Company registration number 00686875 (England and Wales)
BREWERS OF NUNEHAM LIMITED
AND ITS SUBSIDIARY UNDERTAKINGS
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2024
BREWERS OF NUNEHAM LIMITED
AND ITS SUBSIDIARY UNDERTAKINGS
COMPANY INFORMATION
Director
Mr H J Brewer
Secretary
Mrs J S Brewer
Company number
00686875
Registered office
The Royal Exeter Hotel
Exeter Road
Bournemouth
Dorset
BH2 5AG
Auditor
Whitley Stimpson Limited
Penrose House
67 Hightown Road
Banbury
Oxfordshire
OX16 9BE
Business address
The Royal Exeter Hotel
Exeter Road
Bournemouth
Dorset
BH2 5AG
Bankers
National Westminster Bank plc
121 High Street
Oxford
Oxon
OX1 4DD
BREWERS OF NUNEHAM LIMITED
AND ITS SUBSIDIARY UNDERTAKINGS
CONTENTS
Page
Strategic report
1
Director's report
2 - 3
Director's responsibilities statement
4
Independent auditor's report
5 - 7
Group statement of comprehensive income
8
Group balance sheet
9
Company balance sheet
10
Group statement of changes in equity
11
Company statement of changes in equity
12
Group statement of cash flows
13
Company statement of cash flows
14
Notes to the financial statements
15 - 31
BREWERS OF NUNEHAM LIMITED
AND ITS SUBSIDIARY UNDERTAKINGS
STRATEGIC REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 1 -

The director presents the strategic report for the year ended 30 September 2024.

Fair review of the business

The principal activity of the group is the running of a hotel, restaurant and bar in Bournemouth.

 

During the period the group operated The Royal Exeter Hotel, the 1812 restaurant, and the Barso bar in Bournemouth, Dorset.

 

All turnover and consequently profit is derived from these operations within the United Kingdom.

 

The director considers that the group's financial position at the end of the period is satisfactory.

Principal risks and uncertainties

The principal risks and uncertainties facing the group arise from:

Key performance indicators
2024
2023
Turnover
3,772,458
4,273,341
Gross profit margin
32.03%
35.76%
(Loss) / profit after tax
(50,528)
85,970

On behalf of the board

Mr H J Brewer
Director
28 August 2025
BREWERS OF NUNEHAM LIMITED
AND ITS SUBSIDIARY UNDERTAKINGS
DIRECTOR'S REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 2 -

The director presents his report for the year ended 30 September 2024.

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:

Mr H J Brewer
Financial instruments

The business is subject to certain financial risks, but has procedures and controls in place to mitigate these risks:

Liquidity risk

The group maintains a mixture of long-term group financing and short term bank overdraft facilities that are designed to ensure the group has sufficient available funds for present and planned future operations.

Interest rate risk

The group incurs external interest charges. Given the inflationary pressures, economic outlook for the foreseeable future and the potential for further interest rate rises, the impact of interest rate changes is seen as a minimal risk.

Credit risk

The group works continually to improve the assessment of trading levels and credit risk which includes regular credit rating checks. Payment reliability remains high with a continued very low exposure to bad debts.

Future developments

The director intends for the group to continue operating with its existing activities, whilst taking advantage of opportunities as they arise.

Auditor

In accordance with the company's articles, a resolution proposing that Whitley Stimpson Limited be reappointed as auditor of the group will be put at a General Meeting.

Strategic report

The truegroup has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the group'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 the performance and future developments of the group.

Statement of disclosure to auditor

So far as the director is aware, there is no relevant audit information of which the group's auditors are unaware, and he has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the group's auditors are aware of that information.

Medium-sized companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.

BREWERS OF NUNEHAM LIMITED
AND ITS SUBSIDIARY UNDERTAKINGS
DIRECTOR'S REPORT (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 3 -
On behalf of the board
Mr H J Brewer
Director
28 August 2025
BREWERS OF NUNEHAM LIMITED
AND ITS SUBSIDIARY UNDERTAKINGS
DIRECTOR'S RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 4 -

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 group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the director is required to:

 

 

The director is responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company, and enable him to ensure that the financial statements comply with the Companies Act 2006. He is also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

BREWERS OF NUNEHAM LIMITED
AND ITS SUBSIDIARY UNDERTAKINGS
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BREWERS OF NUNEHAM LIMITED
- 5 -
Opinion

We have audited the financial statements of Brewers of Nuneham Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 30 September 2024 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows, the company statement of cash flows 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:

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 Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent 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.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the director's 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 and 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 director with respect to going concern are described in the relevant sections of this report.

Other information

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:

BREWERS OF NUNEHAM LIMITED
AND ITS SUBSIDIARY UNDERTAKINGS
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BREWERS OF NUNEHAM LIMITED
- 6 -
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 strategic report and the director's report.

 

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

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 parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the director either intends to liquidate the parent 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.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, as outlined above, to detect material misstatements in respect of irregularities. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

Based on our understanding of the group and industry, we identified that the principal risks of non-compliance with laws and regulations related to the risk of revenue recognition being materially misstated due to fraud. We considered the extent to which non-compliance might have a material effect on the financial statements, and considered those laws and regulations that have a direct impact on the financial statements such as the Companies Act 2006 and tax legislation.

 

We evaluated management’s incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls), and determined that the principal risks related to revenue.

Audit procedures performed included:

BREWERS OF NUNEHAM LIMITED
AND ITS SUBSIDIARY UNDERTAKINGS
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BREWERS OF NUNEHAM LIMITED
- 7 -

 

There are inherent limitations in the audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.

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.

Use of our report

This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in 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 members as a body, for our audit work, for this report, or for the opinions we have formed.

Michelle Lucas
28 August 2025
Senior Statutory Auditor
For and on behalf of Whitley Stimpson Limited
Chartered Accountants
Statutory Auditor
Penrose House
67 Hightown Road
Banbury
Oxfordshire
OX16 9BE
BREWERS OF NUNEHAM LIMITED
AND ITS SUBSIDIARY UNDERTAKINGS
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
3,772,458
4,273,341
Cost of sales
(2,564,111)
(2,745,282)
Gross profit
1,208,347
1,528,059
Administrative expenses
(1,421,337)
(1,460,085)
Other operating income
227,756
120,166
Operating profit
4
14,766
188,140
Interest receivable and similar income
6
355
21
Interest payable and similar expenses
7
(48,009)
(52,520)
(Loss)/profit before taxation
(32,888)
135,641
Tax on (loss)/profit
8
(17,640)
(49,671)
(Loss)/profit for the financial year
21
(50,528)
85,970
Other comprehensive income
Revaluation of tangible fixed assets
-
0
628,704
Total comprehensive income for the year
(50,528)
714,674
(Loss)/profit for the financial year is all attributable to the owner of the parent company.
Total comprehensive income for the year is all attributable to the owner of the parent company.

The profit and loss account has been prepared on the basis that all operations are continuing operations.

BREWERS OF NUNEHAM LIMITED
AND ITS SUBSIDIARY UNDERTAKINGS
GROUP BALANCE SHEET
AS AT
30 SEPTEMBER 2024
30 September 2024
- 9 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
9
4,775,628
4,935,837
Investment property
10
1,773,016
1,773,016
6,548,644
6,708,853
Current assets
Stocks
13
49,442
75,924
Debtors
14
349,117
524,957
Cash at bank and in hand
234,652
287,045
633,211
887,926
Creditors: amounts falling due within one year
15
(2,026,499)
(1,656,381)
Net current liabilities
(1,393,288)
(768,455)
Total assets less current liabilities
5,155,356
5,940,398
Creditors: amounts falling due after more than one year
16
(387,500)
(1,122,558)
Provisions for liabilities
Deferred tax liability
18
448,302
447,758
(448,302)
(447,758)
Net assets
4,319,554
4,370,082
Capital and reserves
Called up share capital
20
5,000
5,000
Revaluation reserve
1,752,820
1,782,389
Profit and loss reserves
21
2,561,734
2,582,693
Total equity
4,319,554
4,370,082

These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.

The financial statements were approved and signed by the director and authorised for issue on 28 August 2025
28 August 2025
Mr H J Brewer
Director
Company registration number 00686875 (England and Wales)
BREWERS OF NUNEHAM LIMITED
AND ITS SUBSIDIARY UNDERTAKINGS
COMPANY BALANCE SHEET
AS AT 30 SEPTEMBER 2024
30 September 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Investment property
10
1,772,920
1,772,920
Investments
11
5,508
5,508
1,778,428
1,778,428
Current assets
Debtors
14
2,770,910
2,838,200
Cash at bank and in hand
2,667
2,949
2,773,577
2,841,149
Creditors: amounts falling due within one year
15
(947,857)
(262,119)
Net current assets
1,825,720
2,579,030
Total assets less current liabilities
3,604,148
4,357,458
Creditors: amounts falling due after more than one year
16
(387,500)
(1,122,558)
Provisions for liabilities
Deferred tax liability
18
408,606
408,540
(408,606)
(408,540)
Net assets
2,808,042
2,826,360
Capital and reserves
Called up share capital
20
5,000
5,000
Revaluation reserve
388,201
388,201
Profit and loss reserves
21
2,414,841
2,433,159
Total equity
2,808,042
2,826,360

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the year was £18,318 (2023 - £13,074 loss).

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 28 August 2025
28 August 2025
Mr H J Brewer
Director
Company registration number 00686875 (England and Wales)
BREWERS OF NUNEHAM LIMITED
AND ITS SUBSIDIARY UNDERTAKINGS
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 11 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 October 2022
5,000
1,174,123
2,476,285
3,655,408
Year ended 30 September 2023:
Profit for the year
-
-
85,970
85,970
Other comprehensive income:
Revaluation of tangible fixed assets
-
628,704
-
628,704
Total comprehensive income
-
628,704
85,970
714,674
Transfers
-
(20,438)
20,438
-
Balance at 30 September 2023
5,000
1,782,389
2,582,693
4,370,082
Year ended 30 September 2024:
Loss and total comprehensive income
-
-
(50,528)
(50,528)
Transfers
-
(29,569)
29,569
-
Balance at 30 September 2024
5,000
1,752,820
2,561,734
4,319,554
BREWERS OF NUNEHAM LIMITED
AND ITS SUBSIDIARY UNDERTAKINGS
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 12 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 October 2022
5,000
388,201
2,446,232
2,839,433
Year ended 30 September 2023:
Loss and total comprehensive income for the year
-
-
(13,073)
(13,073)
Balance at 30 September 2023
5,000
388,201
2,433,159
2,826,360
Year ended 30 September 2024:
Profit and total comprehensive income
-
-
(18,318)
(18,318)
Balance at 30 September 2024
5,000
388,201
2,414,841
2,808,042
BREWERS OF NUNEHAM LIMITED
AND ITS SUBSIDIARY UNDERTAKINGS
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 13 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
27
164,442
96,864
Interest paid
(48,009)
(52,520)
Income taxes paid
(40,418)
(88,939)
Net cash inflow/(outflow) from operating activities
76,015
(44,595)
Investing activities
Purchase of tangible fixed assets
(43,275)
(156,594)
Repayment of loans
9,243
(31,741)
Interest received
355
21
Net cash used in investing activities
(33,677)
(188,314)
Financing activities
Repayment of borrowings
(39,000)
(39,000)
Repayment of bank loans
(55,731)
(54,772)
Net cash used in financing activities
(94,731)
(93,772)
Net decrease in cash and cash equivalents
(52,393)
(326,681)
Cash and cash equivalents at beginning of year
287,045
613,726
Cash and cash equivalents at end of year
234,652
287,045
BREWERS OF NUNEHAM LIMITED
AND ITS SUBSIDIARY UNDERTAKINGS
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 14 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
28
119,842
98,687
Interest paid
(51,617)
(47,814)
Income taxes paid
(12,807)
-
0
Net cash inflow from operating activities
55,418
50,873
Investing activities
Interest received
31
21
Net cash generated from investing activities
31
21
Financing activities
Repayment of bank loans
(55,731)
(54,772)
Net cash used in financing activities
(55,731)
(54,772)
Net decrease in cash and cash equivalents
(282)
(3,878)
Cash and cash equivalents at beginning of year
2,949
6,827
Cash and cash equivalents at end of year
2,667
2,949
BREWERS OF NUNEHAM LIMITED
AND ITS SUBSIDIARY UNDERTAKINGS
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 15 -
1
Accounting policies
Company information

Brewers of Nuneham Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is The Royal Exeter Hotel, Exeter Road, Bournemouth, Dorset, BH2 5AG.

 

The group consists of Brewers of Nuneham Limited and all of its subsidiaries.

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.

1.2
Business combinations

In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries are accounted for at cost less impairment.

 

Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.

1.3
Basis of consolidation

The consolidated financial statements incorporate those of Brewers of Nuneham Limited and all of its subsidiaries (ie entities that the group controls through its power to govern the financial and operating policies so as to obtain economic benefits). Subsidiaries acquired during the period are consolidated using the purchase method. Their results are incorporated from the date that control passes.

 

Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

BREWERS OF NUNEHAM LIMITED
AND ITS SUBSIDIARY UNDERTAKINGS
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 16 -
1.4
Going concern

At the time of approving the financial statements, the director has a reasonable expectation that the group 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.

 

This is on the basis of a review of cashflow projections and the bank facilities available to company, and in the understanding of, and in the expectation that, any bank facilities currently in place will be renewed at expiry.

1.5
Turnover

Turnover represents amounts receivable for goods and services provided in the normal course of business, net of trade discounts and VAT. Turnover is recognised when the goods and services are physically delivered to the customer.

 

Turnover in respect of accommodation is recognised overnight during each night the customer stays, whilst all other sales, including restaurant, bar revenue and nightclub sales, are recognised at the point of sale.

1.6
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 buildings
2% straight line
Fixtures, fittings and equipment
10 - 20% reducing balance
Motor vehicles
25% 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 recognised in the profit and loss account.

1.7
Investment property

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

1.8
Fixed asset investments

Since the equity investments are not publicly traded and their fair value cannot otherwise be measured

reliably, these are recognised at cost less impairment, until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

BREWERS OF NUNEHAM LIMITED
AND ITS SUBSIDIARY UNDERTAKINGS
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 17 -
1.9
Impairment of fixed assets

At each reporting period end date, the group reviews the carrying amounts of its tangible 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.

 

The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset.

1.10
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.

1.11
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.

1.12
Financial instruments

The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and 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.

1.13
Equity instruments

Equity instruments issued by the group 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 group.

1.14
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the period. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other periods and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax is provided in full in respect of taxation deferred by timing differences between the treatment of certain items for taxation and accounting purposes. The deferred tax balance has not been discounted.

 

Deferred tax assets are recognised to the extent that it is considered, given all available evidence, that it is more likely than not they will be recoverable.

BREWERS OF NUNEHAM LIMITED
AND ITS SUBSIDIARY UNDERTAKINGS
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 18 -
1.15
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.

1.16
Retirement benefits

Companies within the group operate separate defined contribution schemes for the benefit of their employees. Contributions payable are charged to the profit and loss account in the year they are payable.

1.17
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.

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 group’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.

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Freehold property valuation

A valuation was carried out on 25 September 2023 by Savills, in respect of the company's freehold land and buildings in the amount of £4,700,000. The valuation was based on an open market existing use basis.

Investment property valuation

An estimation of the valuation of the group's investment property was made by the director, and estimated, on an open market basis, to be £1,772,920 as at the balance sheet date.

BREWERS OF NUNEHAM LIMITED
AND ITS SUBSIDIARY UNDERTAKINGS
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 19 -
3
Turnover and other revenue

An analysis of the group's turnover is as follows:

2024
2023
£
£
Turnover analysed by class of business
Hotel and associated operations
3,772,458
4,273,341
2024
2023
£
£
Turnover analysed by geographical market
England
3,772,458
4,273,341
2024
2023
£
£
Other revenue
Interest income
355
21
4
Operating profit
2024
2023
£
£
Operating profit for the year is stated after charging:
Fees payable to the group's auditor for the audit of the group's financial statements
15,750
8,900
Depreciation of owned tangible fixed assets
203,484
179,664
Operating lease charges
71,419
45,500
5
Employees

The average monthly number of persons (including directors) employed by the group and company during the year was:

Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
Administration
10
9
1
1
Production
79
79
-
-
Total
89
88
1
1
BREWERS OF NUNEHAM LIMITED
AND ITS SUBSIDIARY UNDERTAKINGS
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
5
Employees
(Continued)
- 20 -

Their aggregate remuneration comprised:

Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
1,114,678
1,223,239
-
0
-
0
Social security costs
71,313
78,749
-
-
Pension costs
34,987
16,999
-
0
-
0
1,220,978
1,318,987
-
0
-
0
6
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
31
21
Other interest income
324
-
Total income
355
21
2024
2023
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
31
21
7
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
51,617
47,840
Other interest on financial liabilities
137
-
51,754
47,840
Other finance costs:
Other interest
(3,745)
4,680
Total finance costs
48,009
52,520
8
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
17,579
31,596
Adjustments in respect of prior periods
(483)
-
0
Total current tax
17,096
31,596
BREWERS OF NUNEHAM LIMITED
AND ITS SUBSIDIARY UNDERTAKINGS
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
8
Taxation
2024
2023
£
£
(Continued)
- 21 -
Deferred tax
Origination and reversal of timing differences
544
18,075
Total tax charge
17,640
49,671

The actual charge for the year can be reconciled to the expected (credit)/charge for the year based on the profit or loss and the standard rate of tax as follows:

2024
2023
£
£
(Loss)/profit before taxation
(32,888)
135,641
Expected tax (credit)/charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 22.01%)
(8,222)
29,852
Tax effect of expenses that are not deductible in determining taxable profit
433
447
Adjustments in respect of prior years
(483)
-
0
Effect of change in corporation tax rate
-
2,163
Depreciation on assets not qualifying for tax allowances
25,912
19,117
Enhanced capital allowances
-
0
(1,908)
Taxation charge
17,640
49,671
BREWERS OF NUNEHAM LIMITED
AND ITS SUBSIDIARY UNDERTAKINGS
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 22 -
9
Tangible fixed assets
Group
Freehold buildings
Fixtures, fittings and equipment
Motor vehicles
Total
£
£
£
£
Cost or valuation
At 1 October 2023
4,700,000
516,270
68,198
5,284,468
Additions
1,667
41,608
-
0
43,275
At 30 September 2024
4,701,667
557,878
68,198
5,327,743
Depreciation and impairment
At 1 October 2023
-
0
301,433
47,198
348,631
Depreciation charged in the year
125,524
70,960
7,000
203,484
At 30 September 2024
125,524
372,393
54,198
552,115
Carrying amount
At 30 September 2024
4,576,143
185,485
14,000
4,775,628
At 30 September 2023
4,700,000
214,837
21,000
4,935,837
Company
Motor vehicles
£
Cost or valuation
At 1 October 2023 and 30 September 2024
5,078
Depreciation and impairment
At 1 October 2023 and 30 September 2024
5,078
Carrying amount
At 30 September 2024
-
0

A valuation was carried out on 25 September 2023 by Savills, in respect of the freehold land and buildings, having a historical revaluation cost of £4,108,000 and net book value of £4,071,296 at that date, in the amount of £4,700,000 giving rise to a revaluation gain at that date in the amount of £628,704. The valuation was based on an open market existing use basis.

 

Subsequent expenditure on the freehold land and buildings is to be capitalised at cost.

 

 

 

 

 

 

 

 

 

 

BREWERS OF NUNEHAM LIMITED
AND ITS SUBSIDIARY UNDERTAKINGS
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
9
Tangible fixed assets
(Continued)
- 23 -

If revalued assets were stated on an historical cost basis rather than a fair value basis, the total amounts included would have been as follows:

2024
2023
£
£
Group
Cost
4,414,939
4,413,272
Accumulated depreciation
(1,195,761)
(1,107,462)
Carrying value
3,219,178
3,305,810
10
Investment property
Group
Company
2024
2024
£
£
Fair value
At 1 October 2023 and 30 September 2024
1,773,016
1,772,920

At the balance sheet date the valuation of investment properties was made by H Brewer (director) on an open market basis. No depreciation is provided in respect of these properties.

 

The historical cost of investment properties is £136,895.

11
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
12
-
0
-
0
5,508
5,508
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 October 2023 and 30 September 2024
27,003
Impairment
At 1 October 2023 and 30 September 2024
21,495
Carrying amount
At 30 September 2024
5,508
At 30 September 2023
5,508
BREWERS OF NUNEHAM LIMITED
AND ITS SUBSIDIARY UNDERTAKINGS
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 24 -
12
Subsidiaries

Details of the company's subsidiaries at 30 September 2024 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
Halix Limited
England
Ordinary
100.00
-
Jeweltown Limited [held by Halix Limited]
England
Ordinary
0
100.00
Brewers Joint Operations Limited
England
Ordinary
100.00
-
Gradeprofit Limited
England
Ordinary
100.00
-
Marketpoll Limited
England
Ordinary
100.00
-
Proprofit Limited
England
Ordinary
100.00
-

Gradeprofit Limited, Marketpoll Limited, and Proprofit Limited have accounting year ends of 30 June 2024. Each of these companies is dormant and therefore it was deemed not necessary to change the accounting date to match that of the group.

13
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Raw materials and consumables
49,442
75,924
-
-
14
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
86,860
185,391
13,705
12,693
Corporation tax recoverable
6,283
7,743
6,283
-
0
Amounts owed by group undertakings
-
-
2,677,985
2,756,635
Other debtors
227,266
306,469
67,496
68,365
Prepayments and accrued income
28,708
25,354
5,441
507
349,117
524,957
2,770,910
2,838,200
BREWERS OF NUNEHAM LIMITED
AND ITS SUBSIDIARY UNDERTAKINGS
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 25 -
15
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans
17
740,173
60,846
740,173
60,846
Other borrowings
17
-
0
39,000
-
0
-
0
Trade creditors
246,726
150,532
3,436
-
0
Amounts owed to group undertakings
-
0
-
0
6
6
Corporation tax payable
23,862
48,644
-
0
13,290
Other taxation and social security
158,151
207,583
51,425
49,909
Other creditors
594,445
868,152
-
0
-
0
Accruals and deferred income
263,142
281,624
152,817
138,068
2,026,499
1,656,381
947,857
262,119
16
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans and overdrafts
17
387,500
1,122,558
387,500
1,122,558
17
Loans and overdrafts
Group
Company
2024
2023
2024
2023
£
£
£
£
Bank loans
1,127,673
1,183,404
1,127,673
1,183,404
Other loans
-
0
39,000
-
0
-
0
1,127,673
1,222,404
1,127,673
1,183,404
Payable within one year
740,173
99,846
740,173
60,846
Payable after one year
387,500
1,122,558
387,500
1,122,558
BREWERS OF NUNEHAM LIMITED
AND ITS SUBSIDIARY UNDERTAKINGS
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
17
Loans and overdrafts
(Continued)
- 26 -

National Westminster Bank plc have a legal mortgage debenture over the assets of the company, held as security for borrowings amounting to £800,000 taken out in October 2019. National Westminster Bank plc also hold a guarantee of £900,000 granted by Halix Limited, supported by a fixed and floating charge over The Royal Exeter Hotel, Exeter Road, Bournemouth and all its associated assets. National Westminster Bank plc also hold an unscheduled mortgage debenture with Halix Limited.

 

National Westminster Bank plc have legal mortgages and hold fixed and floating charges over the company’s property at 62 Lake Street, New Hinksey, Oxfordshire, and Rosebourne, 64 Lake Street, New Hinksey, Oxfordshire.

 

National Westminster Bank plc hold an unlimited inter-company cross guarantee between Brewers of Nuneham Limited and Brewers Joint Operations Limited dated 18 October 2004. This security also incorporates Halix Limited.

 

National Westminster Bank plc also hold an unscheduled mortgage debenture dated 19 April 1979 incorporating a fixed and floating charge over all current and future assets of the company. They also have a right of set-off incorporated in a mortgage debenture dated 19 April 1979 and a right of set-off incorporated in legal mortgages dated 17 June 1987, 16 November 1990 (two) and 16 March 1994.

 

The overdraft facilities with National Westminster Bank plc are secured by a personal guarantee from P.J. Brewer, the sole shareholder and father to the director, of £900,000, an intercompany guarantee from Brewers Joint Operations Limited, and an unscheduled mortgage debtenture. These securities relate to both the Halix Limited and Brewers of Nuneham Limited overdraft facilities.

18
Deferred taxation

Deferred tax assets and liabilities are offset where the group or company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Liabilities
Liabilities
2024
2023
Group
£
£
Accelerated capital allowances
39,395
43,531
Tax losses
(123)
(123)
Investment properties
409,030
409,030
Other timing differences
-
(4,680)
448,302
447,758
Liabilities
Liabilities
2024
2023
Company
£
£
Accelerated capital allowances
(301)
(367)
Tax losses
(123)
(123)
Investment properties
409,030
409,030
408,606
408,540
BREWERS OF NUNEHAM LIMITED
AND ITS SUBSIDIARY UNDERTAKINGS
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
18
Deferred taxation
(Continued)
- 27 -
Group
Company
2024
2024
Movements in the year:
£
£
Liability at 1 October 2023
447,758
408,540
Charge to profit or loss
544
66
Liability at 30 September 2024
448,302
408,606
19
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
34,987
16,999

The group operates defined contribution pension schemes for qualifying employees. The assets of the schemes are held separately from those of the group in independently administered funds.

20
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
5,000
5,000
5,000
5,000
21
Profit and loss reserves

Included within profit and loss account reserves are non-distributable reserves of £935,940 (2023 - £935,940) being increases in fair value of investment properties net of deferred tax thereon.

BREWERS OF NUNEHAM LIMITED
AND ITS SUBSIDIARY UNDERTAKINGS
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 28 -
22
Operating lease commitments
Lessee

At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

Group
Company
2024
2023
2024
2023
£
£
£
£
Within one year
45,000
-
-
-
Between two and five years
67,500
-
-
-
112,500
-
-
-

At the reporting end date the total future minimum sublease payments expected to be received under non-cancellable subleases was £60,000 (2023: £nil).

Lessor

At the reporting end date the group had contracted with tenants for the following minimum lease payments:

Group
Company
2024
2023
2024
2023
£
£
£
£
Within one year
37,500
-
-
-
Between two and five years
22,500
-
-
-
60,000
-
-
-
BREWERS OF NUNEHAM LIMITED
AND ITS SUBSIDIARY UNDERTAKINGS
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 29 -
23
Events after the reporting date

On 18 October 2024, the company refinanced an existing loan agreement with its bank, National Westminster Bank plc. The value refinanced on this date amounted to £714,000, with the final repayment due in October 2041. This relates to amounts included in the financial statements at 30 September 2024, included as creditors falling due within one year (see note 15). Following the refinancing, these amounts will be recognised as creditors falling due after more than one year.

 

Under the terms of the new loan agreement, £31,241 is payable within one year, £100,878 is payable between two and five years, and £581,882 is payable after five years.

 

In securing this new agreement, additional security has been granted in favour of National Westminster Bank plc as follows:

 

National Westminster Bank plc hold a guarantee for £1,500,000, granted by Halix Limited, a subsidiary of the company. This is supported by a fixed charge against Royal Exeter Hotel, Exeter Road, Bournemouth and its associated assets. Additionally, they hold a further debenture over Halix Limited.

 

Details of the loans already held by the company and further information in relation to security is detailed within note 17.

 

On 27 February 2025, Halix Limited Pension Fund provided a loan to Halix Limited, a wholly owned subsidiary of the company, amounting to £200,000. This loan is repayable by instalment. Halix Limited Pension Fund is a related party of the company by virtue of H. Brewer being a beneficiary.

 

This loan is secured by a first legal mortgage over 62 Lake Street, Oxford, OX1 4RR.

24
Related party transactions

In accordance with section 33.1A of FRS 102, disclosure is not given in these financial statements of transactions entered into between two or more members of the group, provided that any subsidiary which is party to the transaction is wholly owned by such a member.

 

P. J. Brewer, the sole shareholder and father to the director, is a beneficiary of The Land Enterprise Consulting Limited Pension Fund. As at 30 September 2024, the company was owed £32,765 (2023 - £31,313) by the pension fund. During the year, the company settled expenses on behalf of The Land Enterprise Consulting Limited Pension Fund amounting to £1,452 (2023 - £7,020).

 

As at 30 September 2024, P. J. Brewer owed the company £28,189 (2023 - £28,189). There is no interest charged on this amount.

 

As at 30 September 2024, J. S. Brewer, wife of the director, owed the company £5,950 (2023 - £5,950). There is no interest charged on this amount.

 

Chromium Developments Limited is a company registered in Jersey in which P. J. Brewer holds an interest. As at 30 September 2024, the company was owed £593 (2023 - £593) by Chromium Developments Limited.

 

P. J. Brewer is the ultimate controlling party and father of the director, and had previously advanced funds to Halix Limited. As at 30 September 2024, £580,570 (2023 - £815,766) was owed to P. J. Brewer and is included in other creditors.

 

P. J. Brewer is a beneficiary of The Land Enterprise Consulting Limited Pension Fund. During the period, Halix Limited settled expenses on behalf of The Land Enterprise Consulting Limited Pension Fund amounting to £12,236 (2023 - £3,938). As at 30 September 2024, The Land Enterprise Consulting Limited Pension Fund owed Halix Limited £133,800 (2023 - £121,564). This amount is included within other debtors..

 

H. Brewer, who is a director of Halix Limited, is also a director of Parkstone Yacht Club Limited. During the period, Halix Limited made sales totalling £5,455 (2023 - £7,559) to Parkstone Yacht Club Limited. At the reporting date, Halix Limited was owed £4,985 (2023 - £6,308). This amount is included within trade debtors.

BREWERS OF NUNEHAM LIMITED
AND ITS SUBSIDIARY UNDERTAKINGS
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
24
Related party transactions
(Continued)
- 30 -

As at 30 September 2024, Halix Limited owed £nil (2023 - £13,500) to Chromium Developments Limited, an offshore family trust. This amount was included in other debtors. Rent charged by Chromium Developments Limited to Halix Limited in the period totalled £45,000 (2023 - £45,000).

 

H. Brewer is a beneficiary of Halix Limited Pension Fund. As at 30 September 2024 Halix Limited owed Halix Limited Pension Fund £nil (2023 - £78,000) and was owed £2,636 (2023 - £83,690) by Halix Limited Pension Fund. This amount is included in other debtors. Interest payable for the period ended 30 September 2024 totalled £3,769 credit (2023 - £4,680) and total interest payable due as at 30 September 2024 amounted to £nil (2023 - £18,720). This amount was included in other creditors. During the period, Halix Limited settled expenses on behalf of Halix Limited Pension Fund amounting to £4,305 (2023 - £38,327). During the period Halix Limited Pension Fund charged rent to Halix Limited amounting to £24,000 (2023 - £nil).

25
Directors' transactions

Advances or credits have been granted by the group to its director's as follows:

Description
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
Mr H J Brewer - advances
2.25
31,740
77,728
(87,208)
22,260
31,740
77,728
(87,208)
22,260

An loan has been granted by the group to its director and the loan is repayable on demand.

26
Controlling party

Throughout the current year and the preceding period the controlling party of the company was P. J. Brewer by virtue of his majority holding in the ordinary share capital of the company.

27
Cash generated from group operations
2024
2023
£
£
(Loss)/profit for the year after tax
(50,528)
85,970
Adjustments for:
Taxation charged
17,640
49,671
Finance costs
48,009
52,520
Investment income
(355)
(21)
Depreciation and impairment of tangible fixed assets
203,484
179,664
Movements in working capital:
Decrease in stocks
26,482
11,905
Decrease/(increase) in debtors
165,137
(100,453)
Decrease in creditors
(245,427)
(182,392)
Cash generated from operations
164,442
96,864
BREWERS OF NUNEHAM LIMITED
AND ITS SUBSIDIARY UNDERTAKINGS
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 31 -
28
Cash generated from operations - company
2024
2023
£
£
Loss for the year after tax
(18,318)
(13,073)
Adjustments for:
Taxation credited
(6,700)
(3,677)
Finance costs
51,617
47,814
Investment income
(31)
(21)
Movements in working capital:
Decrease in debtors
73,573
85,643
Increase/(decrease) in creditors
19,701
(17,999)
Cash generated from operations
119,842
98,687
29
Analysis of changes in net debt - group
1 October 2023
Cash flows
30 September 2024
£
£
£
Cash at bank and in hand
287,045
(52,393)
234,652
Borrowings excluding overdrafts
(1,222,404)
94,731
(1,127,673)
(935,359)
42,338
(893,021)
30
Analysis of changes in net debt - company
1 October 2023
Cash flows
30 September 2024
£
£
£
Cash at bank and in hand
2,949
(282)
2,667
Borrowings excluding overdrafts
(1,183,404)
55,731
(1,127,673)
(1,180,455)
55,449
(1,125,006)
2024-09-302023-10-01falsefalseCCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr H J BrewerMrs J S Brewerfalse00686875bus:Consolidated2023-10-012024-09-30006868752023-10-012024-09-3000686875bus:Director12023-10-012024-09-3000686875bus:CompanySecretary12023-10-012024-09-3000686875bus:RegisteredOffice2023-10-012024-09-3000686875bus:Agent12023-10-012024-09-3000686875bus:Consolidated2022-10-012023-09-30006868752022-10-012023-09-30006868752024-09-3000686875bus:Consolidated2024-09-3000686875bus:Consolidated2023-09-3000686875core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-09-3000686875core:FurnitureFittingsbus:Consolidated2024-09-3000686875core:MotorVehiclesbus:Consolidated2024-09-3000686875core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-09-3000686875core:FurnitureFittingsbus:Consolidated2023-09-3000686875core:MotorVehiclesbus:Consolidated2023-09-3000686875core:MotorVehicles2024-09-30006868752023-09-3000686875core:ShareCapitalbus:Consolidated2024-09-3000686875core:ShareCapitalbus:Consolidated2023-09-3000686875core:RevaluationReservebus:Consolidated2024-09-3000686875core:RevaluationReservebus:Consolidated2023-09-3000686875core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-09-3000686875core:ShareCapital2024-09-3000686875core:ShareCapital2023-09-3000686875core:RevaluationReserve2024-09-3000686875core:RevaluationReserve2023-09-3000686875core:RetainedEarningsAccumulatedLosses2024-09-3000686875core:RetainedEarningsAccumulatedLosses2023-09-3000686875core:ShareCapitalbus:Consolidated2022-09-3000686875core:SharePremiumbus:Consolidated2022-09-30006868752022-09-3000686875core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-09-3000686875core:ShareCapital2022-09-3000686875core:RevaluationReserve2022-09-3000686875core:RetainedEarningsAccumulatedLosses2022-09-3000686875bus:Consolidated2022-09-3000686875core:LandBuildingscore:OwnedOrFreeholdAssets2023-10-012024-09-3000686875core:FurnitureFittings2023-10-012024-09-3000686875core:MotorVehicles2023-10-012024-09-3000686875core:UKTaxbus:Consolidated2023-10-012024-09-3000686875core:UKTaxbus:Consolidated2022-10-012023-09-3000686875bus:Consolidated12023-10-012024-09-3000686875bus:Consolidated12022-10-012023-09-3000686875core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-09-3000686875core:FurnitureFittingsbus:Consolidated2023-09-3000686875core:MotorVehiclesbus:Consolidated2023-09-3000686875bus:Consolidated2023-09-3000686875core:MotorVehicles2023-09-3000686875core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-10-012024-09-3000686875core:FurnitureFittingsbus:Consolidated2023-10-012024-09-3000686875core:MotorVehiclesbus:Consolidated2023-10-012024-09-3000686875core:Subsidiary12023-10-012024-09-3000686875core:Subsidiary22023-10-012024-09-3000686875core:Subsidiary32023-10-012024-09-3000686875core:Subsidiary42023-10-012024-09-3000686875core:Subsidiary52023-10-012024-09-3000686875core:Subsidiary62023-10-012024-09-3000686875core:Subsidiary112023-10-012024-09-3000686875core:Subsidiary222023-10-012024-09-3000686875core:Subsidiary332023-10-012024-09-3000686875core:Subsidiary442023-10-012024-09-3000686875core:Subsidiary552023-10-012024-09-3000686875core:Subsidiary662023-10-012024-09-3000686875core:CurrentFinancialInstruments2024-09-3000686875core:CurrentFinancialInstruments2023-09-3000686875core:CurrentFinancialInstrumentsbus:Consolidated2024-09-3000686875core:CurrentFinancialInstrumentsbus:Consolidated2023-09-3000686875core:WithinOneYearbus:Consolidated2024-09-3000686875core:WithinOneYearbus:Consolidated2023-09-3000686875core:CurrentFinancialInstrumentscore:WithinOneYear2024-09-3000686875core:CurrentFinancialInstrumentscore:WithinOneYear2023-09-3000686875core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-09-3000686875core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-09-3000686875core:Non-currentFinancialInstrumentscore:AfterOneYear2024-09-3000686875core:Non-currentFinancialInstrumentscore:AfterOneYear2023-09-3000686875core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-09-3000686875core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-09-3000686875bus:PrivateLimitedCompanyLtd2023-10-012024-09-3000686875bus:FRS1022023-10-012024-09-3000686875bus:Audited2023-10-012024-09-3000686875bus:ConsolidatedGroupCompanyAccounts2023-10-012024-09-3000686875bus:FullAccounts2023-10-012024-09-30xbrli:purexbrli:sharesiso4217:GBP