Caseware UK (AP4) 2024.0.164 2024.0.164 2025-03-312025-03-31falsefalse1942024-04-01false184false 01642568 2024-04-01 2025-03-31 01642568 2023-04-01 2024-03-31 01642568 2025-03-31 01642568 2024-03-31 01642568 2023-04-01 01642568 2 2024-04-01 2025-03-31 01642568 2 2023-04-01 2024-03-31 01642568 5 2024-04-01 2025-03-31 01642568 5 2023-04-01 2024-03-31 01642568 6 2024-04-01 2025-03-31 01642568 6 2023-04-01 2024-03-31 01642568 d:CompanySecretary1 2024-04-01 2025-03-31 01642568 d:Director1 2024-04-01 2025-03-31 01642568 d:Director2 2024-04-01 2025-03-31 01642568 d:Director4 2024-04-01 2025-03-31 01642568 d:Director5 2024-04-01 2025-03-31 01642568 d:RegisteredOffice 2024-04-01 2025-03-31 01642568 e:Buildings 2024-04-01 2025-03-31 01642568 e:Buildings 2025-03-31 01642568 e:Buildings 2024-03-31 01642568 e:Buildings e:OwnedOrFreeholdAssets 2024-04-01 2025-03-31 01642568 e:MotorVehicles 2024-04-01 2025-03-31 01642568 e:MotorVehicles 2025-03-31 01642568 e:MotorVehicles 2024-03-31 01642568 e:MotorVehicles e:OwnedOrFreeholdAssets 2024-04-01 2025-03-31 01642568 e:FurnitureFittings 2024-04-01 2025-03-31 01642568 e:FurnitureFittings 2025-03-31 01642568 e:FurnitureFittings 2024-03-31 01642568 e:FurnitureFittings e:OwnedOrFreeholdAssets 2024-04-01 2025-03-31 01642568 e:OwnedOrFreeholdAssets 2024-04-01 2025-03-31 01642568 e:Goodwill 2025-03-31 01642568 e:Goodwill 2024-03-31 01642568 e:CurrentFinancialInstruments 2025-03-31 01642568 e:CurrentFinancialInstruments 2024-03-31 01642568 e:CurrentFinancialInstruments 2 2025-03-31 01642568 e:CurrentFinancialInstruments 2 2024-03-31 01642568 e:Non-currentFinancialInstruments 2025-03-31 01642568 e:Non-currentFinancialInstruments 2024-03-31 01642568 e:Non-currentFinancialInstruments 1 2025-03-31 01642568 e:Non-currentFinancialInstruments 1 2024-03-31 01642568 e:CurrentFinancialInstruments e:WithinOneYear 2025-03-31 01642568 e:CurrentFinancialInstruments e:WithinOneYear 2024-03-31 01642568 e:Non-currentFinancialInstruments e:AfterOneYear 2025-03-31 01642568 e:Non-currentFinancialInstruments e:AfterOneYear 2024-03-31 01642568 e:Non-currentFinancialInstruments e:BetweenOneTwoYears 2025-03-31 01642568 e:Non-currentFinancialInstruments e:BetweenOneTwoYears 2024-03-31 01642568 e:Non-currentFinancialInstruments e:BetweenTwoFiveYears 2025-03-31 01642568 e:Non-currentFinancialInstruments e:BetweenTwoFiveYears 2024-03-31 01642568 e:ReportableOperatingSegment1 2024-04-01 2025-03-31 01642568 e:ReportableOperatingSegment1 2023-04-01 2024-03-31 01642568 e:ReportableOperatingSegment2 2024-04-01 2025-03-31 01642568 e:ReportableOperatingSegment2 2023-04-01 2024-03-31 01642568 e:ReportableOperatingSegment3 2024-04-01 2025-03-31 01642568 e:ReportableOperatingSegment3 2023-04-01 2024-03-31 01642568 e:UKTax 2024-04-01 2025-03-31 01642568 e:UKTax 2023-04-01 2024-03-31 01642568 e:ShareCapital 2025-03-31 01642568 e:ShareCapital 2024-03-31 01642568 e:ShareCapital 2023-04-01 01642568 e:RevaluationReserve 2024-04-01 2025-03-31 01642568 e:RevaluationReserve 2025-03-31 01642568 e:RevaluationReserve 2024-03-31 01642568 e:RevaluationReserve 2023-04-01 01642568 e:RetainedEarningsAccumulatedLosses 2024-04-01 2025-03-31 01642568 e:RetainedEarningsAccumulatedLosses 2025-03-31 01642568 e:RetainedEarningsAccumulatedLosses 2023-04-01 2024-03-31 01642568 e:RetainedEarningsAccumulatedLosses 2024-03-31 01642568 e:RetainedEarningsAccumulatedLosses 2023-04-01 01642568 d:OrdinaryShareClass1 2024-04-01 2025-03-31 01642568 d:OrdinaryShareClass1 2025-03-31 01642568 d:OrdinaryShareClass2 2024-04-01 2025-03-31 01642568 d:OrdinaryShareClass2 2025-03-31 01642568 d:OrdinaryShareClass3 2024-04-01 2025-03-31 01642568 d:OrdinaryShareClass3 2025-03-31 01642568 d:PreferenceShareClass1 2024-04-01 2025-03-31 01642568 d:PreferenceShareClass1 2025-03-31 01642568 d:PreferenceShareClass1 2024-03-31 01642568 d:FRS102 2024-04-01 2025-03-31 01642568 d:Audited 2024-04-01 2025-03-31 01642568 d:FullAccounts 2024-04-01 2025-03-31 01642568 d:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 01642568 e:WithinOneYear 2025-03-31 01642568 e:WithinOneYear 2024-03-31 01642568 e:BetweenOneFiveYears 2025-03-31 01642568 e:BetweenOneFiveYears 2024-03-31 01642568 e:MoreThanFiveYears 2025-03-31 01642568 e:MoreThanFiveYears 2024-03-31 01642568 e:AcceleratedTaxDepreciationDeferredTax 2025-03-31 01642568 e:AcceleratedTaxDepreciationDeferredTax 2024-03-31 01642568 e:OtherDeferredTax 2025-03-31 01642568 e:OtherDeferredTax 2024-03-31 01642568 2 2024-04-01 2025-03-31 01642568 6 2024-04-01 2025-03-31 01642568 e:Associate1 2024-04-01 2025-03-31 01642568 e:Associate1 1 2024-04-01 2025-03-31 01642568 e:Associate2 2024-04-01 2025-03-31 01642568 e:Associate2 1 2024-04-01 2025-03-31 01642568 e:JointVenture1 2024-04-01 2025-03-31 01642568 e:JointVenture1 1 2024-04-01 2025-03-31 01642568 e:MotorVehicles e:LeasedAssetsHeldAsLessee 2025-03-31 01642568 e:MotorVehicles e:LeasedAssetsHeldAsLessee 2024-03-31 01642568 e:Goodwill e:OwnedIntangibleAssets 2024-04-01 2025-03-31 01642568 f:PoundSterling 2024-04-01 2025-03-31 xbrli:shares iso4217:GBP xbrli:pure
Registered Number:01642568













MILSOM HOTELS LIMITED






ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 MARCH 2025











 
MILSOM HOTELS LIMITED
 

 
COMPANY INFORMATION


Directors
P Milsom 
G Milsom 
D Milsom 
M Gooding 




Company secretary
M Gooding



Registered number
01642568



Registered office
5th Floor
167-169 Great Portland Street

London

W1W 5PF




Independent auditor
Sumer Auditco Limited

Fitzroy House

Crown Street

Ipswich

Suffolk

IP1 3LG






 
MILSOM HOTELS LIMITED
 


CONTENTS



Page
Strategic report
1 - 3
Directors' report
4 - 5
Independent auditor's report
6 - 9
Statement of comprehensive income
10
Balance sheet
11 - 12
Statement of changes in equity
13
Statement of cash flows
14 - 15
Analysis of net debt
16
Notes to the financial statements
17 - 36



 
MILSOM HOTELS LIMITED
 

 
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025

Business review
 
The directors present the Strategic Report for the year ended 31 March 2025 and are pleased to acknowledge another successful year despite challenges following continuing inflationary and cost pressures in the economy.
The Company continues to invest in its properties to strengthen its position which resulted in a small EBIT loss in the year despite EBITDA being positive. The Company is proud to be championing local food and drink, continuing to support local suppliers and employing a local labour force.
The first year’s trade of the new café, Deck 1853, on the Ha’penny Pier was good with turnover of £262k.
The Company’s investment in the joint venture at Kesgrave Hall Limited continues, details of the share in the loss and net assets held by Milsom Hotels Limited is set out in note 15.
The Company considers its key financial performance indicators to be growth in turnover, gross profit margin and net margin.
Turnover has increased by 7.3% to £12,476,863 (2024 - £11,627,537).
The gross margin has increased to 75.5% (2024 - 75.0%).
Overall, the Company has made a loss before tax of £81,193 (2024 - £242,076) and has net assets of £10,053,523 (2024 - £10,256,944). The financial position at year end was considered satisfactory by the directors of the Company to enter its operations for the following year. 


Principal risks and uncertainties

The principal risks to the Company are shown below:
UK economy and interest rate risks:
A sudden deterioration in the UK economy or a steep and sudden rise in the interest rates represent the key risks to the business. The directors have many decades of experience in this sector of the hospitality industry and recognise the importance of continued investment alongside a cautious approach to cost control and debt reduction.


- 1 -



 
MILSOM HOTELS LIMITED
 


STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025

Financial risk management
 
The Company's principal financial instruments comprise a bank loan, a bank overdraft, other creditor loans and amounts due from participating interests. The primary purpose of the above is to raise finance for the Company's operations. In addition, the Company has various other financial assets and liabilities such as trade debtors and trade creditors arising directly from operations. 
The Company's approach to managing the principal risks and uncertainties is shown below.
Interest rate risk:
Whilst the Company is exposed to interest rate risk by virtue of movements in the Bank of England base rate in respect of its borrowings, its exposure is limited by reference to the Company's low gearing.
Liquidity and cash flow risk:
The Company manages its cash and borrowing requirements in order to maximise interest income and minimise interest expense, whilst ensuring the Company has sufficient liquid resources to meet the operating needs of the business.
Credit risk:
The Company has minimal exposure to credit risk due to the nature of the trading activities. For customers who wish to trade on credit terms, they are subject to credit verification procedures.
Price risk:
The Company reviews its sales prices on an annual basis to ensure it remains competitive. Any fluctuations in the price of importing food and drink are a risk but these are closely monitored by the Company.

Financial key performance indicators
 
The directors monitor the financial health of the business through the review of monthly management accounts
and review of key performance indicators, such as turnover growth and gross margin.
The Company considers its key performance indicator to be its focus on its gross profit margins, and in doing so
the directors continue to monitor the costs of the Company closely.

Future developments
 
The Company is investing in consolidating its position in the market by continuing to deliver exceptional customer service and its locations being great places to eat, drink and stay. 


- 2 -



 
MILSOM HOTELS LIMITED
 


STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025


This report was approved by the board on 18 September 2025 and signed on its behalf.






P Milsom
Director


- 3 -



 
MILSOM HOTELS LIMITED
 

 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2025

The directors present their report and the financial statements for the year ended 31 March 2025.

Directors' responsibilities statement

The directors are responsible for preparing the strategic report, the directors' report and the 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 of the profit or loss of the Company for that period.

 In preparing these financial statements, the directors are required to:


select suitable accounting policies for the Company'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 Company 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 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 hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Principal activity

The principal activity of the Company continued to be that of the operation of hotels and restaurants.

Results and dividends

The loss for the year, after taxation, amounted to £73,421 (2024 - loss £198,265).

Particulars of dividends can be found in note 12.

Directors

The directors who served during the year were:

P Milsom 
G Milsom 
D Milsom 
M Gooding 

Qualifying third party indemnity provisions

The Company has made qualifying third party indemnity provisions for the benefit of its directors during the year. These provisions remain in force at the reporting date.


- 4 -



 
MILSOM HOTELS LIMITED
 

 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025

Matters covered in the Strategic report

Details of the Company's principal risks and uncertainties, including its use of financial instruments and the key risks to which it is exposed, are included in the Strategic Report.

Disclosure of information to auditor

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's auditor is 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's auditor is aware of that information.

Auditor

The auditor, Sumer Auditco Limitedwill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

This report was approved by the board on 18 September 2025 and signed on its behalf.
 





P Milsom
Director


- 5 -



 
MILSOM HOTELS LIMITED
 

 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF MILSOM HOTELS LIMITED

Opinion


We have audited the financial statements of Milsom Hotels Limited (the 'Company') for the year ended 31 March 2025, which comprise the statement of comprehensive income, the balance sheet, the statement of cash flows, the 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 Company's affairs as at 31 March 2025 and of its loss for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.


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 Company 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.


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 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.



- 6 -



 
MILSOM HOTELS LIMITED
 

 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF MILSOM HOTELS LIMITED (CONTINUED)

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 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 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 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 Company and its environment obtained in the course of the audit, we have not identified material misstatements in the 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, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.


Responsibilities of directors
 

As explained more fully in the directors' responsibilities statement set out on page 4, 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 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 Company or to cease operations, or have no realistic alternative but to do so.



- 7 -



 
MILSOM HOTELS LIMITED
 

 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF MILSOM HOTELS LIMITED (CONTINUED)

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, 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:

We identified areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements from our general commercial experience and through discussions and enquiries of directors and management. During the engagement team briefing, the outcomes of these discussions were shared with the team, as well as consideration as to where and how fraud may occur in the Company.
The following laws and regulations were identified as being of significance to the Company:
• Those laws and regulations considered to have a direct effect on the financial statements including UK financial reporting standards, UK Company Law and UK tax legislation; and
• Those laws and regulations considered to have an indirect effect on the financial statements including licencing requirements, food hygiene, employment law and the Health & Safety Act 1974.
Audit procedures undertaken in response to the potential risks relating to irregularities (which include fraud and non-compliance with laws and regulations) comprised of: enquiries of management and those charged with governance as to whether the company complies with such regulations; enquiries of management and those charged with governance concerning any actual or potential litigation or claims, inspection of relevant legal documentation, review of board minutes, testing of journal entries, performance of analytical review to identify any unexpected movements in account balances which may be indicative of fraud.
There are inherent limitations in the audit procedures described above and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. Irregularities that result from fraud might be inherently more difficult to detect than irregularities that result from error. As explained above, there is an unavoidable risk that material misstatements may not be detected, even though the audit has been planned and performed in accordance with ISAs (UK).


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 auditor's report.



- 8 -



 
MILSOM HOTELS LIMITED
 

 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF MILSOM HOTELS 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 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.





Steven Burgess (Senior Statutory Auditor)
  
for and on behalf of
Sumer Auditco Limited
 
Statutory Auditors
  
Fitzroy House
Crown Street
Ipswich
Suffolk
IP1 3LG

18 September 2025

- 9 -



 
MILSOM HOTELS LIMITED
 

 
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025

2025
2024
Notes
£
£

  

Turnover
 4 
12,476,863
11,627,537

Cost of sales
  
(3,061,605)
(2,909,317)

Gross profit
  
9,415,258
8,718,220

Administrative expenses
  
(9,435,263)
(8,892,936)

Operating loss
 5 
(20,005)
(174,716)

Interest receivable and similar income
 9 
42,593
42,499

Interest payable and similar expenses
 10 
(103,781)
(109,859)

Loss before tax
  
(81,193)
(242,076)

Tax on loss
 11 
7,772
43,811

Loss for the financial year
  
(73,421)
(198,265)

There was no other comprehensive income for 2025 (2024:£NIL).

Earnings before interest, tax, depreciation and amortisation (EBITDA)                          345,464          204,152


- 10 -



 
MILSOM HOTELS LIMITED
REGISTERED NUMBER:01642568


BALANCE SHEET
AS AT 31 MARCH 2025

2025
2024
Notes
£
£

Fixed assets
  

Intangible assets
 13 
22,500
27,500

Tangible assets
 14 
16,111,245
16,294,666

Investments
 15 
100
100

  
16,133,845
16,322,266

Current assets
  

Stocks
 16 
215,530
230,730

Debtors: amounts falling due after more than one year
 17 
856,806
745,908

Debtors: amounts falling due within one year
 17 
507,033
582,143

Cash at bank and in hand
 18 
13,157
22,667

  
1,592,526
1,581,448

Creditors: amounts falling due within one year
 19 
(4,961,305)
(3,972,298)

Net current liabilities
  
 
 
(3,368,779)
 
 
(2,390,850)

Total assets less current liabilities
  
12,765,066
13,931,416

Creditors: amounts falling due after more than one year
 20 
(280,900)
(1,228,015)

Provisions for liabilities
  

Deferred tax
 22 
(2,430,643)
(2,446,457)

Net assets
  
10,053,523
10,256,944


Capital and reserves
  

Called up share capital 
 23 
7,000
7,000

Revaluation reserve
 24 
5,533,856
5,533,856

Profit and loss account
 24 
4,512,667
4,716,088

  
10,053,523
10,256,944



- 11 -



 
MILSOM HOTELS LIMITED
REGISTERED NUMBER:01642568

    
BALANCE SHEET (CONTINUED)
AS AT 31 MARCH 2025

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 18 September 2025.



P Milsom
Director

The notes on pages 17 to 36 form part of these financial statements.


- 12 -



 
MILSOM HOTELS LIMITED
 


STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025


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

£
£
£
£


At 1 April 2023
7,000
5,533,856
5,044,353
10,585,209



Loss for the year
-
-
(198,265)
(198,265)

Dividends: Equity capital
-
-
(130,000)
(130,000)



At 1 April 2024
7,000
5,533,856
4,716,088
10,256,944



Loss for the year
-
-
(73,421)
(73,421)

Dividends: Equity capital
-
-
(130,000)
(130,000)


At 31 March 2025
7,000
5,533,856
4,512,667
10,053,523



- 13 -



 
MILSOM HOTELS LIMITED
 


STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025

2025
2024
£
£

Cash flows from operating activities

Loss for the financial year
(73,421)
(198,265)

Adjustments for:

Amortisation of intangible assets
5,000
2,500

Depreciation of tangible assets
360,469
368,768

Loss on disposal of tangible assets
-
7,600

Interest paid
103,781
109,859

Interest received
(42,593)
(42,499)

Taxation charge
(7,772)
(43,811)

Decrease in stocks
15,200
38,753

Decrease/(increase) in debtors
75,110
(186,096)

(Increase)/decrease in amounts owed by joint ventures
(110,898)
7,633

(Decrease) in creditors
(71,170)
(50,862)

Corporation tax received/(paid)
-
(19)

Net cash generated from operating activities

253,706
13,561


Cash flows from investing activities

Purchase of intangible fixed assets
-
(25,000)

Purchase of tangible fixed assets
(177,048)
(324,138)

Interest received
42,593
42,499

HP interest paid
(181)
(507)

Net cash from investing activities

(134,636)
(307,146)

Cash flows from financing activities

Repayment of bank loans
(219,837)
(39,629)

Other new loans
300,000
100,000

Repayment of finance leases
(12,156)
(17,885)

Dividends paid
(130,000)
(130,000)

Interest paid
(103,600)
(109,352)

Net cash used in financing activities
(165,593)
(196,866)

Net (decrease) in cash and cash equivalents
(46,523)
(490,451)

- 14 -



 
MILSOM HOTELS LIMITED
 


STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025


2025
2024

£
£



Cash and cash equivalents at beginning of year
(376,576)
113,875

Cash and cash equivalents at the end of year
(423,099)
(376,576)


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
13,157
22,667

Bank overdrafts
(436,256)
(399,243)


The notes on pages 17 to 36 form part of these financial statements.


- 15 -



 
MILSOM HOTELS LIMITED
 


ANALYSIS OF NET DEBT
FOR THE YEAR ENDED 31 MARCH 2025






At 1 April 2024
Cash flows
New other loans
Other non-cash changes
At 31 March 2025
£

£

£

£

£

Cash at bank and in hand

22,667

(9,510)

-

-

13,157

Bank overdrafts

(399,243)

(37,013)

-

-

(436,256)

Debt due after 1 year

(1,120,000)

-

(142,536)

1,120,000

(142,536)

Debt due within 1 year

(657,984)

514,319

(157,464)

(1,120,000)

(1,421,129)

Finance leases

(12,156)

12,156

-

-

-


(2,166,716)
479,952
(300,000)
-
(1,986,764)

The notes on pages 17 to 36 form part of these financial statements.


- 16 -



 
MILSOM HOTELS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

1.


General information

Milsom Hotels Limited (the "Company") is a private company limited by shares, domiciled and incorporated in England and Wales. The address of the registered office is 5th Floor, 167-169 Great Portland Street, London, England, W1W 5PF. The principal places of business are the locations of the Milsom hotels and restaurants.

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 functional currency is Sterling (£).
The Company has not prepared consolidated financial statements on the basis that its subsidiaries are not material and have been dormant for the current and preceding periods.

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

The following principal accounting policies have been applied:

 
2.2

Going concern

In making their assessment the directors have noted that as the 31 March 2025, the balance sheet shows a net current liability position. This is not uncommon for a hospitality business and represents the usual balance sheet position for the Company. Consequently, the directors do not believe that the net current liability position impacts their overall assessment of going concern as outlined hereafter. The Company meets its working capital requirements through a number of separate funding arrangements, as set out in note 19. The directors have made enquiries and prepared forecasts for a period of 12 months from the date of approval of these financial statements which indicate, based upon the facilities the Company has available to it, the Company has adequate resources to continue to trade and settle its liabilities as they fall due for 12 months from the date of signing of these financial statements.
On this basis, the directors therefore continue to adopt the going concern basis in preparing the financial statements. 


- 17 -



 
MILSOM HOTELS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)

  
2.3

Turnover

Turnover is recognised to the extent that it is probable that the economic benefits will flow to the Company 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 Company has the following revenue recognition policies:
Food and drink sales are recognised on the date that goods are supplied to customers.
Hotel sales are recognised on the date that customers stay in the accommodation.
Function sales are recognised on the date that the event takes place.
Turnover excludes income received in advance of events that take place after the balance sheet date. These amounts are recognised in deferred income and released to the profit and loss account when the event takes place.

  
2.4

Intangible assets

Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value 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 over 10 years to the statement of comprehensive income over its useful economic life.

 
2.5

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.

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, on a reducing balance basis.

Depreciation is provided on the following basis:

Freehold property
-
no depreciation charged (see note 3)
Motor vehicles
-
25% reducing balance
Fixtures and fittings
-
12.5% - 25% reducing balance

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.


- 18 -



 
MILSOM HOTELS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)

 
2.6

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

 
2.7

Associates and joint ventures

Associates and Joint Ventures are held at cost less impairment.

  
2.8

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. 
At each balance sheet 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.

 
2.9

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.10

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 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 Company's cash management.

 
2.11

Financial instruments

The Company has elected to apply the provisions of Section 11 “Basic Financial Instruments” of FRS 102 to all of its financial instruments.

Financial instruments are recognised in the Company's balance sheet when the Company becomes party to the contractual provisions of the instrument.

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include trade and other receivables, cash and bank balances, are initially measured at their transaction price including transaction costs and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, unless the arrangement constitutes a financing transaction, where the transaction is measured at the

- 19 -



 
MILSOM HOTELS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)


2.11
Financial instruments (continued)

present value of the future receipts discounted at a market rate of interest.

Discounting is omitted where the effect of discounting is immaterial. The Company's cash and cash equivalents, trade and most other debtors due with the operating cycle fall into this category of financial instruments.

Impairment of financial assets

Financial assets are assessed for indicators of impairment at each reporting date.

Financial assets are impaired when events, subsequent to their initial recognition, indicate the estimated future cash flows derived from the financial asset(s) have been adversely impacted. The impairment loss will be the difference between the current carrying amount and the present value of the future cash flows at the asset(s) original effective interest rate.

If there is a favourable change in relation to the events surrounding the impairment loss then the impairment can be reviewed for possible reversal. The reversal will not cause the current carrying amount to exceed the original carrying amount had the impairment not been recognised. The impairment reversal is recognised in the profit or loss.

Basic financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the Company after the deduction of all its liabilities.

Basic financial liabilities, which include trade and other payables, bank loans and other loans are initially measured at their transaction price after transaction costs. When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Discounting is omitted where the effect of discounting is immaterial.

Debt instruments are subsequently carried at their amortised cost using the effective interest rate method.

Trade creditors are obligations to pay for goods and services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the payment is due within one year. If not, they represent non-current liabilities. Trade creditors are initially recognised at their transaction price and subsequently are measured at amortised cost using the effective interest method. Discounting is omitted where the effect of discounting is immaterial.

Derecognition of financial assets

Financial assets are derecognised when their contractual right to future cash flow expire, or are settled, or when the Company transfers the asset and substantially all the risks and rewards of ownership to another party. If significant risks and rewards of ownership are retained after the transfer to another party, then the Company will continue to recognise the value of the portion of the risks and rewards retained.


- 20 -



 
MILSOM HOTELS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)


2.11
Financial instruments (continued)

Derecognition of financial liabilities

Financial liabilities are derecognised when the Company's contractual obligations expire or are discharged or cancelled.

 
2.12

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.

 
2.13

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.

Dividends on shares recognised as liabilities are recognised as expenses and classified within interest payable.

 
2.14

Operating leases: the Company as lessee

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

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
2.15

Pensions

Defined contribution pension plan

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

 
2.16

Interest income

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

 
2.17

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.


- 21 -



 
MILSOM HOTELS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)

 
2.18

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 balance sheet date in the countries where the Company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet 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; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

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 balance sheet date.



3.


Judgements in applying accounting policies and key sources of estimation uncertainty

Preparation of the financial statements requires management to make significant judgements and estimates. The items in the financial statements where these judgements and estimates have been made include: 
Depreciation on freehold property
Depreciation is not charged on freehold property because the directors are of the opinion that the depreciation charge and accumulated depreciation are immaterial as the expected residual value of the properties are not significantly different to the carrying value and the company maintains all its properties in a good state of repair.
Recoverability of amounts owed by a joint venture
The directors have performed an assessment with regards to the amount outstanding from a joint venture. From this assessment, no concerns have been identified with regards to it being recoverable. Furthermore, it is not anticipated to be recovered within 12 months of the balance sheet date and hence the classification of the debt is shown as falling due after more than one year.


- 22 -



 
MILSOM HOTELS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

4.


Turnover

An analysis of turnover by class of business is as follows:


2025
2024
£
£

Food and drink
9,769,414
9,275,664

Accommodation
1,740,122
1,377,163

Other ancillary turnover
967,327
974,710

12,476,863
11,627,537


All turnover arose within the United Kingdom.


5.


Operating loss

The operating loss is stated after charging:

2025
2024
£
£

Depreciation of tangible fixed assets
360,469
368,768

Amortisation of intangible fixed assets
5,000
2,500

Other operating lease rentals
78,705
74,336


6.


Auditor's remuneration

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


2025
2024
£
£

Fee payable for the audit of the Company's financial statements
16,960
16,000

- 23 -



 
MILSOM HOTELS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

7.


Employees

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


2025
2024
£
£



Wages and salaries
4,632,169
4,272,026

Social security costs
407,272
337,857

Cost of defined contribution scheme
195,659
142,617

5,235,100
4,752,500

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


        2025
        2024
            No.
            No.







Office and management
25
38



Restaurant, kitchen and hotel
159
156

184
194


8.


Directors' remuneration

2025
2024
£
£

Directors' emoluments
418,256
353,516

Company contributions to defined contribution pension schemes
55,142
39,308

473,398
392,824


During the year retirement benefits were accruing to 3 directors (2024 - 3) in respect of defined contribution pension schemes.

The highest paid director received remuneration of £193,120 (2024 - £146,827).

The value of the Company's contributions paid to a defined contribution pension scheme in respect of the highest paid director amounted to £20,000 (2024 - £9,167).

Key management personnel compensation equates to directors' remuneration. There are no members of key management other than the directors.


- 24 -



 
MILSOM HOTELS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

9.


Interest receivable

2025
2024
£
£


Other interest receivable
42,593
42,499


10.


Interest payable and similar expenses

2025
2024
£
£


Bank interest payable
47,600
43,177

Other loan interest payable
-
6,008

Preference share dividends
56,000
60,167

Finance leases and hire purchase contracts
181
507

103,781
109,859


11.


Taxation


2025
2024
£
£

Corporation tax


Current tax on profits for the year
8,042
-

Adjustments in respect of previous periods
-
19


Deferred tax


Origination and reversal of timing differences
(15,814)
(43,830)

Total deferred tax
(15,814)
(43,830)


Taxation on loss on ordinary activities
(7,772)
(43,811)

- 25 -



 
MILSOM HOTELS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
 
11.Taxation (continued)


Factors affecting tax charge for the year

The tax assessed for the year is higher than (2024 - higher than) the standard rate of corporation tax in the UK of 25% (2024 - 25%). The differences are explained below:

2025
2024
£
£


Loss on ordinary activities before tax
(81,193)
(242,076)


Loss on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2024 - 25%)
(20,298)
(60,519)

Effects of:


Non-tax deductible amortisation of goodwill and impairment
1,250
14,350

Expenses not deductible for tax purposes
11,810
19

Adjustments to tax charge in respect of prior periods
(130)
-

Increase or decrease in pension fund prepayment leading to an increase (decrease) in tax
910
-

Other differences leading to a decrease in the tax charge
-
2,339

Marginal relief
(1,314)
-

Total tax charge for the year
(7,772)
(43,811)


Factors that may affect future tax charges

There were no factors that may affect future tax charges.


12.


Dividends

2025
2024
£
£


Dividends - Ordinary
130,000
130,000


Dividends - Preference
56,000
60,167

186,000
190,167


- 26 -



 
MILSOM HOTELS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

13.


Intangible assets




Goodwill

£



Cost


At 1 April 2024
50,000



At 31 March 2025

50,000



Amortisation


At 1 April 2024
22,500


Charge for the year
5,000



At 31 March 2025

27,500



Net book value



At 31 March 2025
22,500



At 31 March 2024
27,500




- 27 -



 
MILSOM HOTELS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

14.


Tangible fixed assets





Freehold property
Motor vehicles
Fixtures and fittings
Total

£
£
£
£



Cost or valuation


At 1 April 2024
13,850,434
306,062
6,682,956
20,839,452


Additions
-
-
177,048
177,048



At 31 March 2025

13,850,434
306,062
6,860,004
21,016,500



Depreciation


At 1 April 2024
125,000
130,463
4,289,323
4,544,786


Charge for the year
-
43,901
316,568
360,469



At 31 March 2025

125,000
174,364
4,605,891
4,905,255



Net book value



At 31 March 2025
13,725,434
131,698
2,254,113
16,111,245



At 31 March 2024
13,725,434
175,599
2,393,633
16,294,666

The land and buildings were revalued at 31 March 2015 by Frank Knight LLP (Chartered Surveyors), independent valuers not connected with the Company, on a fair value basis. The valuation was based on recent market transactions on an arm's length basis for similar properties. The valuation has been used as the deemed cost upon transition to FRS 102.

The net book value of assets held under finance leases or hire purchase contracts, included above, are as follows:


2025
2024
£
£



Motor vehicles
-
30,164


- 28 -



 
MILSOM HOTELS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

15.


Fixed asset investments





Investments in associates

£



Cost or valuation


At 1 April 2024
100



At 31 March 2025
100





Subsidiary undertakings


The following were associates of the Company:


Name

Registered office

Principal activity

Class of shares

Holding

The Pier at Harwich 
Limited
Le Talbooth Gun Hill, Dedham, Colchester, England, CO7 6HP
Dormant
Ordinary
100%
Le Talbooth Dedham Limited
Le Talbooth Gun Hill, Dedham, Colchester, England, CO7 6HP
Dormant
Ordinary
100%

The aggregate of the share capital and reserves as at 31 March 2025 and of the profit or loss for the year ended on that date for the subsidiary undertakings were £nil for both subsidiaries.


- 29 -



 
MILSOM HOTELS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

Participating interests


The following was a joint venture of the Company:


Name

Registered office

Principal activity

Holding

Kesgrave Hall Limited
Fifth Floor, 167-169 Great Portland Street, London, England, W1W 5PF
Hotel and restaurant
50%

The below disclosures in respect of the joint venture were taken directly from the most recent audited financial statements of Kesgrave Hall Limited for the year ended 31 March 2024. 


Joint ventures

31 March 2024
31 March 2023
        £
        £
Fixed assets

11,377,370

10,566,593
 
Current assets

239,423

435,339
 
Creditors: Amounts falling due within one year

(1,877,129)

(1,134,008)
 
Creditors: Amounts falling due after one year

(5,498,231)

(5,474,272)
 
Provisions

(1,036,490)

(1,005,025)
 
Net assets


3,204,943

3,388,627
 
Net assets attributable to the company


1,602,472

1,694,314
 


 
Turnover

4,180,369

4,133,266
 
Net expenses

(4,371,869)

(4,038,766)
 
(Loss)/profit before taxation

(191,500)

94,500
 
Taxation

43,431

(192,937)
 
(Loss) for the year

(148,069)

(98,437)
 
Other comprehensive income

(35,615)

(90,785)
 
Total comprehensive income


(183,684)

(189,222)
 
Total comprehensive income for the year attributable to the company


(91,842)

(94,611)
 


 


- 30 -



 
MILSOM HOTELS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

16.


Stocks

2025
2024
£
£

Raw materials and consumables
215,530
230,730



17.


Debtors

2025
2024
£
£

Due after more than one year

Due from participating interests
856,806
745,908


2025
2024
£
£

Due within one year

Trade debtors
83,986
162,234

Other debtors
218,307
200,913

Prepayments and accrued income
204,740
218,996

507,033
582,143



18.


Cash and cash equivalents

2025
2024
£
£

Cash at bank and in hand
13,157
22,667

Less: bank overdrafts
(436,256)
(399,243)



- 31 -



 
MILSOM HOTELS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

19.


Creditors: Amounts falling due within one year

2025
2024
£
£

Bank overdrafts
436,256
399,243

Bank loans
97,998
460,371

Trade creditors
922,140
926,605

Corporation tax
8,042
-

Other taxation and social security
156,485
94,346

Obligations under finance lease and hire purchase contracts
-
12,156

Other creditors
237,075
254,756

Accruals and deferred income
1,983,309
1,824,821

Share capital treated as debt
1,120,000
-

4,961,305
3,972,298


Disclosure of the terms and conditions attached to the non-equity shares is made in note 23.

The bank overdrafts and loans are secured by legal charges over the Company's freehold property and by fixed and floating charges over the company's assets.
Amounts due under finance leases and hire purchase contracts are secured over the assets to which they relate. In 2025 all finance leases and hire purchase contracts were repaid. 


20.


Creditors: Amounts falling due after more than one year

2025
2024
£
£

Bank loans
142,536
-

Accruals and deferred income
138,364
108,015

Share capital treated as debt
-
1,120,000

280,900
1,228,015


The bank overdrafts and loans are secured by legal charges over the Company's freehold property and by fixed and floating charges over the Company's assets.


- 32 -



 
MILSOM HOTELS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

21.


Loans


Analysis of the maturity of loans is given below:


2025
2024
£
£

Amounts falling due within one year

Bank loans
97,998
460,371

Amounts falling due 1-2 years

Bank loans
105,721
-

Amounts falling due 2-5 years

Bank loans
36,815
-


240,534
460,371


The bank loans attract interest at a rate of 2.40% above the Bank of England base rate. The bank loans are repayable in instalments over a 3 year term.


22.


Deferred taxation




2025
2024


£

£






At beginning of year
(2,446,457)
(2,490,287)


Charged to profit or loss
15,814
43,830



At end of year
(2,430,643)
(2,446,457)

The provision for deferred taxation is made up as follows:

2025
2024
£
£


Accelerated capital allowances
(558,999)
(574,813)

Revaluations
(1,871,644)
(1,871,644)

(2,430,643)
(2,446,457)


The deferred tax liability relating to the revaluation of freehold land and buildings set out above is expected to reverse only when the assets are sold as they have an indefinite useful economic life.


- 33 -



 
MILSOM HOTELS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

23.


Share capital

2025
2024
£
£
Shares classified as equity

Allotted, called up and fully paid



6,900 Ordinary shares of £1.00 each
6,900
6,900
50 Ordinary A shares of £1.00 each
50
50
50 Ordinary B shares of £1.00 each
50
50

7,000

7,000

Each class of share carries their own right to participate in approved income distributions however otherwise rank pari-passu.

2025
2024
£
£
Shares classified as debt

Allotted, called up and fully paid



1,120,000 (2024 - 1,120,000) Preference shares of £1.00 each
1,120,000
1,120,000


The preference shares are redeemable via an option at the shareholders discretion on any date following 2 years from the date of issue. There is no premium payable upon redemption.
The preference shares are entitled to a cumulative preferential dividend payable at a rate of 5% payable quarterly in arrears. On winding up, the preference shares rank ahead of any ordinary shares and will be repaid at par.


24.


Reserves

Revaluation reserve

The revaluation reserve represents the cumulative revaluation gains and losses in respect of land and buildings. The reserve is stated net of associated deferred tax movements.

Profit and loss account

The profit and loss account represents the Company's accumulated profits which are available for distribution to shareholders.


- 34 -



 
MILSOM HOTELS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

25.


Contingent liabilities

During the prior year, the Company entered into a cross company guarantee which covered any borrowings provided by Barclays Bank Plc to Milsom People Limited, a company under common control. At the year end, Milsom People Limited had borrowings amounting to £NIL.


26.


Pension commitments

The Company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Company in an independently administered fund. The pension cost charge represents contributions payable by the Company to the fund and amounted to £195,659 (2024 - £142,617). Contributions totalling £19,847 (2024 - £16,208) were payable to the fund at the balance sheet date.


27.


Commitments under operating leases

At 31 March 2025 the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:

2025
2024
£
£


Not later than 1 year
82,884
78,957

Later than 1 year and not later than 5 years
33,137
56,387

Later than 5 years
5,625
13,125

121,646
148,469


- 35 -



 
MILSOM HOTELS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

28.


Related party transactions

At the year end, the Company was due an amount of £856,806 (2024 - £745,908) from its joint venture. The loan element of the balance attracts interest at a rate of 5% per annum. During the year, the Company received interest on the loan of £41,250 (2024 - £37,500). At the year end, £78,750 remains outstanding (2024 - £37,500).
At the year end, the Company was due an amount of £50,911 (2024 - £132,946) from its joint venture Company in respect of a trade debtor balance. During the year the Company made sales to its joint venture company of £138,090 (2024 - £127,245).
During the year, the Company made purchases totalling £920,486 (2024 - £639,490) from a company under common control. The Company received management charge income of £34,000 (2024 - £40,000). At the year end, the Company owed an amount of £132,960 (2024 - £45,606). 
Transactions with directors 
At the year end, the Company owed amounts totalling £16,369 to the directors (2024 - Company was owed £10,918 by one of the directors). The maximum overdrawn loan account balance during the year was £11,725 (2024 - £23,053).
During the year, the Company paid no interest on the loans from directors (2024 - £Nil).
During the year, the Company purchased fixed assets totalling £Nil (2024 - £25,000) from a director. 
During the year, dividends were payable on ordinary shares to the directors of £84,348 (2024 - £84,348).
During the year, dividends were payable on ordinary shares to close family members of the directors of £30,000 (2024 - £30,000).
During the year, salaries of £14,119 (2024 - £Nil) were paid to close family members of the directors.
At the year end, the Company owed an amount of £186,762 (2024 - £197,613) to close family members of the directors. The amount attracts interest at 4% per annum. During the year, the Company paid interest on the amount of £7,837 (2024 - £7,820).


29.


Controlling party

P Milsom is considered to be the ultimate controlling party by virtue of his majority ownership of voting rights.

 

- 36 -