Caseware UK (AP4) 2024.0.164 2024.0.164 2024-02-292024-02-292024-02-292023-03-01falsefalsefalsefalse 14236120 2023-03-01 2024-02-29 14236120 2022-03-01 2023-02-28 14236120 2024-02-29 14236120 2023-02-28 14236120 2 2023-03-01 2024-02-29 14236120 3 2023-03-01 2024-02-29 14236120 1 2023-03-01 2024-02-29 14236120 e:Director1 2023-03-01 2024-02-29 14236120 e:Director2 2023-03-01 2024-02-29 14236120 e:RegisteredOffice 2023-03-01 2024-02-29 14236120 d:Buildings 2023-03-01 2024-02-29 14236120 d:PlantMachinery 2023-03-01 2024-02-29 14236120 d:Goodwill 2023-03-01 2024-02-29 14236120 d:CurrentFinancialInstruments 2024-02-29 14236120 d:CurrentFinancialInstruments 2023-02-28 14236120 d:CurrentFinancialInstruments d:WithinOneYear 2024-02-29 14236120 d:CurrentFinancialInstruments d:WithinOneYear 2023-02-28 14236120 d:ShareCapital 2023-03-01 2024-02-29 14236120 d:ShareCapital 2024-02-29 14236120 d:ShareCapital 2022-03-01 2023-02-28 14236120 d:ShareCapital 2023-02-28 14236120 d:MergerReserve 2023-03-01 2024-02-29 14236120 d:RetainedEarningsAccumulatedLosses 2023-03-01 2024-02-29 14236120 d:RetainedEarningsAccumulatedLosses 2024-02-29 14236120 d:RetainedEarningsAccumulatedLosses 2 2023-03-01 2024-02-29 14236120 d:RetainedEarningsAccumulatedLosses 3 2023-03-01 2024-02-29 14236120 d:RetainedEarningsAccumulatedLosses 2023-02-28 14236120 e:OrdinaryShareClass1 2023-03-01 2024-02-29 14236120 e:OrdinaryShareClass1 2024-02-29 14236120 e:OrdinaryShareClass1 2023-02-28 14236120 e:FRS102 2023-03-01 2024-02-29 14236120 e:Audited 2023-03-01 2024-02-29 14236120 e:FullAccounts 2023-03-01 2024-02-29 14236120 e:PrivateLimitedCompanyLtd 2023-03-01 2024-02-29 14236120 d:Subsidiary1 2023-03-01 2024-02-29 14236120 d:Subsidiary1 1 2023-03-01 2024-02-29 14236120 e:Consolidated 2024-02-29 14236120 e:ConsolidatedGroupCompanyAccounts 2023-03-01 2024-02-29 14236120 2 2023-03-01 2024-02-29 14236120 6 2023-03-01 2024-02-29 14236120 7 2023-03-01 2024-02-29 14236120 d:ShareCapital 2 2023-03-01 2024-02-29 14236120 d:ShareCapital 3 2023-03-01 2024-02-29 14236120 f:PoundSterling 2023-03-01 2024-02-29 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 14236120










BEESTON HOLDINGS LIMITED










ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 29 FEBRUARY 2024

 
BEESTON HOLDINGS LIMITED
 
 
COMPANY INFORMATION


Directors
T L Hay 
S P Johnson 




Registered number
14236120



Registered office
C/O Larking Gowen
1st Floor Prospect House

Rouen Road

Norwich

NR1 1RE




Independent auditors
Larking Gowen LLP
Chartered Accountants & Statutory Auditors

1st Floor, Prospect House

Rouen Road

Norwich

NR1 1RE





 
BEESTON HOLDINGS LIMITED
 

CONTENTS



Page
Group Strategic Report
1 - 2
Directors' Report
3 - 4
Independent Auditors' Report
5 - 8
Consolidated Income Statement
9
Consolidated Statement of Financial Position
10 - 11
Company Statement of Financial Position
12
Consolidated Statement of Changes in Equity
13 - 14
Company Statement of Changes in Equity
15 - 16
Consolidated Statement of Cash Flows
17 - 18
Consolidated Analysis of Net Debt
19
Notes to the Financial Statements
20 - 40


 
BEESTON HOLDINGS LIMITED
 
 
GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 29 FEBRUARY 2024

Introduction
 
The Directors present their Strategic report for Beeston Holdings Limited ('the Company') and its subsidiaries, Beeston Enterprises Limited and Beeston Regis Holiday Park Limited (together 'the Group') for the year ended 29 February 2024.

Business review
 
The principal activity of the group continues to be the operation of caravan holiday parks. The Group remains profitable and continues to pursue new business opportunities. 
The Group has undergone some reconstruction during the year. Beeston Holdings Limited acquired the share Capital of Beeston Enterprises Limited through a share for share exchange. The accounting treatment for these transactions follows merger accounting; the prior year comparatives are presented as if Beeston Holdings had always headed the group.
The Hollies Leisure Resort has been sold outside the group, the results of The Hollies leisure Resort are disclosed as a discontinued operation in the financial statements.
The Group trade has reduced significantly and saw turnover decrease by 29.96% in the 12 month period to February 2024 primarily as a result of the demerger of The Hollies Leisure Resort resulting in a decrease in lodge and caravan sales, as well as pitch fees.
During the year, the Group remained in an overdrawn position of £767,285 (2023: £188,353) in part due to the large investment in stock and the development of Cliff House. The Group did reduce its bank loan position from £2,531,789 down to £2,112,403. When looking at the Statement of Financial Position as at February 2024, the Group now has a net current asset position of £75,644 compared to the previous year net current liability position of £938,776. Included within this balance is a significant deferred income balance of £1,626,073 (2023: £1,786,353). Once the deferred income is removed this shows the Company with a net current asset position of £1,701,717 (2023: £847,577). 
The  Directors  are  pleased  to  report  that  trading  up  until  the  point  of  signing  the  financial  statements  in February 2025 has been strong.

Principal risks and uncertainties
 
The management of the business and the execution of the Group's strategy are subject to a number of risks.
The directors of the Group monitor these risks and consider the key risks to be adverse movements in interest rates, ongoing retention of key supplier relationships, the continued health and wellbeing of key personnel and unfavourable weather conditions.
The Group looks to mitigate these risks through maintaining regular communication with it's banker and key suppliers, actively investing time into the well being of it's employees and looking, where possible, to make the parks as weather resilient as possible.
In order to look to manage and mitigate any existing and ongoing uncertainty arising from the ongoing cost of living crisis and the future behavioural patterns of UK holiday makers, the Directors continue to revise forecasts and take appropriate steps to ensure they are best placed to continue to trade profitability. One ongoing challenge is the lead time of new lodges from the time the order is placed to the date a lodge arrives on site. The Directors are actively investing in new stock to give their customers as much choice as possible and to enable the Group to continue to meet the demand for lodge and caravan sales. Strong cashflow generation has enabled the Group to invest for the future to manage this extended lead time.

Page 1

 
BEESTON HOLDINGS LIMITED
 

GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 29 FEBRUARY 2024

Key performance indicators
 
The Directors use a range of financial and non-financial performance indicators to monitor business performance. The Directors are of the opinion that the key performance indicators for the Group are turnover, gross profit, operating profit, EBITDA and number of units sold at each site. These are as follows:
      
                  
2024        2023
Turnover     £6,358,082               £9,077,921 
Gross profit      £2,459,498     £4,299,883
Operating profit     £575,440                  £2,119,070
EBITDA      £981,576                  £2,558,625
Number of units sold - Beeston  29                            39
Number of units sold - Cliff House 4                              12 
Number of units sold - The Hollies  0                               9
All performance data is reported monthly to the directors.


This report was approved by the board and signed on its behalf.



................................................
T L Hay
Director

Date: 1 September 2025

Page 2

 
BEESTON HOLDINGS LIMITED
 
 
 
DIRECTORS' REPORT
FOR THE YEAR ENDED 29 FEBRUARY 2024

The directors present their report and the financial statements for the year ended 29 February 2024.

Directors' responsibilities statement

The directors are responsible for preparing the Group Strategic Report, the Directors' Report and the consolidated financial statements in accordance with applicable law and regulations.
 
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements unless they are 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 directors are required to:


select suitable accounting policies for the Group's financial statements and then apply them consistently;

make judgments 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 Group will continue in business.

The directors are 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 the Group and to enable them to ensure that the financial statements comply with the Companies Act 2006They are 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.

Principal activity

The principal activity of the Company is that of a holding company. The principal activity of it's subsidiary, Beeston Enterprises Limited is to jointly own properties and take on external funding. The principal activity of it's subsidiary, Beeston Regis Holiday Park Limited, is the operation of caravan holiday parks.

Results and dividends

The profit for the year, after taxation, amounted to £291,550 (2023 - £1,553,788).

Dividends of £427,500 (2023 - £1,095,000) were declared and paid during the year.

Directors

The directors who served during the year were:

T L Hay 
S P Johnson 

Future developments

The Company will continue to provide financial support towards the Group's activities. The Group will continue to look for new opportunities for future investment.

Page 3

 
BEESTON HOLDINGS LIMITED
 
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 29 FEBRUARY 2024

Disclosure of information to auditors

Each of the persons who are directors at the time when this Directors' Report is approved has confirmed that:
 
so far as the director is aware, there is no relevant audit information of which the Company and the Group's auditors are unaware, and

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company and the Group's auditors are aware of that information.

Post balance sheet events

There have been no significant events affecting the Group since the year end.

Auditors

The auditorsLarking Gowen LLP were appointed on 1 March 2023and will be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

This report was approved by the board and signed on its behalf.
 





................................................
T L Hay
Director

Date: 1 September 2025

Page 4

 
BEESTON HOLDINGS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF BEESTON HOLDINGS LIMITED
 

Opinion


We have audited the financial statements of Beeston Holdings Limited (the 'parent Company') and its subsidiaries (the 'Group') for the year ended 29 February 2024, which comprise the Consolidated Income Statement, the Consolidated Statement of Financial Position, the Company Statement of Financial Position, the Consolidated Statement of Cash Flows, the Consolidated Statement of Changes in Equity, the Company Statement of Changes in Equity and the related notes, including a summary of significant accounting policiesThe 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's affairs as at 29 February 2024 and of the Group's profit 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.


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 United Kingdom, including the Financial Reporting Council'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.


Other matter - prior year financial statements unaudited
The company was not required to have a statutory audit for period ended 28 February 2023 as it was entitled to exemption from the provision of the Companies Act 2006 relating to the audit of the financial statement for the period by virtue of section 477 and no member or members requested an audit persuant to section 476 of the Act. Accordingly, the corresponding figures for the period ended 28 February 2023 were unaudited


Conclusions relating to going concern


In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.


Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the Group's or the parent Company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.


Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.


Page 5

 
BEESTON HOLDINGS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF BEESTON HOLDINGS LIMITED (CONTINUED)


Other information


The other information comprises the information included in the Annual Report other than the financial statements and our Auditors' Report thereon. The directors are responsible for the other information contained within the Annual ReportOur 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.


Opinion 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 Directors' Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the Group Strategic Report and the Directors' Report have been prepared in accordance with applicable legal requirements.


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 Directors' 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 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 directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.


Page 6

 
BEESTON HOLDINGS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF BEESTON HOLDINGS LIMITED (CONTINUED)


Responsibilities of directors
 

As explained more fully in the Directors' Responsibilities Statement set out on page 3, the directors are 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 directors determine 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 directors are 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 directors either intend to liquidate the Group or the parent Company or to cease operations, or have no realistic alternative but to do so.


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 an Auditors' 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 Group financial statements.


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:

Enquiry with management about any actual and potential litigations and claims against the company;
 
Enquiry with management about any known or suspected instances of non-compliance with laws and regulations and fraud;
 
Reviewing financial statement disclosures and testing to support documentation to assess compliance with applicable laws and regulations;
 
Auditing the risk of management override of controls, including through testing journal entries and other adjustments for appropriateness;
 
Performing analytical reviews for revenue and obtaining supporting information for variances from set expectations.


Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.


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 Auditors' Report.


Page 7

 
BEESTON HOLDINGS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF BEESTON HOLDINGS LIMITED (CONTINUED)


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 2006Our 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 an Auditors' 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 members, as a body, for our audit work, for this report, or for the opinions we have formed.





Graham Mummery (Senior Statutory Auditor)
  
for and on behalf of
Larking Gowen LLP
 
Chartered Accountants
Statutory Auditors
  
1st Floor, Prospect House
Rouen Road
Norwich
NR1 1RE

2 September 2025
Page 8

 
BEESTON HOLDINGS LIMITED
 
 
CONSOLIDATED INCOME STATEMENT
FOR THE YEAR ENDED 29 FEBRUARY 2024

Continuing operations
Discontinued operations
Total
Continuing operations
Discontinued operations
Total
2024
2024
2024
2023
2023
2023
Note
£
£
£
£
£
£

  

Turnover
 4 
5,662,502
695,580
6,358,082
7,313,330
1,764,591
9,077,921

Cost of sales
  
(3,329,758)
(568,826)
(3,898,584)
(4,103,054)
(674,984)
(4,778,038)

Gross profit
  
2,332,744
126,754
2,459,498
3,210,276
1,089,607
4,299,883

Administrative expenses
  
(1,723,954)
(160,104)
(1,884,058)
(1,823,139)
(363,674)
(2,186,813)

Other operating income
 5 
-
-
-
6,000
-
6,000

Operating profit
 6 
608,790
(33,350)
575,440
1,393,137
725,933
2,119,070

Gain on discontinued operations
  
-
105,874
105,874
-
-
-

Interest receivable and similar income
 10 
1,656
-
1,656
1,323
-
1,323

Interest payable and similar expenses
 11 
(195,731)
(8,582)
(204,313)
(119,347)
-
(119,347)

Profit before tax
  
414,715
63,942
478,657
1,275,113
725,933
2,001,046

Tax on profit
 12 
(197,590)
10,483
(187,107)
(309,331)
(137,927)
(447,258)

Profit for the financial year
  
217,125
74,425
291,550
965,782
588,006
1,553,788

Profit for the year attributable to:
  

Owners of the parent
  
322,999
(31,449)
291,550
965,782
588,006
1,553,788

  
322,999
(31,449)
291,550
965,782
588,006
1,553,788

The notes on pages 20 to 40 form part of these financial statements.

Page 9

 
BEESTON HOLDINGS LIMITED
REGISTERED NUMBER: 14236120

CONSOLIDATED STATEMENT OF FINANCIAL POSITION
AS AT 29 FEBRUARY 2024

29 February
28 February
2024
2023
Note
£
£

Fixed assets
  

Intangible assets
 15 
1
246,487

Tangible assets
 16 
4,832,349
6,927,379

  
4,832,350
7,173,866

Current assets
  

Stocks
 18 
809,104
2,196,817

Debtors: amounts falling due within one year
 19 
2,893,861
432,915

Cash at bank and in hand
 20 
8,751
70,894

  
3,711,716
2,700,626

Creditors: amounts falling due within one year
 21 
(3,636,072)
(3,639,402)

Net current assets/(liabilities)
  
 
 
75,644
 
 
(938,776)

Total assets less current liabilities
  
4,907,994
6,235,090

Creditors: amounts falling due after more than one year
 22 
(1,220,168)
(2,424,669)

Provisions for liabilities
  

Deferred taxation
 24 
(150,362)
(137,007)

  
 
 
(150,362)
 
 
(137,007)

Net assets
  
3,537,464
3,673,414

Page 10

 
BEESTON HOLDINGS LIMITED
REGISTERED NUMBER: 14236120
    
CONSOLIDATED STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 29 FEBRUARY 2024

29 February
28 February
2024
2023
Note
£
£

Capital and reserves
  

Called up share capital 
 25 
22,800,000
29,000,000

Merger reserve
 26 
(21,651,945)
(27,851,945)

Profit and loss account
 26 
2,389,409
2,525,359

Equity attributable to owners of the parent Company
  
3,537,464
3,673,414

  
3,537,464
3,673,414


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




................................................
T L Hay
Director

Date: 1 September 2025

The notes on pages 20 to 40 form part of these financial statements.

Page 11

 
BEESTON HOLDINGS LIMITED
REGISTERED NUMBER: 14236120

COMPANY STATEMENT OF FINANCIAL POSITION
AS AT 29 FEBRUARY 2024

29 February
28 February
2024
2023
Note
£
£

Fixed assets
  

Investments
 17 
21,500,000
-

  
21,500,000
-

Current assets
  

Cash at bank and in hand
 20 
5
5

  
5
5

Creditors: amounts falling due within one year
 21 
(1)
-

Net current assets
  
 
 
4
 
 
5

Total assets less current liabilities
  
21,500,004
5

  

  

Net assets
  
21,500,004
5


Capital and reserves
  

Called up share capital 
 25 
22,800,000
5

Loss for the year
  
(1,299,996)
-

Profit and loss account carried forward
  
(1,299,996)
-

  
21,500,004
5


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 


................................................
T L Hay
Director

Date: 1 September 2025

The notes on pages 20 to 40 form part of these financial statements.

Page 12
 

 
BEESTON HOLDINGS LIMITED


 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 29 FEBRUARY 2024



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


£
£
£
£


At 1 March 2023
29,000,000
(27,851,945)
2,525,359
3,673,414



Comprehensive income for the year


Profit for the year
-
-
291,550
291,550

Total comprehensive income for the year
-
-
291,550
291,550



Contributions by and distributions to owners


Dividends: Equity capital
-
-
(427,500)
(427,500)


Capital reduction
(6,200,000)
-
6,200,000
-


Demerger distribution
-
6,200,000
(6,200,000)
-



Total transactions with owners
(6,200,000)
6,200,000
(427,500)
(427,500)



At 29 February 2024
22,800,000
(21,651,945)
2,389,409
3,537,464



The notes on pages 20 to 40 form part of these financial statements.

Page 13

 

 
BEESTON HOLDINGS LIMITED


 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 28 FEBRUARY 2023



Called up share capital
Merger reserve
Profit and loss account
Equity attributable to owners of parent Company
Total equity


£
£
£
£
£


At 1 March 2022
28,999,995
(27,851,945)
2,066,571
3,214,621
3,214,621



Comprehensive income for the year


Profit for the year
-
-
1,553,788
1,553,788
1,553,788

Total comprehensive income for the year
-
-
1,553,788
1,553,788
1,553,788



Contributions by and distributions to owners


Dividends: Equity capital
-
-
(1,095,000)
(1,095,000)
(1,095,000)


Shares issued during the year
5
-
-
5
5



Total transactions with owners
5
-
(1,095,000)
(1,094,995)
(1,094,995)



At 28 February 2023
29,000,000
(27,851,945)
2,525,359
3,673,414
3,673,414



The notes on pages 20 to 40 form part of these financial statements.

Page 14
 
BEESTON HOLDINGS LIMITED
 

COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 29 FEBRUARY 2024


Called up share capital
Profit and loss account
Total equity

£
£
£

At 1 March 2023
5
-
5


Comprehensive income for the year

Loss for the year
-
(1,299,996)
(1,299,996)
Total comprehensive income for the year
-
(1,299,996)
(1,299,996)


Contributions by and distributions to owners

Shares issued during the year
28,999,995
-
28,999,995

Capital reduction
(6,200,000)
6,200,000
-

Demerger distribution
-
(6,200,000)
(6,200,000)


Total transactions with owners
22,799,995
-
22,799,995


At 29 February 2024
22,800,000
(1,299,996)
21,500,004


The notes on pages 20 to 40 form part of these financial statements.

Page 15

 
BEESTON HOLDINGS LIMITED
 

COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 28 FEBRUARY 2023


Called up share capital
Total equity

£
£
Total comprehensive income for the year
-
-


Contributions by and distributions to owners

Shares issued during the year
5
5


Total transactions with owners
5
5


At 28 February 2023
5
5


The notes on pages 20 to 40 form part of these financial statements.

Page 16

 
BEESTON HOLDINGS LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 29 FEBRUARY 2024

29 February
28 February
2024
2023
£
£

Cash flows from operating activities

Profit for the financial year
291,550
1,553,788

Adjustments for:

Amortisation of intangible assets
246,486
246,488

Depreciation of tangible assets
159,650
193,067

Interest paid
204,313
119,347

Interest received
(1,656)
(1,323)

Taxation charge
187,107
447,258

Decrease/(increase) in stocks
530,048
(435,287)

(Increase)/decrease in debtors
(2,476,830)
150,809

Increase in creditors
2,795,013
463,240

Corporation tax (paid)
(288,046)
(484,684)

Gain on disposal of discontinued operations
(105,876)
-

Net cash generated from operating activities

1,541,759
2,252,703


Cash flows from investing activities

Purchase of tangible fixed assets
(1,084,738)
(299,447)

Sale of tangible fixed assets
2
-

Interest received
1,656
1,323

Cash movement on disposal of subsidiary
(48,555)
-

Net cash from investing activities

(1,131,635)
(298,124)
Page 17

 
BEESTON HOLDINGS LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 29 FEBRUARY 2024

29 February
28 February

2024
2023

£
£


Cash flows from financing activities

Repayment of loans
(419,386)
(726,924)

Dividends paid
(427,500)
(1,095,000)

Interest paid
(204,313)
(119,347)

Net cash used in financing activities
(1,051,199)
(1,941,271)

Net (decrease)/increase in cash and cash equivalents
(641,075)
13,308

Cash and cash equivalents at beginning of year
(117,459)
(130,772)

Cash and cash equivalents at the end of year
(758,534)
(117,464)


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
8,751
70,889

Bank overdrafts
(767,285)
(188,353)

(758,534)
(117,464)


The notes on pages 20 to 40 form part of these financial statements.

Page 18

 
BEESTON HOLDINGS LIMITED
 

CONSOLIDATED ANALYSIS OF NET DEBT
FOR THE YEAR ENDED 29 FEBRUARY 2024





At 1 March 2023
Cash flows
Other non-cash changes
At 29 February 2024
£

£

£

£

Cash at bank and in hand

70,894

(62,143)

-

8,751

Bank overdrafts

(188,353)

(578,932)

-

(767,285)

Debt due after 1 year

(2,191,071)

78,668

906,395

(1,206,008)

Debt due within 1 year

(340,718)

334,066

(906,395)

(913,047)


(2,649,248)
(228,341)
-
(2,877,589)

The notes on pages 20 to 40 form part of these financial statements.

Page 19

 
BEESTON HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 29 FEBRUARY 2024

1.


General information

Beeston Holdings Limited is a private company limited by shares and incorporated in England and Wales, registration number 14236120. The registered office is C/O Larking Gowen, 1st Floor Prospect House, Rouen Road, Norwich, NR1 1RE.
The principal activity of the Company is that of a holding company. The principal activity of it's subsidiary, Beeston Enterprises Limited is to jointly own properties and take on external funding. The principal activity of it's subsidiary, Beeston Regis Holiday Park Limited, is the operation of caravan holiday parks.

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 Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires Group management to exercise judgment in applying the Group's accounting policies (see note 3).

The Company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Income Statement in these financial statements.

On 7 June 2023, Beeston Holdings Limited acquired the entire issued share capital of Beeston Enterprises Limited. The transaction qualifies as a group reconstruction within the meaning of FRS 102  and has been accounted for using merger accounting. 
Accordingly the financial information for the current period and comparatives have been presented as if Beeston Enterprises Limited had been owned by Beeston Holdings Limited throughout the current and prior periods. The registered office of Beeston Enterprises Limited is C/O Larking Gowen, 1st Floor Prospect House, Rouen Road, Norwich, NR1 1RE.
The consolidated financial statements present the results of the Company and its own subsidiaries ("the Group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.
The financial statements are presented in sterling which is the functional currency of the Group and rounded to the nearest £.

The following principal accounting policies have been applied:

Page 20

 
BEESTON HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 29 FEBRUARY 2024

2.Accounting policies (continued)

 
2.2

Basis of consolidation

The consolidated financial statements present the results of the Company and its own subsidiaries ("the Group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.
The consolidated financial statements incorporate the results of business combinations using merger accounting. In the Statement of Financial Position, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the Consolidated Income Statement from the date on which control is obtained. They are deconsolidated from the date control ceases.



 
2.3

Going concern

The Group financial statements have been prepared on the going concern basis. The Group is reliant operationally on the continued support of the bank by way of a bank overdraft facility held by Beeston Regis Holiday Park Limited and bank loans held by both group companies, the details of which are included in notes 20, 21 and 22.
Beeston Holdings Limited is also dependent on the continued profitability of Beeston Regis Holiday Park Limited.
The Directors have considered the Group‘s position at the time of signing the financial statements, and in particular the current issues caused by the cost of living crisis and its potential impact on the Group and the wider economy. The Directors have produced forecasts for the remainder of the 2024/25 financial year and medium term which suggest the Group will continue to be profitable. The Directors have considered the current financial position of the Group together with the range of measures the Directors can take to mitigate ongoing costs should they need to. 
Based on this, the Directors have concluded that they have a reasonable expectation that the Group will have adequate resources to continue in operational existence for the foreseeable future, and at least twelve months from the date of signing these financial statements, they therefore continue to adopt the going concern basis of accounting in preparing these financial statements.

Page 21

 
BEESTON HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 29 FEBRUARY 2024

2.Accounting policies (continued)

 
2.4

Turnover

Turnover is recognised to the extent that it is probable that the economic benefits will flow to the Group and the turnover can be reliably measured. Turnover 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 turnover is recognised:

Sale of goods

Turnover from the sale of goods is recognised when all of the following conditions are satisfied:
the Group has transferred the significant risks and rewards of ownership to the buyer;
the Group retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of turnover can be measured reliably;
it is probable that the Group will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Rendering of services

Turnover from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of turnover can be measured reliably;
it is probable that the Group will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

 
2.5

Operating leases: the Group as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

 
2.6

Government grants

Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.
Grants of a revenue nature are recognised in the Consolidated Income Statement in the same period as the related expenditure.

 
2.7

Interest income

Interest income is recognised in profit or loss using the effective interest method.

Page 22

 
BEESTON HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 29 FEBRUARY 2024

2.Accounting policies (continued)

 
2.8

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.

 
2.9

Pensions

Defined contribution pension plan

The Group operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Group pays fixed contributions into a separate entity. Once the contributions have been paid the Group 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 Statement of Financial Position. The assets of the plan are held separately from the Group in independently administered funds.

 
2.10

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the Company and the Group operate and generate income.
 
Page 23

 
BEESTON HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 29 FEBRUARY 2024

2.Accounting policies (continued)


2.10
Current and deferred taxation (continued)


Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the reporting 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;
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met; and
Where they relate to timing differences in respect of interests in subsidiaries, associates, branches and joint ventures and the Group can control the reversal of the timing differences and such reversal is not considered probable in the foreseeable future.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

 
2.11

Intangible assets

Goodwill

Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of the Group's share of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight-line basis to the Consolidated Income Statement over its useful economic life.

 
2.12

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.
Properties held for administrative purposes or for use in the trade of the Group are not treated as investment properties within the financial statements.

Page 24

 
BEESTON HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 29 FEBRUARY 2024

2.Accounting policies (continued)


2.12
Tangible fixed assets (continued)

Land is not depreciated. Depreciation on other assets 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:

Leasehold buildings
-
2% Straight line
Plant and machinery
-
10 - 25% Straight line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.13

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

At each reporting date the Group assesses whether there is any indication of impairment. If such indication exists, the recoverable amount of the asset is determined which is the higher of its fair value less costs to sell and its cost. An impairment loss is recognised where the carrying amount exceeds the recoverable amount.

 
2.14

Stocks

Stocks are stated at the lower of cost and net realisable value, being the cost of purchase and measured on a first in, first out basis.

At each reporting date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.15

Debtors

Short-term debtors are measured at transaction price, less any impairment.

 
2.16

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

In the Consolidated Statement of Cash Flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the Group's cash management.

Page 25

 
BEESTON HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 29 FEBRUARY 2024

2.Accounting policies (continued)

 
2.17

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.18

Holiday pay accrual

A liability is recognised to the extent of any unused holiday pay entitlement which is accrued at the reporting date and carried forward to future periods. This is measured at the undiscounted salary cost of the future holiday entitlement so accrued at the reporting date.

 
2.19

Financial instruments

The Group only enters into basic financial instruments transactions that resulted in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from bank and other third parties and loans to and from related parties.
Financial assets that are 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 Conslidated income statement.
For financial assets measured at amortised cost, the impairment loss is measured as the difference between an asset's carrying amount and the present value of estimated cash flows discounted at the asset's original effective interest rate. If a 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.

 
2.20

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

Page 26

 
BEESTON HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 29 FEBRUARY 2024

3.


Judgments in applying accounting policies and key sources of estimation uncertainty

The preparation of the consolidated financial statements in accordance with FRS 102 requires the directors to make judgements, estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the consolidated financial statements, and the reported amounts of turnover and expenses during the year. 
These judgements and estimates are continually evaluated and are based on historical experience and other factors that are considered relevant. As the use of estimates is inherent in the financial reporting process, actual results could differ from those of estimates.
The following judgements, estimates and assumptions have had the most significant effect on amounts recognised in the financial statements:
Useful economic lives of tangible and intangible fixed assets
The annual depreciation and amortisation charges for tangible and intangible fixed assets respectively are sensitive to changes in the estimated useful economic lives and residual values of the assets. The useful economic lives and residual values are re-assessed annually. They are amended when necessary to reflect current estimates, based on future investments, economic utilisation and the physical condition of the assets. See notes 15 and 16 for the carrying amounts of the intangible and tangible fixed assets respectively and notes 2.11 and 2.12 for the useful economic lives for each class of assets.
Valuation of fixed asset investments
The Company considers whether fixed asset investments are impaired. Where an indication of impairment is identified, the Company shall estimate the recoverable amount. 
Valuation of debtors
The Group makes an estimate of the recoverable value of trade and other debtors. Management considers factors including the current credit rating of the debtor and the ageing profile of debtors when assessing impairment of trade and other debtors.
Impairment of Stock
The Group holds finished goods stocks during the year. It is necessary to consider the recoverability of the cost of the stock items. When considering the stock provision, management considers the nature and condition of the stock as well as applying assumptions around the future usage of stock.


4.


Turnover

The whole of the turnover is attributable to the operation of caravan holiday parks.

All turnover arose within the United Kingdom.


5.


Other operating income

2024
2023
£
£

Coronavirus support grants receivable
-
6,000


Page 27

 
BEESTON HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 29 FEBRUARY 2024

6.


Operating profit

The operating profit is stated after charging:

2024
2023
£
£

Depreciation of owned tangible fixed assets
160,136
193,067

Amortisation of intangible fixed assets, including goodwill
246,486
246,488


7.


Auditors' remuneration

During the year, the Group obtained the following services from the Company's auditors:


2024
2023
£
£

Fees payable to the Company's auditors for the audit of the consolidated and parent Company's financial statements
32,570
29,500

Fees payable to the Company's auditors in respect of:

Accounts preparation services
18,585
12,780

Taxation compliance services
-
1,500


8.


Employees

Staff costs, including directors' remuneration, were as follows:


Group
29 February
Group
28 February
2024
2023
£
£


Wages and salaries
1,405,716
1,560,743

Social security costs
105,346
127,858

Cost of defined contribution scheme
21,611
24,531

1,532,673
1,713,132

Page 28

 
BEESTON HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 29 FEBRUARY 2024

8.Employees (continued)

The average monthly number of employees, including the directors, during the year was as follows:


        2024
        2023
            No.
            No.







Directors
2
2



Administration
14
20



Maintenance
17
22



Housekeeping
6
12



Catering
10
13

49
69

The Company has no employees other than the directors, who did not receive any remuneration (2023 - £NIL)

9.


Directors' remuneration

2024
2023
£
£

Directors' emoluments
206,348
198,159

Group contributions to defined contribution pension schemes
2,583
2,642

208,931
200,801


During the year retirement benefits were accruing to 2 directors (2023 - 2) in respect of defined contribution pension schemes.


10.


Interest receivable

2024
2023
£
£


Other interest receivable
1,656
1,323

Page 29

 
BEESTON HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 29 FEBRUARY 2024

11.


Interest payable and similar expenses

2024
2023
£
£


Bank interest payable
204,117
118,836

Other interest payable
196
511

204,313
119,347


12.


Taxation


2024
2023
£
£

Corporation tax


Current tax on profits for the year
180,113
467,297

Adjustments in respect of previous periods
(6,361)
22,241


173,752
489,538


Total current tax
173,752
489,538

Deferred tax


Origination and reversal of timing differences
13,355
(42,280)

Total deferred tax
13,355
(42,280)


Tax on profit
187,107
447,258
Page 30

 
BEESTON HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 29 FEBRUARY 2024
 
12.Taxation (continued)


Factors affecting tax charge for the year

The tax assessed for the year is higher than (2023 - higher than) the standard rate of corporation tax in the UK of 24.49% (2023 - 19%). The differences are explained below:

2024
2023
£
£


Profit on ordinary activities before tax
478,657
2,001,046


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 24.49% (2023 - 19%)
117,223
381,437

Effects of:


Non-tax deductible amortisation of goodwill and impairment
56,379
56,379

Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
11,893
8,742

Fixed asset timing differences
12,201
6,881

Adjustments to tax charge in respect of prior periods
(6,361)
22,241

Adjustments to deferred tax charge in respect of prior periods
7,311
(26,899)

Reameasurement of deferred tax for changes in tax rate
123
(3,691)

Other differences leading to an increase (decrease) in the tax charge
(11,662)
2,168

Total tax charge for the year
187,107
447,258


Factors that may affect future tax charges

There were no factors that may affect future tax charges.


13.


Dividends

29 February
28 February
2024
2023
£
£


Dividends
427,500
1,095,000


14.


Parent company profit for the year

The Company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Income Statement in these financial statements. The loss after tax of the parent Company for the year was £1,299,996 (2023 - £NIL).

Page 31

 
BEESTON HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 29 FEBRUARY 2024

15.


Intangible assets

Group 







Goodwill

£



Cost


At 1 March 2023
2,464,878



At 29 February 2024

2,464,878



Amortisation


At 1 March 2023
2,218,391


Charge for the year on owned assets
246,486



At 29 February 2024

2,464,877



Net book value



At 29 February 2024
1



At 28 February 2023
246,487



Page 32

 
BEESTON HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 29 FEBRUARY 2024

16.


Tangible fixed assets

Group








Freehold property
Long-term leasehold property
Plant and machinery
Total

£
£
£
£



Cost or valuation


At 1 March 2023
3,805,457
3,470,746
2,103,560
9,379,763


Additions
919,839
44,817
120,082
1,084,738


Disposal of subsidiary
(1,458,187)
(1,500,665)
(489,947)
(3,448,799)



At 29 February 2024

3,267,109
2,014,898
1,733,695
7,015,702



Depreciation


At 1 March 2023
7,712
894,426
1,550,246
2,452,384


Charge for the year on owned assets
2,373
48,446
108,831
159,650


Disposal of subsidiary
(10,085)
(84,089)
(334,507)
(428,681)



At 29 February 2024

-
858,783
1,324,570
2,183,353



Net book value



At 29 February 2024
3,267,109
1,156,115
409,125
4,832,349



At 28 February 2023
3,797,745
2,576,320
553,314
6,927,379

Page 33

 
BEESTON HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 29 FEBRUARY 2024

17.


Fixed asset investments

Company








Investments in subsidiary companies

£



Cost or valuation


Additions
28,999,996


Disposals
(6,200,000)



At 29 February 2024
22,799,996



Impairment


Charge for the period
1,299,996



At 29 February 2024

1,299,996



Net book value



At 29 February 2024
21,500,000



At 28 February 2023
-


Direct subsidiary undertaking


The following was a direct subsidiary undertaking of the Company:

Name

Registered office

Principal activity

Class of shares

Holding

Beeston Enterprises Limited
As per parent company
The principal activity of the Company is to jointly own properties and take on external funding.
Ordinary
100%

Page 34

 
BEESTON HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 29 FEBRUARY 2024

Indirect subsidiary undertaking


The following was an indirect subsidiary undertaking of the Company:

Name

Registered office

Principal activity

Class of shares

Holding

Beeston Regis Holiday Park Limited
As per parent company
The principal activity of the Company is that of the operation of caravan holiday parks.
Ordinary
100%


18.


Stocks

Group
29 February
Group
28 February
2024
2023
£
£

Lodges, caravans and consumables
809,104
2,196,817

809,104
2,196,817



19.


Debtors

Group
29 February
Group
28 February
2024
2023
£
£


Trade debtors
15,967
19,829

Amounts owed by joint ventures and associated undertakings
2,756,711
-

Other debtors
84,540
344,834

Prepayments and accrued income
36,153
67,762

Tax recoverable
490
490

2,893,861
432,915


Page 35

 
BEESTON HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 29 FEBRUARY 2024

20.


Cash and cash equivalents

Group
29 February
Group
28 February
Company
29 February
Company
28 February
2024
2023
2024
2023
£
£
£
£

Cash at bank and in hand
8,751
70,894
5
5

Less: bank overdrafts
(767,285)
(188,353)
-
-

(758,534)
(117,459)
5
5



21.


Creditors: Amounts falling due within one year

Group
29 February
Group
28 February
Company
29 February
Company
28 February
2024
2023
2024
2023
£
£
£
£

Bank overdrafts
767,285
188,353
-
-

Bank loans
906,395
340,718
-
-

Trade creditors
315,378
621,057
-
-

Amounts owed to group undertakings
-
-
1
-

Corporation tax
57,181
171,475
-
-

Other taxation and social security
151,579
105,367
-
-

Other creditors
7,301
264,925
-
-

Accruals and deferred income
1,430,953
1,947,507
-
-

3,636,072
3,639,402
1
-



22.


Creditors: Amounts falling due after more than one year

Group
29 February
Group
28 February
2024
2023
£
£

Bank loans
1,206,008
2,191,071

Trade creditors
-
217,668

Accruals and deferred income
14,160
15,930

1,220,168
2,424,669




Page 36

 
BEESTON HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 29 FEBRUARY 2024

23.


Loans


Analysis of the maturity of loans is given below:


Group
29 February
Group
28 February
2024
2023
£
£

Amounts falling due within one year

Bank loans
906,395
340,718


906,395
340,718

Between 1-2 years
254,998
1,005,978

Between 2-5 years
837,656
787,415

Over 5 years
113,354
397,678

2,112,403
2,531,789


Bank loans and overdrafts amounting to £2,879,688 (2023 - £2,720,142) are secured via a fixed charge over all assets of the Group.
For loan one, capital and interest payments are due monthly over a 15 year term. Interest is accrued at a rate of 2.2% per annum over the Bank of England Base Rate.
For loan two, capital and interest payments are due monthly over a 5 year term. Interest is accrued at a rate of 1.96% per annum over the Bank of England Base Rate.

Page 37

 
BEESTON HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 29 FEBRUARY 2024

24.


Deferred taxation


Group



2024
2023


£

£






At beginning of year
(137,007)
(179,287)


Charged to profit or loss
(13,355)
42,280



At end of year
(150,362)
(137,007)

Company


2024
2023






At end of year
-
-
The provision for deferred taxation is made up as follows:

Group
29 February
Group
28 February
2024
2023
£
£

Accelerated capital allowances
(150,834)
(137,376)

Short term timing differences
472
369

(150,362)
(137,007)

Of the total deferred tax balance at 29 February 2024, £24,378 (2023 - £19,967) is expected to unwind within 12 months.


25.


Share capital

29 February
28 February
2024
2023
£
£
Allotted, called up and fully paid



22,800,000 (2023 - 29,000,000) Ordinary shares of £1.00 each
22,800,000
29,000,000

Share capital represents the nominal value of shares that have been issued. Shares carry voting rights and an entitlement to dividends.


Page 38

 
BEESTON HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 29 FEBRUARY 2024

26.


Reserves

Merger Reserve

The merger reserve resulted from the issue of shares in exchange for the nominal share capital in subsidiaries acquired and represents the difference between the nominal value of the shares acquired and the net assets acquired.

Profit and loss account

The profit and loss account includes all current and prior period retained profits and losses.


27.


Discontinued Operations

On 3 July 2023, 100% of the share capital in The Hollies Leisure Resort was transferred to the group at a value of £6.2m.
Those shareholders cancelled equity holding in BHL value at the same amount.


28.


Contingent liabilities

The total value of loans across the Group guaranteed at the Statement of financial position date was £2,112,403 (2023 - £2,531,789)


29.


Pension commitments

The Group operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Group in an independently administered fund. The pension cost charge represents contributions payable by the Group to the fund and amounted to £19,561 (2023 - £23,669). Contributions totalling £5,036 (2023 - £3,942) were payable to the fund at the reporting date and are included in creditors.

Page 39

 
BEESTON HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 29 FEBRUARY 2024

30.


Related party transactions

The Company has taken advantage of the exemption contained in FRS 102 Section 33 and has not disclosed transactions with Beeston Enterprises Limited and Beeston Regis Holiday Park Limited, both wholly owned subsidiaries. This exemption has also been applied to the disclosure of comparatives in relation to transactions with companies that were wholly owned in the prior year.
The land on which the holiday parks are operated on is owned 50/50 between Beeston Enterprises Limited and the two Directors. There is no rental agreement in place for the use of this land.
Dividends paid to directors in the year amounted to £427,500 (2023 - £1,095,000).
During the year the Group sold goods to companies under common control of nil (2023 - £218,887). The Group also purchased goods from companies under common control of £756 (2023 - nil). The year end balance owed to the Group included within debtors in relation to these transactions was £ 2,756,712 (2023 - £224,580). The year end balance owed by the Group included within creditors in relation to these transactions was £756 (2023 - nil).
The Group also made short term loans to and from companies under common control, on which no interest is charged. The year end balance owed to the Group in relation to these transactions was nil (2023 - £29,375).
As at the year end a Director of the business owed to the Group £8,250 (2023 - £32,408 owed from the Group) which is repayable on demand.
As at the year end a Director of the business owed to the Group £48,500 (2023 - £45,037 owed to the Group) which is repayable on demand.


31.


Post balance sheet events

Following the year end on 2 January 2025, a fire broke out at Cliff House Holiday Park which significantly damaged a building owned by the company. The cost of reinstating these assets to their previous state cannot be reliably measured. All costs will be covered by the insurance provider.
On 14 July 2025 the group secured a bank loan totalling £4,000,000 which replaces all preexisting bank loans.


32.


Controlling party

Beeston Holdings Limited is the smallest and largest group for which group financial statements are available.
The controlling party is T L Hay by virtue of his majority shareholding in Beeston Holdings Limited.

Page 40