Company Registration No. 06887888 (England and Wales)
PROVENANCE INNS LIMITED
FINANCIAL STATEMENTS
25 AUGUST 2024
LITHGOW PERKINS LLP
Chartered Accountants
Crown Chambers
Princes Street
Harrogate
PROVENANCE INNS LIMITED
COMPANY INFORMATION
Director
C J Blundell
Company number
06887888
Registered office
The Barn
The Punch Bowl Inn
Marton cum Grafton
YORK
YO51 9QY
Auditor
Lithgow Perkins LLP
LITHGOW PERKINS LLP
Crown Chambers
Princes Street
HARROGATE
HG1 1NJ
PROVENANCE INNS LIMITED
CONTENTS
Page
Strategic report
1
Director's report
2
Director's responsibilities statement
3
Independent auditor's report
4 - 7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Notes to the financial statements
11 - 20
PROVENANCE INNS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 25 AUGUST 2024
- 1 -
The director presents the strategic report for the year ended 25 August 2024.
Founded in 2010, Provenance Inns Limited has developed a strong presence across North Yorkshire with a collection of five charming country inns. Each site is known for delivering award-winning, freshly prepared food and an extensive selection of drinks. Two of the inns also offer luxury accommodation, enhancing the group's appeal to both local and visiting guests. In addition, Provenance Inns operates an exclusive eleven-bedroom lodge located on the edge of the North York Moors National Park, providing guests with a tranquil, high-end countryside retreat.
Financial performance
For the year, Provenance Inns Limited achieved a turnover of £3.9 million, representing an increase of 3% compared to the prior year. Gross profit also increased by 22% due to improved cost control. However, the operating loss increased by 8%, largely driven by rising operational costs, including labour and maintenance, as well as higher interest charges.
Principle risks and uncertainties
The group operates in a dynamic sector that is subject to a range of external and internal risks. The economic environment remains a significant factor, with hospitality businesses being particularly sensitive to inflationary pressures, fluctuations in interest rates, and shifts in consumer spending habits. Recent increases in borrowing costs have already impacted financial performance.
Labour market conditions also continue to pose challenges. Recruiting and retaining skilled personnel, especially in rural locations, is increasingly difficult, with wage inflation and staffing shortages contributing to operational pressures. Furthermore, supply chain disruptions have introduced volatility in the availability and cost of food, drink, and other key inputs, potentially affecting both profitability and the customer experience.
Regulatory changes also present a level of uncertainty, as the business must remain compliant with evolving legislation concerning health and safety, licensing, and employment. Seasonal variations and unpredictable weather further influence trading performance, particularly for rural sites that rely on tourism and local events.
To manage and mitigate these risks, the group is focused on sound financial management, operational resilience, and the continued investment in team development and customer service. These measures aim to ensure the business remains agile and well-positioned for sustainable growth.
C J Blundell
Director
23 May 2025
PROVENANCE INNS LIMITED
DIRECTOR'S REPORT
FOR THE YEAR ENDED 25 AUGUST 2024
- 2 -
The director presents his annual report and financial statements for the year ended 25 August 2024.
Principal activities
The principal activity of the company during the year was the provision of hospitality services.
Results and dividends
The results for the year are set out on page 8.
No ordinary dividends were paid. The director does not recommend payment of a final dividend.
Director
The director who held office during the year and up to the date of signature of the financial statements was as follows:
C J Blundell
Auditor
The auditor, Lithgow Perkins LLP, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
Strategic report
The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of principle risks and uncertainties.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
On behalf of the board
C J Blundell
Director
23 May 2025
PROVENANCE INNS LIMITED
DIRECTOR'S RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 25 AUGUST 2024
- 3 -
The director is responsible for preparing the annual report 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 of the profit or loss of the company 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; and
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 transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. He is also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
PROVENANCE INNS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF PROVENANCE INNS LIMITED
- 4 -
Opinion
We have audited the financial statements of Provenance Inns Limited (the 'company') for the year ended 25 August 2024 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity and notes to the financial statements, including 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 company's affairs as at 25 August 2024 and of its loss for the year 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.
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 Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company 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 relating to going concern
We draw attention to note 1.2 of the financial statement, which outlines the current challenges facing the company. It also indicates that the company's liabilities significantly exceed its assets and the company is dependent on the ongoing support of its director, who has indicated his continuing support.
These events or conditions indicate that a material uncertainty exists that may cast significant doubt on the company's ability to continue as a going concern. Our opinion is not modified in respect of this matter.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The director is responsible for the other information contained within the annual report. 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. 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 course of 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 our audit:
the information given in the strategic report and the director's report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the director's report have been prepared in accordance with applicable legal requirements.
PROVENANCE INNS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF PROVENANCE INNS LIMITED (CONTINUED)
- 5 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the director's report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the 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 director's responsibilities statement, 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 is 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 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 company or to cease operations, or has no realistic alternative but to do so.
Auditor's 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 an auditor's report 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.
PROVENANCE INNS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF PROVENANCE INNS LIMITED (CONTINUED)
- 6 -
Extent to which the audit was capable of detecting irregularities, including fraud
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below;
Our procedures for detecting irregularities, including fraud, include the following:
enquiring of the directors the procedures relating to their processes for identifying, evaluating and complying with the laws and regulations and for detecting and responding to the risks of fraud
obtaining an understanding of the legal and regulatory frameworks applicable to the company. The most significant identified were food safety regulations, health and safety, employment and corporation tax legislation and compliance with the Companies Act 2006
discussing among the engagement team how and where fraud might occur in the financial statements and any potential indicators of fraud
As part of the discussion on fraud, we identified the following areas as having potential for fraud to occur;
management override of controls
revenue recognition and cut-off
misappropriation of stock
We designed and executed procedures in line with our responsibilities to detect material misstatements in respect of irregularities, including fraud. These procedures, together with the extent to which they are capable of detecting irregularities, including fraud, are detailed below;
we made enquires of management and reviewed correspondence with the relevant authorities to identify any irregularities or instances of non-compliance with laws and regulations and to identify any irregularities or instances of fraud
we tested the appropriateness of the accounting journals
we reviewed the company's accounting policies for non-compliance with the relevant accounting standards.
we attended the stock count on the year end date and reviewed the stock count procedures and controls in place
we considered the appropriateness of the revenue recognition policies
we considered significant accounting estimates for evidence of misstatement
We also communicated relevant laws and regulations and potential fraud risks to all engagement team members and remained alert to any indications of fraud or non-compliance with the laws and regulations throughout the audit.
Our audit procedures were designed to respond to risks of material misstatement in the financial statements. There are inherent limits in the audit procedures performed, not least due to the following;
the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting a material misstatement resulting from error, as fraud may involve deliberate concealment
the further removed the non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we are to become aware of it
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
This report is made solely to the company's member 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 member those matters we are required to state to the member in an auditor's report 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 member, for our audit work, for this report, or for the opinions we have formed.
PROVENANCE INNS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF PROVENANCE INNS LIMITED (CONTINUED)
- 7 -
Michael Briggs BA FCA (Senior Statutory Auditor)
For and on behalf of
Lithgow Perkins LLP
LITHGOW PERKINS LLP
, Statutory Auditor
Chartered Accountants
Crown Chambers
Princes Street
HARROGATE
HG1 1NJ
29 May 2025
PROVENANCE INNS LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 25 AUGUST 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
3,870,800
3,762,411
Cost of sales
(2,579,507)
(2,708,100)
Gross profit
1,291,293
1,054,311
Administrative expenses
(2,663,361)
(2,619,175)
Other operating income
655,409
899,189
Operating loss
4
(716,659)
(665,675)
Interest payable and similar expenses
6
(676,553)
(561,661)
Loss before taxation
(1,393,212)
(1,227,336)
Tax on loss
7
Loss for the financial year
(1,393,212)
(1,227,336)
The profit and loss account has been prepared on the basis that all operations are continuing operations.
PROVENANCE INNS LIMITED
BALANCE SHEET
AS AT
25 AUGUST 2024
25 August 2024
- 9 -
25 August 2024
27 August 2023
Notes
£
£
£
£
Fixed assets
Tangible assets
9
7,158,761
7,322,491
Current assets
Stocks
10
51,857
52,041
Debtors
11
11,896,253
11,244,483
Cash at bank and in hand
125,636
164,786
12,073,746
11,461,310
Creditors: amounts falling due within one year
12
(25,562,773)
(20,539,457)
Net current liabilities
(13,489,027)
(9,078,147)
Total assets less current liabilities
(6,330,266)
(1,755,656)
Creditors: amounts falling due after more than one year
13
-
(3,181,398)
Net liabilities
(6,330,266)
(4,937,054)
Capital and reserves
Called up share capital
16
100
100
Revaluation reserve
1,246,473
1,246,473
Profit and loss reserves
(7,576,839)
(6,183,627)
Total equity
(6,330,266)
(4,937,054)
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved and signed by the director and authorised for issue on 23 May 2025
C J Blundell
Director
Company registration number 06887888 (England and Wales)
PROVENANCE INNS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 25 AUGUST 2024
- 10 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 29 August 2022
100
1,246,473
(4,956,291)
(3,709,718)
Year ended 27 August 2023:
Loss and total comprehensive income
-
-
(1,227,336)
(1,227,336)
Balance at 27 August 2023
100
1,246,473
(6,183,627)
(4,937,054)
Year ended 25 August 2024:
Loss and total comprehensive income
-
-
(1,393,212)
(1,393,212)
Balance at 25 August 2024
100
1,246,473
(7,576,839)
(6,330,266)
PROVENANCE INNS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 25 AUGUST 2024
- 11 -
1
Accounting policies
Company information
Provenance Inns Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Barn, The Punch Bowl Inn, Marton cum Grafton, YORK, YO51 9QY.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.
This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
The financial statements of the company are consolidated in the financial statements of Provenance Hospitality Holdings Limited. These consolidated financial statements are available from its registered office, The Barn, The Punch Bowl Inn, Marton Cum Grafton, York, YO51 9QY.
1.2
Going concern
Atruet the time of approving the financial statements, the director has a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.
The balance sheet shows that liabilities exceed assets by £6,330,266 (2023: £4,937,054) and the company is dependent on its loans and the director's funds for the continuation of normal trading operations.
Forecasts, including cash flows, for the period to August 2026 show that the company would be reliant upon the continuing support of the director in order to continue in operational existence for a period of 12 months from the approval date of the balance sheet. As the director has pledged not to withdraw any part of his loan account balance to the extent such withdrawal would be detrimental to the financial position of the group, the company continues to adopt the going concern basis in preparing the financial statements. The director has also confirmed his commitment to provide continued financial support to the group.
PROVENANCE INNS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 25 AUGUST 2024
1
Accounting policies
(Continued)
- 12 -
1.3
Turnover
Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.
When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.
The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
1.4
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.
1.5
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Freehold property
2% straight line
Kitchen and bar equipment
20% reducing balance
Fixtures and fittings
15% reducing balance
Computer and office equipment
15%/33.33% straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.6
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
1.7
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
PROVENANCE INNS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 25 AUGUST 2024
1
Accounting policies
(Continued)
- 13 -
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.8
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.9
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally 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.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method 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. Financial assets classified as receivable within one year are not amortised.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
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.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
PROVENANCE INNS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 25 AUGUST 2024
1
Accounting policies
(Continued)
- 14 -
Classification of financial liabilities
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.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.10
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.11
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.12
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.13
Leases
PROVENANCE INNS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 25 AUGUST 2024
1
Accounting policies
(Continued)
- 15 -
As lessor
Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the director is required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
The significant accounting estimates included in the financial statements are depreciation, prepayments and accruals. These accounting estimates are not complex.
The annual depreciation charge for tangible fixed assets is sensitive to changes in the estimated useful economic lives and residual values of the assets. When necessary, rates will be amended to reflect current estimates based on future investments and physical conditions of the assets.
3
Turnover
2024
2023
£
£
Turnover analysed by class of business
Sale of goods
3,384,983
3,333,542
Rendering of services
485,817
428,869
3,870,800
3,762,411
4
Operating loss
2024
2023
Operating loss for the year is stated after charging:
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
12,750
12,000
Depreciation of owned tangible fixed assets
234,401
244,943
Loss on disposal of tangible fixed assets
38,378
13,336
PROVENANCE INNS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 25 AUGUST 2024
- 16 -
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Management
20
21
Chefs and kitchen
22
23
Front of house
67
70
Housekeeping
6
7
Total
115
121
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
2,166,020
2,253,774
Social security costs
162,107
157,810
Pension costs
16,990
32,932
2,345,117
2,444,516
6
Interest payable and similar expenses
2024
2023
£
£
Interest on bank overdrafts and loans
199,929
253,344
Other interest on financial liabilities
476,624
308,317
676,553
561,661
7
Taxation
The actual charge for the year can be reconciled to the expected credit for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
Loss before taxation
(1,393,212)
(1,227,336)
Expected tax credit based on the standard rate of corporation tax in the UK of 19.00% (2023: 19.00%)
(264,710)
(233,194)
Unrecognised deferred tax assets
264,710
233,194
Taxation charge for the year
-
-
PROVENANCE INNS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 25 AUGUST 2024
- 17 -
8
Intangible fixed assets
Goodwill
£
Cost
At 28 August 2023 and 25 August 2024
230,000
Amortisation and impairment
At 28 August 2023 and 25 August 2024
230,000
Carrying amount
At 25 August 2024
At 27 August 2023
9
Tangible fixed assets
Freehold property
Kitchen and bar equipment
Fixtures and fittings
Computer and office equipment
Total
£
£
£
£
£
Cost or valuation
At 28 August 2023
7,050,793
566,247
661,380
116,200
8,394,620
Additions
8,843
30,034
49,435
20,738
109,050
Disposals
(45,329)
(49,501)
(94,830)
At 25 August 2024
7,059,636
550,952
661,314
136,938
8,408,840
Depreciation and impairment
At 28 August 2023
244,916
339,021
405,432
82,760
1,072,129
Depreciation charged in the year
118,971
47,419
44,395
23,616
234,401
Eliminated in respect of disposals
(29,576)
(26,875)
(56,451)
At 25 August 2024
363,887
356,864
422,952
106,376
1,250,079
Carrying amount
At 25 August 2024
6,695,749
194,088
238,362
30,562
7,158,761
At 27 August 2023
6,805,877
227,226
255,948
33,440
7,322,491
Freehold property was valued at the year end date by the director. The valuation was based on a desktop valuation of the properties by CBRE Group.
PROVENANCE INNS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 25 AUGUST 2024
9
Tangible fixed assets
(Continued)
- 18 -
The following assets are carried at valuation. If the assets were measured using the cost model, the carrying amounts would be as follows:
Freehold property
2024
2023
£
£
Cost
8,162,167
8,145,236
Accumulated depreciation
(1,456,296)
(1,380,022)
Carrying value
6,705,871
6,765,214
10
Stocks
2024
2023
£
£
Raw materials and consumables
51,857
52,041
11
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
75,825
124,270
Amounts owed by group undertakings
11,682,572
10,979,760
Other debtors
11,728
12,001
Prepayments and accrued income
126,128
128,452
11,896,253
11,244,483
12
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
504,827
487,716
Amounts owed to group undertakings
7,279,964
4,000,000
Taxation and social security
197,680
234,536
Other creditors
16,281,604
14,982,107
Accruals and deferred income
1,298,698
835,098
25,562,773
20,539,457
PROVENANCE INNS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 25 AUGUST 2024
12
Creditors: amounts falling due within one year
(Continued)
- 19 -
A loan from a company under common control is secured by first legal mortgage over the Carpenters Arms, Felixkirk, Thirsk.
In addition, there is a debenture comprising fixed and floating charges over all assets and undertaking of the company, including all present and future freehold property, book and other debts, chattels, goodwill and uncalled capital.
The company also has a guarantee dated 1 August 2014 in favour of GPUK LLP t/as Global Payments for £10,000.
A Composite Company Unlimited Multilateral Guarantee exists dated 21 May 2014 and given by Provenance Hospitality Holdings Limited, Provenance Hotels Limited and Provenance Inns Limited.
13
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Bank loans and overdrafts
14
3,181,398
14
Loans and overdrafts
2024
2023
£
£
Bank loans
3,181,398
Payable after one year
3,181,398
15
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
16,990
32,932
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
16
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
100
100
100
100
PROVENANCE INNS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 25 AUGUST 2024
- 20 -
17
Related party transactions
Included in other creditors is a directors loan account balance of £16,256,696 (2023: £14,982,107). During the year the director advanced £1,524,599 to the company and was repaid £250,010. Interest is payable to the director on the loan at 3% above the base rate of the Bank of England. Loan interest of £476,624 was payable to the director during the year and £943,724 was outstanding at the year end. The loan is repayable on demand.
During the year the company made sales of £5,265 (2023: £4,235) and had amounts outstanding at the year end of £nil (2023: £414) to the owners and close family members. The company also had purchases of £74,257 (2023: £42,538) and had amounts outstanding of £95,669 (2023: £45,148).
During the year the company made sales of £18,260 (2023: £75,437) and had amounts outstanding at the year end of £3,696 (2023: £70,934) to entities controlled by the owners and close family members. The company also had purchases of £64,414 (2023: £39,109) and had amounts outstanding of £18,559 (2023: £29,601).
18
Ultimate controlling party
The ultimate controlling party of the company is Provenance Hospitality Holdings Limited. The address of Provenance Hospitality Holdings Limited's registered office is The Barn, The Punch Bowl Inn, Marton Cum Grafton, York, United Kingdom, YO51 9QY. Copies of the consolidated financial statements can be obtained at this address.
2024-08-252023-08-28falsefalsefalseCCH SoftwareCCH Accounts Production 2025.100C J Blundell068878882023-08-282024-08-2506887888bus:Director12023-08-282024-08-2506887888bus:RegisteredOffice2023-08-282024-08-25068878882024-08-25068878882022-08-292023-08-2706887888core:RetainedEarningsAccumulatedLosses2022-08-292023-08-2706887888core:RetainedEarningsAccumulatedLosses2023-08-282024-08-25068878882023-08-2706887888core:LandBuildingscore:OwnedOrFreeholdAssets2024-08-2506887888core:PlantMachinery2024-08-2506887888core:FurnitureFittings2024-08-2506887888core:ComputerEquipment2024-08-2506887888core:LandBuildingscore:OwnedOrFreeholdAssets2023-08-2706887888core:PlantMachinery2023-08-2706887888core:FurnitureFittings2023-08-2706887888core:ComputerEquipment2023-08-2706887888core:ShareCapital2024-08-2506887888core:ShareCapital2023-08-2706887888core:RevaluationReserve2024-08-2506887888core:RevaluationReserve2023-08-2706887888core:RetainedEarningsAccumulatedLosses2024-08-2506887888core:RetainedEarningsAccumulatedLosses2023-08-2706887888core:ShareCapital2022-08-2806887888core:RevaluationReserve2022-08-2806887888core:RetainedEarningsAccumulatedLosses2022-08-2806887888core:ShareCapitalOrdinaryShareClass12024-08-2506887888core:ShareCapitalOrdinaryShareClass12023-08-2706887888core:Goodwill2023-08-282024-08-2506887888core:LandBuildingscore:OwnedOrFreeholdAssets2023-08-282024-08-2506887888core:PlantMachinery2023-08-282024-08-2506887888core:FurnitureFittings2023-08-282024-08-2506887888core:ComputerEquipment2023-08-282024-08-2506887888core:UKTax2023-08-282024-08-2506887888core:UKTax2022-08-292023-08-270688788812023-08-282024-08-250688788812022-08-292023-08-2706887888core:Goodwill2023-08-2706887888core:Goodwill2024-08-2506887888core:Goodwill2023-08-2706887888core:LandBuildingscore:OwnedOrFreeholdAssets2023-08-2706887888core:PlantMachinery2023-08-2706887888core:FurnitureFittings2023-08-2706887888core:ComputerEquipment2023-08-27068878882023-08-2706887888core:CurrentFinancialInstruments2024-08-2506887888core:CurrentFinancialInstruments2023-08-2706887888core:Non-currentFinancialInstruments2024-08-2506887888core:Non-currentFinancialInstruments2023-08-2706887888bus:OrdinaryShareClass12023-08-282024-08-2506887888bus:OrdinaryShareClass12024-08-2506887888bus:OrdinaryShareClass12023-08-2706887888bus:PrivateLimitedCompanyLtd2023-08-282024-08-2506887888bus:FRS1022023-08-282024-08-2506887888bus:Audited2023-08-282024-08-2506887888bus:FullAccounts2023-08-282024-08-25xbrli:purexbrli:sharesiso4217:GBP