Swan Inn Noss Mayo Limited 11919419 false 2024-06-01 2025-05-31 2025-05-31 The principal activity of the company is a public house. Digita Accounts Production Advanced 6.30.9574.0 true true 11919419 2024-06-01 2025-05-31 11919419 2025-05-31 11919419 bus:OrdinaryShareClass1 2025-05-31 11919419 core:RetainedEarningsAccumulatedLosses 2025-05-31 11919419 core:ShareCapital 2025-05-31 11919419 core:CurrentFinancialInstruments 2025-05-31 11919419 core:CurrentFinancialInstruments core:WithinOneYear 2025-05-31 11919419 core:Non-currentFinancialInstruments 2025-05-31 11919419 core:Non-currentFinancialInstruments core:AfterOneYear 2025-05-31 11919419 core:FurnitureFittingsToolsEquipment 2025-05-31 11919419 core:MotorVehicles 2025-05-31 11919419 1 2025-05-31 11919419 bus:SmallEntities 2024-06-01 2025-05-31 11919419 bus:AuditExemptWithAccountantsReport 2024-06-01 2025-05-31 11919419 bus:FilletedAccounts 2024-06-01 2025-05-31 11919419 bus:SmallCompaniesRegimeForAccounts 2024-06-01 2025-05-31 11919419 bus:RegisteredOffice 2024-06-01 2025-05-31 11919419 bus:Director1 2024-06-01 2025-05-31 11919419 bus:Director2 2024-06-01 2025-05-31 11919419 bus:OrdinaryShareClass1 2024-06-01 2025-05-31 11919419 bus:PrivateLimitedCompanyLtd 2024-06-01 2025-05-31 11919419 core:FurnitureFittings 2024-06-01 2025-05-31 11919419 core:FurnitureFittingsToolsEquipment 2024-06-01 2025-05-31 11919419 core:MotorVehicles 2024-06-01 2025-05-31 11919419 1 2024-06-01 2025-05-31 11919419 countries:EnglandWales 2024-06-01 2025-05-31 11919419 2024-05-31 11919419 core:FurnitureFittingsToolsEquipment 2024-05-31 11919419 core:MotorVehicles 2024-05-31 11919419 2023-06-01 2024-05-31 11919419 2024-05-31 11919419 bus:OrdinaryShareClass1 2024-05-31 11919419 core:RetainedEarningsAccumulatedLosses 2024-05-31 11919419 core:ShareCapital 2024-05-31 11919419 core:CurrentFinancialInstruments 2024-05-31 11919419 core:CurrentFinancialInstruments core:WithinOneYear 2024-05-31 11919419 core:Non-currentFinancialInstruments 2024-05-31 11919419 core:Non-currentFinancialInstruments core:AfterOneYear 2024-05-31 11919419 core:FurnitureFittingsToolsEquipment 2024-05-31 11919419 core:MotorVehicles 2024-05-31 11919419 1 2024-05-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 11919419

Swan Inn Noss Mayo Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 May 2025

 

Swan Inn Noss Mayo Limited

Contents




 

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 9

 

Swan Inn Noss Mayo Limited

Company Information




 

Directors

 

Ms A Wellsteed

Mr J L Warne

Registered office



 

4 Kings Court
Little King Street
Bristol
BS1 4HW

Accountants

Everett King
Chartered Certified Accountants
4 Kings Court
Little King Street
BRISTOL
BS1 4HW

 

Swan Inn Noss Mayo Limited

(Registration number: 11919419)
Balance Sheet as at 31 May 2025

Note

2025

2024

   

£

£

£

£

Fixed assets

   

 

Tangible assets

4

 

35,358

 

41,290

Current assets

   

 

Stocks

5

12,389

 

15,397

 

Debtors

6

4,666

 

6,012

 

Cash at bank and in hand

 

53,109

 

75,956

 

 

70,164

 

97,365

 

CREDITORS: Amounts falling due within one year

7

(82,337)

 

(96,537)

 

Net current (liabilities)/assets

   

(12,173)

 

828

Total assets less current liabilities

   

23,185

 

42,118

CREDITORS: Amounts falling due after more than one year

7

 

(21,835)

 

(10,000)

Provisions for liabilities

 

(6,718)

 

-

Net (liabilities)/assets

   

(5,368)

 

32,118

Capital and reserves

   

 

Called up share capital

8

100

 

100

 

Retained earnings

(5,468)

 

32,018

 

Shareholders' (deficit)/funds

   

(5,368)

 

32,118

For the financial year ending 31 May 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

 

Swan Inn Noss Mayo Limited

(Registration number: 11919419)
Balance Sheet as at 31 May 2025

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 12 September 2025 and signed on its behalf by:
 

.........................................
Ms A Wellsteed
Director

.........................................
Mr J L Warne
Director

 

Swan Inn Noss Mayo Limited

Notes to the Unaudited Financial Statements

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
4 Kings Court
Little King Street
Bristol
BS1 4HW

These financial statements were authorised for issue by the Board on 12 September 2025.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Going concern

The financial statements have been prepared on a going concern basis.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

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

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 operates and generates taxable income.

 

Swan Inn Noss Mayo Limited

Notes to the Unaudited Financial Statements

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Furniture, fittings and equipment

25% straight line

Motor vehicles

20% straight line

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are 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.

 

Swan Inn Noss Mayo Limited

Notes to the Unaudited Financial Statements

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 25 (2024 - 25).

 

Swan Inn Noss Mayo Limited

Notes to the Unaudited Financial Statements

4

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 June 2024

37,896

26,745

64,641

Additions

9,184

-

9,184

At 31 May 2025

47,080

26,745

73,825

Depreciation

At 1 June 2024

14,882

8,469

23,351

Charge for the year

9,767

5,349

15,116

At 31 May 2025

24,649

13,818

38,467

Carrying amount

At 31 May 2025

22,431

12,927

35,358

At 31 May 2024

23,014

18,276

41,290

5

Stocks

2025
£

2024
£

Other inventories

12,389

15,397

6

Debtors

Current

2025
£

2024
£

Prepayments

4,666

2,810

Other debtors

-

3,202

 

4,666

6,012

 

Swan Inn Noss Mayo Limited

Notes to the Unaudited Financial Statements

7

CREDITORS

CREDITORS: amounts falling due within one year

Note

2025
£

2024
£

Due within one year

 

Loans and borrowings

9

16,619

10,000

Trade creditors

 

27,229

18,722

Taxation and social security

 

36,309

28,087

Accruals and deferred income

 

1,138

300

Other creditors

 

1,042

39,428

 

82,337

96,537

CREDITORS: amounts falling due after more than one year

Note

2025
£

2024
£

Due after one year

 

Loans and borrowings

9

21,835

10,000

8

Share capital

Allotted, called up and fully paid shares

2025

2024

No.

£

No.

£

Ordinary shares of £1 each

100

100

100

100

       
 

Swan Inn Noss Mayo Limited

Notes to the Unaudited Financial Statements

9

Loans and borrowings

Non-current loans and borrowings

2025
£

2024
£

Bank borrowings

21,835

10,000

Current loans and borrowings

2025
£

2024
£

Bank borrowings

16,619

10,000

Bank borrowings

Bank loans is denominated in sterling with a nominal interest rate of 2.5% and 10.85%, and the final instalment is due on 21 January 2029. The carrying amount at year end is £38,454 (2024 - £20,000).

10

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments not included in the balance sheet is £101,450 (2024 - £135,266).