic Report and the Report of the Director for the financial year for which the financial statements are prepared is consistent with the financial statements; and |
- | the Group Strategic Report and the Report of the Director have been prepared in accordance with applicable legal requirements. |
REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
PRAHI LTD |
Matters on which we are required to report by exception |
In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Director. |
We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion: |
- | adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or |
- | the parent company financial statements are not in agreement with the accounting records and returns; or |
- | certain disclosures of director's remuneration specified by law are not made; or |
- | we have not received all the information and explanations we require for our audit. |
Responsibilities of director |
As explained more fully in the Statement of Director's Responsibilities set out on page three, 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 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 group's and the parent 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 group or the parent company or to cease operations, or has no realistic alternative but to do so. |
REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
PRAHI LTD |
Auditors' 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 a Report of the Auditors 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. |
The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below: |
Based on our understanding of the company, we identified that the principal risks of non-compliance with laws and regulations related to the preparation of statutory accounts and corporation tax legislation and we considered the extent to which non-compliance might have a material effect on the financial statements. As part of this assessment we considered both quantitative and qualitative factors. We also considered those laws and regulations that have a direct impact on the preparation on the financial statements, such as the Companies Act 2006 and FRS 102. |
We evaluated management's incentives and opportunities for fraudulent manipulation of the financial statements which included the risk of management override of controls. We determined that the principal risks were related to posting inappropriate journal entries, omitting, advancing or delaying recognition of events and transactions that have occurred during or after the reporting period, and potential management bias in the determination of accounting estimates or judgements to manipulate results. |
Audit procedures performed by the engagement team include: |
- Enquiring of and obtaining written representation from management in relation to known or suspected instances of non-compliance with laws and regulations and fraud; |
- Evaluation of management's controls designed to prevent and detect irregularities; |
- Identifying and, where relevant, testing journal entries posted by senior management or with unusual combinations; |
- Assessing and evaluating the business rationale of significant transactions outside the normal course of business; |
- Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations; |
- Incorporating elements of unpredictability into the nature, timing and/or extent of audit procedures performed. |
There are inherent limitations in the audit procedures described above and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. 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 misrepresentation, or through collusion. |
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors. |
REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
PRAHI LTD |
Use of our report |
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 a Report of the Auditors 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. |
for and on behalf of |
Sidings House |
Sidings Court |
Lakeside |
Doncaster |
South Yorkshire |
DN4 5NU |
PRAHI LTD (REGISTERED NUMBER: 08024938) |
CONSOLIDATED |
INCOME STATEMENT |
FOR THE PERIOD 1 JANUARY 2023 TO 30 DECEMBER 2023 |
Period |
1.1.23 |
to | Year Ended |
30.12.23 | 31.12.22 |
Notes | £ | £ |
TURNOVER | 10,109,171 | 9,772,287 |
Cost of sales | 1,536,986 | 1,542,123 |
GROSS PROFIT | 8,572,185 | 8,230,164 |
Administrative expenses | 7,605,645 | 6,655,020 |
966,540 | 1,575,144 |
Other operating income | 221,320 | 138,222 |
OPERATING PROFIT | 4 | 1,187,860 | 1,713,366 |
Interest payable and similar expenses | 5 | 977,299 | 565,081 |
PROFIT BEFORE TAXATION | 210,561 | 1,148,285 |
Tax on profit | 6 | 92,139 | - |
PROFIT FOR THE FINANCIAL PERIOD |
Profit attributable to: |
Owners of the parent | 118,422 | 1,148,285 |
PRAHI LTD (REGISTERED NUMBER: 08024938) |
CONSOLIDATED |
OTHER COMPREHENSIVE INCOME |
FOR THE PERIOD 1 JANUARY 2023 TO 30 DECEMBER 2023 |
Period |
1.1.23 |
to | Year Ended |
30.12.23 | 31.12.22 |
Notes | £ | £ |
PROFIT FOR THE PERIOD | 118,422 | 1,148,285 |
OTHER COMPREHENSIVE INCOME |
Property revaluation |
Revaluation shown in profit and loss a/c |
Deferred tax on property revaluation | - | (9,586 | ) |
Income tax relating to other comprehensive income |
- |
- |
OTHER COMPREHENSIVE INCOME FOR THE PERIOD, NET OF INCOME TAX |
- |
(9,586 |
) |
TOTAL COMPREHENSIVE INCOME FOR THE PERIOD |
118,422 |
1,138,699 |
Total comprehensive income attributable to: |
Owners of the parent | 118,422 | 1,138,699 |
PRAHI LTD (REGISTERED NUMBER: 08024938) |
CONSOLIDATED BALANCE SHEET |
30 DECEMBER 2023 |
2023 | 2022 |
Notes | £ | £ | £ | £ |
FIXED ASSETS |
Tangible assets | 8 | 8,088,407 | 8,269,658 |
Investments | 9 | - | - |
Investment property | 10 | 1,691,886 | 1,691,886 |
9,780,293 | 9,961,544 |
CURRENT ASSETS |
Stocks | 11 | 78,910 | 77,505 |
Debtors | 12 | 2,513,454 | 1,534,921 |
Cash at bank and in hand | 304,085 | 424,220 |
2,896,449 | 2,036,646 |
CREDITORS |
Amounts falling due within one year | 13 | 5,293,586 | 4,485,119 |
NET CURRENT LIABILITIES | (2,397,137 | ) | (2,448,473 | ) |
TOTAL ASSETS LESS CURRENT LIABILITIES |
7,383,156 |
7,513,071 |
CREDITORS |
Amounts falling due after more than one year |
14 |
(8,978,900 |
) |
(9,260,678 |
) |
PROVISIONS FOR LIABILITIES | 18 | (73,380 | ) | (39,940 | ) |
NET LIABILITIES | (1,669,124 | ) | (1,787,547 | ) |
CAPITAL AND RESERVES |
Called up share capital | 19 | 100 | 100 |
Undistributable reserve | 20 | 193,060 | 193,060 |
Retained earnings | 20 | (1,862,284 | ) | (1,980,707 | ) |
SHAREHOLDERS' FUNDS | (1,669,124 | ) | (1,787,547 | ) |
The financial statements were approved by the director and authorised for issue on 19 March 2025 and were signed by: |
A Ahmed - Director |
PRAHI LTD (REGISTERED NUMBER: 08024938) |
COMPANY BALANCE SHEET |
30 DECEMBER 2023 |
2023 | 2022 |
Notes | £ | £ | £ | £ |
FIXED ASSETS |
Tangible assets | 8 |
Investments | 9 |
Investment property | 10 |
CURRENT ASSETS |
Debtors | 12 |
Cash at bank |
CREDITORS |
Amounts falling due within one year | 13 |
NET CURRENT ASSETS |
TOTAL ASSETS LESS CURRENT LIABILITIES |
CREDITORS |
Amounts falling due after more than one year |
14 |
( |
) |
( |
) |
PROVISIONS FOR LIABILITIES | 18 | ( |
) | ( |
) |
NET ASSETS |
CAPITAL AND RESERVES |
Called up share capital | 19 |
Undistributable reserve | 20 |
Retained earnings | 20 |
SHAREHOLDERS' FUNDS |
Company's profit for the financial year | 69,454 | 65,331 |
The financial statements were approved by the director and authorised for issue on |
PRAHI LTD (REGISTERED NUMBER: 08024938) |
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY |
FOR THE PERIOD 1 JANUARY 2023 TO 30 DECEMBER 2023 |
Called up |
share | Retained | Undistributable | Total |
capital | earnings | reserve | equity |
£ | £ | £ | £ |
Balance at 1 January 2022 | 100 | (3,128,992 | ) | 202,646 | (2,926,246 | ) |
Changes in equity |
Total comprehensive income | - | 1,148,285 | (9,586 | ) | 1,138,699 |
Balance at 31 December 2022 | 100 | (1,980,707 | ) | 193,060 | (1,787,547 | ) |
Changes in equity |
Total comprehensive income | - | 118,422 | - | 118,422 |
Balance at 30 December 2023 | 100 | (1,862,285 | ) | 193,060 | (1,669,125 | ) |
PRAHI LTD (REGISTERED NUMBER: 08024938) |
COMPANY STATEMENT OF CHANGES IN EQUITY |
FOR THE PERIOD 1 JANUARY 2023 TO 30 DECEMBER 2023 |
Called up |
share | Retained | Undistributable | Total |
capital | earnings | reserve | equity |
£ | £ | £ | £ |
Balance at 1 January 2022 |
Changes in equity |
Total comprehensive income | - | ( |
) |
Balance at 31 December 2022 |
Changes in equity |
Total comprehensive income | - |
Balance at 30 December 2023 |
PRAHI LTD (REGISTERED NUMBER: 08024938) |
CONSOLIDATED CASH FLOW STATEMENT |
FOR THE PERIOD 1 JANUARY 2023 TO 30 DECEMBER 2023 |
Period |
1.1.23 |
to | Year Ended |
30.12.23 | 31.12.22 |
Notes | £ | £ |
Cash flows from operating activities |
Cash generated from operations | 1 | 1,600,714 | 1,193,744 |
Interest paid | (956,953 | ) | (537,136 | ) |
Interest element of hire purchase payments paid |
(20,346 |
) |
(27,945 |
) |
Net cash from operating activities | 623,415 | 628,663 |
Cash flows from investing activities |
Purchase of tangible fixed assets | (423,506 | ) | (121,157 | ) |
Sale of tangible fixed assets | - | 50,000 |
Net cash from investing activities | (423,506 | ) | (71,157 | ) |
Cash flows from financing activities |
Loan repayments in year | (369,380 | ) | (230,296 | ) |
Capital repayments in year | 76,798 | (136,640 | ) |
Amount withdrawn by directors | (27,462 | ) | (272,008 | ) |
Net cash from financing activities | (320,044 | ) | (638,944 | ) |
Decrease in cash and cash equivalents | (120,135 | ) | (81,438 | ) |
Cash and cash equivalents at beginning of period |
2 |
424,220 |
505,658 |
Cash and cash equivalents at end of period |
2 |
304,085 |
424,220 |
PRAHI LTD (REGISTERED NUMBER: 08024938) |
NOTES TO THE CONSOLIDATED CASH FLOW STATEMENT |
FOR THE PERIOD 1 JANUARY 2023 TO 30 DECEMBER 2023 |
1. | RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS |
Period |
1.1.23 |
to | Year Ended |
30.12.23 | 31.12.22 |
£ | £ |
Profit before taxation | 210,561 | 1,148,285 |
Depreciation charges | 604,759 | 623,453 |
Finance costs | 977,299 | 565,081 |
1,792,619 | 2,336,819 |
(Increase)/decrease in stocks | (1,405 | ) | 7,380 |
Increase in trade and other debtors | (978,533 | ) | (1,028,446 | ) |
Increase/(decrease) in trade and other creditors | 788,033 | (122,009 | ) |
Cash generated from operations | 1,600,714 | 1,193,744 |
2. | CASH AND CASH EQUIVALENTS |
The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts: |
Period ended 30 December 2023 |
30.12.23 | 1.1.23 |
£ | £ |
Cash and cash equivalents | 304,085 | 424,220 |
Year ended 31 December 2022 |
31.12.22 | 1.1.22 |
£ | £ |
Cash and cash equivalents | 424,220 | 505,658 |
PRAHI LTD (REGISTERED NUMBER: 08024938) |
NOTES TO THE CONSOLIDATED CASH FLOW STATEMENT |
FOR THE PERIOD 1 JANUARY 2023 TO 30 DECEMBER 2023 |
3. | ANALYSIS OF CHANGES IN NET DEBT |
At 1.1.23 | Cash flow | At 30.12.23 |
£ | £ | £ |
Net cash |
Cash at bank and in hand | 424,220 | (120,135 | ) | 304,085 |
424,220 | (120,135 | ) | 304,085 |
Debt |
Finance leases | (169,283 | ) | (76,798 | ) | (246,081 | ) |
Debts falling due within 1 year | (383,280 | ) | 9,753 | (373,527 | ) |
Debts falling due after 1 year | (9,170,935 | ) | 359,625 | (8,811,310 | ) |
(9,723,498 | ) | 292,580 | (9,430,918 | ) |
Total | (9,299,278 | ) | 172,445 | (9,126,833 | ) |
PRAHI LTD (REGISTERED NUMBER: 08024938) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
FOR THE PERIOD 1 JANUARY 2023 TO 30 DECEMBER 2023 |
1. | STATUTORY INFORMATION |
Prahi Ltd is a |
2. | ACCOUNTING POLICIES |
Basis of preparing the financial statements |
As at 31 December 2023, the group had net current liabilities of £2,397,137 and an overall deficiency of assets amounting to £1,669,124. |
The Group is party to a composite loan in the name of Amazehotels Ltd, covering multiple other Companies, under a joint and several liability arrangement. The Group is reliant on the other companies for financial support in the event it cannot meet its repayment obligations. |
Moving into 2024 the current macro economic conditions, with significant inflationary pressures, have the potential to limit the Group's future planned growth and may alter the assessment of its ability to continue as a going concern. |
The director considers it appropriate to prepare the accounts on a going concern basis, however the above events and conditions indicate that a material uncertainty exists that may cast significant doubt on the company's ability to continue as a going concern. |
Turnover |
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. |
Tangible fixed assets |
Freehold property | - |
Plant and machinery | - |
Investment property |
Investment property is shown at most recent valuation. Any aggregate surplus or deficit arising from changes in fair value is recognised in profit or loss. |
Stocks |
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items. |
Taxation |
Taxation for the period comprises current and deferred tax. Tax is recognised in the Consolidated 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 balance sheet date. |
PRAHI LTD (REGISTERED NUMBER: 08024938) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE PERIOD 1 JANUARY 2023 TO 30 DECEMBER 2023 |
2. | ACCOUNTING POLICIES - continued |
Deferred tax |
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet 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 period 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. |
Hire purchase and leasing commitments |
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter. |
The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability. |
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease. |
3. | EMPLOYEES AND DIRECTORS |
Period |
1.1.23 |
to | Year Ended |
30.12.23 | 31.12.22 |
£ | £ |
Wages and salaries | 3,271,559 | 3,464,907 |
Social security costs | 173,461 | 235,955 |
3,445,020 | 3,700,862 |
The average number of employees during the period was as follows: |
Period |
1.1.23 |
to | Year Ended |
30.12.23 | 31.12.22 |
The average number of employees by undertakings that were proportionately consolidated during the period was 192 (2022 - 188 ) . |
Period |
1.1.23 |
to | Year Ended |
30.12.23 | 31.12.22 |
£ | £ |
Director's remuneration | - | - |
PRAHI LTD (REGISTERED NUMBER: 08024938) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE PERIOD 1 JANUARY 2023 TO 30 DECEMBER 2023 |
4. | OPERATING PROFIT |
The operating profit is stated after charging: |
Period |
1.1.23 |
to | Year Ended |
30.12.23 | 31.12.22 |
£ | £ |
Hire of plant and machinery | 53,607 | 38,570 |
Other operating leases | 13,396 | 3,988 |
Depreciation - owned assets | 549,375 | 564,124 |
Depreciation - assets on hire purchase contracts | 55,382 | 59,329 |
Auditors' remuneration | 18,370 | 14,250 |
5. | INTEREST PAYABLE AND SIMILAR EXPENSES |
Period |
1.1.23 |
to | Year Ended |
30.12.23 | 31.12.22 |
£ | £ |
Bank loan interest | 104,271 | 55,059 |
Loan | 852,682 | 482,077 |
Hire purchase | 20,346 | 27,945 |
977,299 | 565,081 |
6. | TAXATION |
Analysis of the tax charge |
The tax charge on the profit for the period was as follows: |
Period |
1.1.23 |
to | Year Ended |
30.12.23 | 31.12.22 |
£ | £ |
Current tax: |
UK corporation tax | 58,699 | - |
Deferred tax | 33,440 | - |
Tax on profit | 92,139 | - |
PRAHI LTD (REGISTERED NUMBER: 08024938) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE PERIOD 1 JANUARY 2023 TO 30 DECEMBER 2023 |
6. | TAXATION - continued |
Reconciliation of total tax charge included in profit and loss |
The tax assessed for the period is higher than the standard rate of corporation tax in the UK. The difference is explained below: |
Period |
1.1.23 |
to | Year Ended |
30.12.23 | 31.12.22 |
£ | £ |
Profit before tax | 210,561 | 1,148,286 |
Profit multiplied by the standard rate of corporation tax in the UK of 23.516 % (2022 - 19 %) |
49,516 |
218,174 |
Effects of: |
Expenses not deductible for tax purposes | (1,646 | ) | 5,835 |
Depreciation in excess of capital allowances | 65,735 | 48,211 |
Group loss relief | (21,466 | ) | (272,220 | ) |
Total tax charge | 92,139 | - |
** | PROFIT BEFORE TAX FOR LAST YEAR ON CLIENT SCREEN OF | 1,148,286 |
DOES NOT AGREE TO AMOUNT ON INCOME STATEMENT OF | 1,148,285 |
Tax effects relating to effects of other comprehensive income |
There were no tax effects for the period ended 30 December 2023. |
2022 |
Gross | Tax | Net |
£ | £ | £ |
Property revaluation |
Revaluation shown in profit and loss a/c |
Deferred tax on property revaluation | (9,586 | ) | - | (9,586 | ) |
(9,586 | ) | - | (9,586 | ) |
7. | INDIVIDUAL INCOME STATEMENT |
As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements. |
PRAHI LTD (REGISTERED NUMBER: 08024938) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE PERIOD 1 JANUARY 2023 TO 30 DECEMBER 2023 |
8. | TANGIBLE FIXED ASSETS |
Group |
Freehold | Plant and |
property | machinery | Totals |
£ | £ | £ |
COST OR VALUATION |
At 1 January 2023 | 9,430,156 | 1,442,100 | 10,872,256 |
Additions | 12,313 | 411,193 | 423,506 |
At 30 December 2023 | 9,442,469 | 1,853,293 | 11,295,762 |
DEPRECIATION |
At 1 January 2023 | 1,558,700 | 1,043,898 | 2,602,598 |
Charge for period | 444,741 | 160,016 | 604,757 |
At 30 December 2023 | 2,003,441 | 1,203,914 | 3,207,355 |
NET BOOK VALUE |
At 30 December 2023 | 7,439,028 | 649,379 | 8,088,407 |
At 31 December 2022 | 7,871,456 | 398,202 | 8,269,658 |
A full independent valuation of the property was carried out by CBRE Limited on 14 June 2021. This valuation indicated a market value of £9,300,000 for the property as a fully equipped operational entity. |
A bank loan in the name of Amazehotels Ltd, this company's share of which amounts to £7,601,344 is secured on the land and buildings held by this company. |
Cost or valuation at 30 December 2023 is represented by: |
Freehold | Plant and |
property | machinery | Totals |
£ | £ | £ |
Valuation in 2016 | 131,796 | - | 131,796 |
Valuation in 2019 | (2,386,465 | ) | (20,017 | ) | (2,406,482 | ) |
Cost | 11,697,138 | 1,873,310 | 13,570,448 |
9,442,469 | 1,853,293 | 11,295,762 |
PRAHI LTD (REGISTERED NUMBER: 08024938) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE PERIOD 1 JANUARY 2023 TO 30 DECEMBER 2023 |
8. | TANGIBLE FIXED ASSETS - continued |
Group |
Fixed assets, included in the above, which are held under hire purchase contracts are as follows: |
Freehold | Plant and |
property | machinery | Totals |
£ | £ | £ |
COST OR VALUATION |
At 1 January 2023 | 47,157 | 308,869 | 356,026 |
Additions | - | 160,000 | 160,000 |
Transfer to ownership | - | (37,450 | ) | (37,450 | ) |
At 30 December 2023 | 47,157 | 431,419 | 478,576 |
DEPRECIATION |
At 1 January 2023 | 25,718 | 171,642 | 197,360 |
Charge for period | 7,835 | 47,547 | 55,382 |
Transfer to ownership | - | (26,839 | ) | (26,839 | ) |
At 30 December 2023 | 33,553 | 192,350 | 225,903 |
NET BOOK VALUE |
At 30 December 2023 | 13,604 | 239,069 | 252,673 |
At 31 December 2022 | 21,439 | 137,227 | 158,666 |
9. | FIXED ASSET INVESTMENTS |
Company |
Shares in |
group |
undertakings |
£ |
COST |
At 1 January 2023 |
and 30 December 2023 |
NET BOOK VALUE |
At 30 December 2023 |
At 31 December 2022 |
PRAHI LTD (REGISTERED NUMBER: 08024938) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE PERIOD 1 JANUARY 2023 TO 30 DECEMBER 2023 |
9. | FIXED ASSET INVESTMENTS - continued |
The group or the company's investments at the Balance Sheet date in the share capital of companies include the following: |
Subsidiary |
Registered office: 75-129 Carlisle Street, Sheffield, South Yorkshire, S4 7LJ |
Nature of business: |
% |
Class of shares: | holding |
2023 | 2022 |
£ | £ |
Aggregate capital and reserves | ( |
) | ( |
) |
Loss for the period/year | ( |
) |
10. | INVESTMENT PROPERTY |
Group |
Total |
£ |
FAIR VALUE |
At 1 January 2023 |
and 30 December 2023 | 1,691,886 |
NET BOOK VALUE |
At 30 December 2023 | 1,691,886 |
At 31 December 2022 | 1,691,886 |
Fair value at 30 December 2023 is represented by: |
£ |
Valuation in 2016 | 1,040,296 |
Valuation in 2021 | (1,075,934 | ) |
Cost | 1,727,524 |
1,691,886 |
PRAHI LTD (REGISTERED NUMBER: 08024938) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE PERIOD 1 JANUARY 2023 TO 30 DECEMBER 2023 |
10. | INVESTMENT PROPERTY - continued |
Company |
Total |
£ |
FAIR VALUE |
At 1 January 2023 |
and 30 December 2023 |
NET BOOK VALUE |
At 30 December 2023 |
At 31 December 2022 |
Fair value at 30 December 2023 is represented by: |
£ |
Valuation in 2016 | 1,040,296 |
Valuation in 2021 | (1,075,934 | ) |
Cost | 1,727,524 |
1,691,886 |
11. | STOCKS |
Group |
2023 | 2022 |
£ | £ |
Stocks | 78,910 | 77,505 |
12. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
Group | Company |
2023 | 2022 | 2023 | 2022 |
£ | £ | £ | £ |
Trade debtors | 177,014 | 306,737 |
Provision for doubtful debts | (59,983 | ) | - | - | - |
Amounts owed by group undertakings | - | - |
Other debtors | 23,684 | 16,793 |
Intercompany balances | 2,295,553 | 999,553 | - | - |
Prepayments and accrued income | 77,186 | 211,838 |
2,513,454 | 1,534,921 |
PRAHI LTD (REGISTERED NUMBER: 08024938) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE PERIOD 1 JANUARY 2023 TO 30 DECEMBER 2023 |
13. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
Group | Company |
2023 | 2022 | 2023 | 2022 |
£ | £ | £ | £ |
Bank loans and overdrafts (see note 15) | 373,527 | 383,280 |
Hire purchase contracts (see note 16) | 78,491 | 79,540 |
Trade creditors | 467,075 | 1,018,368 |
Amounts owed to group undertakings | - | - |
Tax | 58,699 | - |
Social security and other taxes | 120,252 | 137,122 |
VAT | 203,948 | 274,813 | 7,765 | 5,208 |
Other creditors | 554,147 | 1,676,593 |
Intercompany balances | 1,894,505 | 22,263 | - | - |
Directors' current accounts | 12,621 | 40,083 | 12,621 | 40,083 |
Accruals and deferred income | 1,530,321 | 853,057 |
5,293,586 | 4,485,119 |
14. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |
Group | Company |
2023 | 2022 | 2023 | 2022 |
£ | £ | £ | £ |
Bank loans (see note 15) | 8,811,310 | 9,170,935 |
Hire purchase contracts (see note 16) | 167,590 | 89,743 |
8,978,900 | 9,260,678 |
15. | LOANS |
An analysis of the maturity of loans is given below: |
Group | Company |
2023 | 2022 | 2023 | 2022 |
£ | £ | £ | £ |
Amounts falling due within one year or on | demand: |
Bank loans | 373,527 | 383,280 |
Amounts falling due between one and two | years: |
Bank loans - 1-2 years | 386,413 | 386,834 |
Amounts falling due between two and five | years: |
Bank loans - 2-5 years | 7,372,256 | 7,636,735 |
Amounts falling due in more than five years: |
Repayable by instalments |
Bank loans more 5 yr by instal | 1,052,641 | 1,147,366 | 1,052,641 | 1,147,366 |
PRAHI LTD (REGISTERED NUMBER: 08024938) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE PERIOD 1 JANUARY 2023 TO 30 DECEMBER 2023 |
16. | LEASING AGREEMENTS |
Minimum lease payments fall due as follows: |
Group |
Hire purchase contracts |
2023 | 2022 |
£ | £ |
Net obligations repayable: |
Within one year | 78,491 | 79,540 |
Between one and five years | 167,590 | 89,743 |
246,081 | 169,283 |
Group |
Non-cancellable operating | leases |
2023 | 2022 |
£ | £ |
Within one year | - | 10,969 |
17. | SECURED DEBTS |
The following secured debts are included within creditors: |
Group | Company |
2023 | 2022 | 2023 | 2022 |
£ | £ | £ | £ |
Bank loans | 9,184,837 | 9,554,215 |
A bank loan in the name of Amazehotels Ltd, this company's share of which amounts to £7,881,148 is secured on the land and buildings held by this company, in addition to which the director has given personal guarantees against. |
18. | PROVISIONS FOR LIABILITIES |
Group | Company |
2023 | 2022 | 2023 | 2022 |
£ | £ | £ | £ |
Deferred tax | 73,380 | 39,940 | 39,940 | 39,940 |
Group |
Deferred |
tax |
£ |
Balance at 1 January 2023 | 39,940 |
Provided during period | 33,440 |
Balance at 30 December 2023 | 73,380 |
PRAHI LTD (REGISTERED NUMBER: 08024938) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE PERIOD 1 JANUARY 2023 TO 30 DECEMBER 2023 |
18. | PROVISIONS FOR LIABILITIES - continued |
Company |
Deferred |
tax |
£ |
Balance at 1 January 2023 |
Balance at 30 December 2023 |
19. | CALLED UP SHARE CAPITAL |
Allotted, issued and fully paid: |
Number: | Class: | Nominal | 2023 | 2022 |
value: | £ | £ |
Ordinary | £1 | 100 | 100 |
20. | RESERVES |
Group |
Retained | Undistributable |
earnings | reserve | Totals |
£ | £ | £ |
At 1 January 2023 | (1,980,706 | ) | 193,060 | (1,787,646 | ) |
Profit for the period | 118,422 | 118,422 |
At 30 December 2023 | (1,862,284 | ) | 193,060 | (1,669,224 | ) |
Company |
Retained | Undistributable |
earnings | reserve | Totals |
£ | £ | £ |
At 1 January 2023 | 1,577,105 |
Profit for the period |
At 30 December 2023 | 1,646,559 |
21. | CONTINGENT LIABILITIES |
The Company is party to a composite loan in the name of Amazehotels Ltd, covering multiple other Companies, under a joint and several liability arrangement. The Company's share of this loan is disclosed as a bank loan within these Accounts. However in the event that one of the other Companies is unable to meet its repayment obligations then the Company may be required to make further payments, over and above its disclosed commitments. As the amount and nature of these payments is not able to be quantified as at the Balance Sheet date, no provision has been made, rather has been disclosed as a potential contingent liability. |
PRAHI LTD (REGISTERED NUMBER: 08024938) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE PERIOD 1 JANUARY 2023 TO 30 DECEMBER 2023 |
22. | DIRECTOR'S ADVANCES, CREDITS AND GUARANTEES |
A Ahmed (director) has given personal guarantees as security on the company's bank loan at 31 December 2023. |
Included in creditors is £12,621 (2022: £40,083) due to A Ahmed, representing the balance due on his directors loan account. The loan is interest free and has no formal repayment terms. |
23. | RELATED PARTY DISCLOSURES |
The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group. |
Transactions between group entities which have been eliminated on consolidation are not disclosed within the financial statements. |
24. | ULTIMATE CONTROLLING PARTY |
The ultimate controlling party is considered to be A Ahmed, by virtue of their 100% ownership of the company's issued share capital. |