IRIS Accounts Production v25.2.0.378 06481221 Board of Directors 1.1.24 31.12.24 31.12.24 Medium entities true true false true true false false true false These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. Fair value model Ordinary 1.00000 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh064812212023-12-31064812212024-12-31064812212024-01-012024-12-31064812212022-12-31064812212023-01-012023-12-31064812212023-12-3106481221ns15:EnglandWales2024-01-012024-12-3106481221ns14:PoundSterling2024-01-012024-12-3106481221ns10:Director12024-01-012024-12-3106481221ns10:PrivateLimitedCompanyLtd2024-01-012024-12-3106481221ns10:MediumEntities2024-01-012024-12-3106481221ns10:Audited2024-01-012024-12-3106481221ns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-01-012024-12-3106481221ns10:Medium-sizedCompaniesRegimeForAccounts2024-01-012024-12-3106481221ns10:FullAccounts2024-01-012024-12-3106481221ns10:OrdinaryShareClass12024-01-012024-12-31064812211ns10:OrdinaryShareClass12024-01-012024-12-3106481221ns10:Director22024-01-012024-12-3106481221ns10:RegisteredOffice2024-01-012024-12-310648122112024-01-012024-12-310648122112023-01-012023-12-3106481221ns5:CurrentFinancialInstruments2024-12-3106481221ns5:CurrentFinancialInstruments2023-12-3106481221ns5:Non-currentFinancialInstruments2024-12-3106481221ns5:Non-currentFinancialInstruments2023-12-3106481221ns5:ShareCapital2024-12-3106481221ns5:ShareCapital2023-12-3106481221ns5:RevaluationReserve2024-12-3106481221ns5:RevaluationReserve2023-12-3106481221ns5:CapitalRedemptionReserve2024-12-3106481221ns5:CapitalRedemptionReserve2023-12-3106481221ns5:RetainedEarningsAccumulatedLosses2024-12-3106481221ns5:RetainedEarningsAccumulatedLosses2023-12-3106481221ns5:ShareCapital2022-12-3106481221ns5:RetainedEarningsAccumulatedLosses2022-12-3106481221ns5:RevaluationReserve2022-12-3106481221ns5:CapitalRedemptionReserve2022-12-3106481221ns5:RetainedEarningsAccumulatedLosses2023-01-012023-12-3106481221ns5:RevaluationReserve2023-01-012023-12-3106481221ns5:CapitalRedemptionReserve2023-01-012023-12-3106481221ns5:ShareCapital2024-01-012024-12-3106481221ns5:RetainedEarningsAccumulatedLosses2024-01-012024-12-3106481221ns5:RevaluationReserve2024-01-012024-12-3106481221ns5:CapitalRedemptionReserve2024-01-012024-12-3106481221ns5:LeaseholdImprovements2024-01-012024-12-3106481221ns5:PlantMachinery2024-01-012024-12-3106481221ns5:MotorVehicles2024-01-012024-12-3106481221ns5:ComputerEquipment2024-01-012024-12-3106481221ns5:ReportableOperatingSegment12024-01-012024-12-3106481221ns5:ReportableOperatingSegment12023-01-012023-12-3106481221ns5:ReportableOperatingSegment22024-01-012024-12-3106481221ns5:ReportableOperatingSegment22023-01-012023-12-3106481221ns5:ReportableOperatingSegment32024-01-012024-12-3106481221ns5:ReportableOperatingSegment32023-01-012023-12-3106481221ns5:TotalReportableOperatingSegmentsIncludingAnyUnallocatedAmount2024-01-012024-12-3106481221ns5:TotalReportableOperatingSegmentsIncludingAnyUnallocatedAmount2023-01-012023-12-3106481221ns5:PlantEquipmentOtherAssetsUnderOperatingLeases2024-01-012024-12-3106481221ns5:PlantEquipmentOtherAssetsUnderOperatingLeases2023-01-012023-12-3106481221ns5:OwnedAssets2024-01-012024-12-3106481221ns5:OwnedAssets2023-01-012023-12-310648122152024-01-012024-12-310648122152023-01-012023-12-3106481221ns5:LandBuildings2023-12-3106481221ns5:LeaseholdImprovements2023-12-3106481221ns5:PlantMachinery2023-12-3106481221ns5:LandBuildings2024-01-012024-12-3106481221ns5:LandBuildings2024-12-3106481221ns5:LeaseholdImprovements2024-12-3106481221ns5:PlantMachinery2024-12-3106481221ns5:LandBuildings2023-12-3106481221ns5:LeaseholdImprovements2023-12-3106481221ns5:PlantMachinery2023-12-3106481221ns5:MotorVehicles2023-12-3106481221ns5:ComputerEquipment2023-12-3106481221ns5:MotorVehicles2024-12-3106481221ns5:ComputerEquipment2024-12-3106481221ns5:MotorVehicles2023-12-3106481221ns5:ComputerEquipment2023-12-3106481221ns5:AdditionsToInvestments2024-12-3106481221ns5:CostValuation2024-12-3106481221ns5:Subsidiary12024-01-012024-12-31064812211ns5:Subsidiary12024-01-012024-12-3106481221ns5:Subsidiary22024-01-012024-12-3106481221ns5:Subsidiary232024-01-012024-12-3106481221ns5:WithinOneYearns5:CurrentFinancialInstruments2024-12-3106481221ns5:WithinOneYearns5:CurrentFinancialInstruments2023-12-3106481221ns5:BetweenOneTwoYearsns5:Non-currentFinancialInstruments2024-12-3106481221ns5:BetweenOneTwoYearsns5:Non-currentFinancialInstruments2023-12-3106481221ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2024-12-3106481221ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2023-12-3106481221ns5:WithinOneYear2024-12-3106481221ns5:WithinOneYear2023-12-3106481221ns5:BetweenOneFiveYears2024-12-3106481221ns5:BetweenOneFiveYears2023-12-3106481221ns5:MoreThanFiveYears2024-12-3106481221ns5:MoreThanFiveYears2023-12-3106481221ns5:AllPeriods2024-12-3106481221ns5:AllPeriods2023-12-3106481221ns5:Secured2024-12-3106481221ns5:Secured2023-12-3106481221ns5:DeferredTaxation2023-12-3106481221ns5:DeferredTaxation2024-01-012024-12-3106481221ns5:DeferredTaxation2024-12-3106481221ns10:OrdinaryShareClass12024-12-3106481221ns5:RetainedEarningsAccumulatedLosses2023-12-3106481221ns5:RevaluationReserve2023-12-3106481221ns5:CapitalRedemptionReserve2023-12-31
REGISTERED NUMBER: 06481221 (England and Wales)















ALL SAINTS HOTELS LIMITED

STRATEGIC REPORT,

REPORT OF THE DIRECTORS AND

FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2024






ALL SAINTS HOTELS LIMITED (REGISTERED NUMBER: 06481221)






CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024




Page

Company Information 1

Strategic Report 2

Report of the Directors 3

Report of the Independent Auditors 4 to 6

Income Statement 7

Other Comprehensive Income 8

Statement of Financial Position 9

Statement of Changes in Equity 10

Statement of Cash Flows 11

Notes to the Statement of Cash Flows 12

Notes to the Financial Statements 13 to 23


ALL SAINTS HOTELS LIMITED

COMPANY INFORMATION
FOR THE YEAR ENDED 31 DECEMBER 2024







DIRECTORS: M J Thurlby
Mrs S Thurlby





REGISTERED OFFICE: The Crown Hotel
6 All Saints Place
Stamford
Lincolnshire
PE9 2AG





REGISTERED NUMBER: 06481221 (England and Wales)





AUDITORS: Duncan & Toplis Audit Limited, Statutory Auditor
14 All Saints Street
Stamford
Lincolnshire
PE9 2PA

ALL SAINTS HOTELS LIMITED (REGISTERED NUMBER: 06481221)

STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024

The directors present their strategic report for the year ended 31 December 2024.

REVIEW OF BUSINESS
The directors aim to present a balanced and comprehensive review of the development and performance of the business during the year and its position at the year end. The review is consistent with the size and the non-complex nature of the business and is written in the context of the risks and uncertainties faced. The directors consider the key performance and business performance indicators as being those that represent the financial performance and strength of the company as a whole. These are viewed as being revenue, gross profit and net profit.

The results for the year and financial position of the company are as shown in the annexed financial statements:

2024 2023 Change
£'000 £'000 %
Revenue 4,952 4,236 16.9%
Gross profit 3,573 3,129 14.2%
Gross profit percentage 72.2% 73.9% (1.7)%
Net profit before taxation and exceptionals 313 257 21.8%
Net profit before taxation / sales percentage 6.3% 6.1% 0.2%


The Crown Hotel, Paten & Co and The Tobie Norris maintain prime positions in the town of Stamford and uphold strong reputations. The company has a strong asset base which will enable investment as opportunities arise.

PRINCIPAL RISKS AND UNCERTAINTIES
The main risks arising from the company's activities are liquidity risk and interest rate risk.

Liquidity risk
The company seeks to manage financial risk by ensuring sufficient liquidity is available to meet foreseeable needs and to invest cash assets safely and profitably. Short term flexibility can be achieved by overdraft facilities.

Interest rate risk
The company finances its operations through bank borrowings. The company's exposure to interest rate fluctuations on its borrowings is managed by the use of both fixed and variable rate facilities.

ON BEHALF OF THE BOARD:





M J Thurlby - Director


23 September 2025

ALL SAINTS HOTELS LIMITED (REGISTERED NUMBER: 06481221)

REPORT OF THE DIRECTORS
FOR THE YEAR ENDED 31 DECEMBER 2024

The directors present their report with the financial statements of the company for the year ended 31 December 2024.

PRINCIPAL ACTIVITIES
The principal activities of the company in the year under review were those of running public houses and a hotel.

DIVIDENDS
No dividends will be distributed for the year ended 31 December 2024.

DIRECTORS
M J Thurlby has held office during the whole of the period from 1 January 2024 to the date of this report.

Other changes in directors holding office are as follows:

Mrs S Thurlby - appointed 11 October 2024

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Strategic Report, the Report of the Directors 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 United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). 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 and then apply them consistently;
-make judgements 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 enable them to ensure that the financial statements comply with the Companies Act 2006. They 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.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the company's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

ON BEHALF OF THE BOARD:





M J Thurlby - Director


23 September 2025

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
ALL SAINTS HOTELS LIMITED

Opinion
We have audited the financial statements of All Saints Hotels Limited (the 'company') for the year ended 31 December 2024 which comprise the Income Statement, Other Comprehensive Income, Statement of Financial Position, Statement of Changes in Equity, Statement of Cash Flows and Notes to the Statement of Cash Flows, Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:
-give a true and fair view of the state of the company's affairs as at 31 December 2024 and of its profit for the year then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the 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 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.

Other information
The directors are responsible for the other information. The other information comprises the information in the Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

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.

In connection with our audit of the financial statements, 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 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 the audit:
- the information given in the Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Strategic Report and the Report of the Directors 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 Report of the Directors.

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:
- 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.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
ALL SAINTS HOTELS LIMITED


Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page three, 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 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.

Auditors' responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

We have 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, knowledge of the sector, a review of regulatory and legal correspondence and through discussions with the director and other management obtained as part of the work required by auditing standards. We have also discussed with the director and other management the policies and procedures relating to compliance with laws and regulations. We communicated laws and regulations throughout the team and remained alert to any indications of non-compliance throughout the audit. The potential impact of different laws and regulations varies considerably.

Firstly, the company is subject to laws and regulations that directly impact the financial statements (for example financial reporting legislation) and we have assessed the extent of compliance with such laws as part of our financial statements audit. We evaluated management's incentives and opportunities for fraudulent manipulation of the financial statements (including risk of override of controls) and determined that the principal risks were related to management bias in accounting estimates as well as the risk of inappropriate journal entries to increase reported profitability. Audit procedures performed by the engagement team included the identification and testing of unusual material journal entries and challenging management on key estimates, assumptions and judgements made in the preparation of the financial statements. We carried out substantive tests on accounting estimates, including reviewing the methods and data used by management to make those estimates, reperforming the calculation and reviewing the outcome of current year estimates since the financial reporting date.

Secondly, the company is subject to other laws and regulations where the consequence for non-compliance could have a material effect on the amounts or disclosures in the financial statements. We identified the following areas as those most likely to have such an effect: Alcohol licensing, food hygiene standards and employment law. Auditing standards limit the required audit procedures to identify non-compliance with these laws and regulations to enquiry of the director and other management and inspection. Through these procedures, if we became aware of any non-compliance, we considered the impact on the procedures performed on the related financial statements items.

Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. The further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it. As with any audit, there is a greater risk of non-detection of irregularities as these may involve collusion, international omissions of the override of internal controls. We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations.

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 Report of the Auditors.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
ALL SAINTS HOTELS LIMITED


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 a Report of the Auditors 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.




Sally-Anne Hurn FCA (Senior Statutory Auditor)
for and on behalf of Duncan & Toplis Audit Limited, Statutory Auditor
14 All Saints Street
Stamford
Lincolnshire
PE9 2PA

24 September 2025

ALL SAINTS HOTELS LIMITED (REGISTERED NUMBER: 06481221)

INCOME STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024

2024 2023
Notes £    £   

REVENUE 3 4,952,433 4,236,440

Cost of sales 1,379,064 1,107,167
GROSS PROFIT 3,573,369 3,129,273

Administrative expenses 3,110,775 2,724,418
462,594 404,855

Other operating income 4 45,202 51,254
OPERATING PROFIT 6 507,796 456,109

Distribution in specie received 7 5,745,462 -
6,253,258 456,109

Interest receivable and similar income 2,084 -
6,255,342 456,109

Interest payable and similar expenses 8 197,053 199,297
PROFIT BEFORE TAXATION 6,058,289 256,812

Tax on profit 9 87,450 77,866
PROFIT FOR THE FINANCIAL YEAR 5,970,839 178,946

ALL SAINTS HOTELS LIMITED (REGISTERED NUMBER: 06481221)

OTHER COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024

2024 2023
Notes £    £   

PROFIT FOR THE YEAR 5,970,839 178,946


OTHER COMPREHENSIVE INCOME
Revaluation of freehold property 2,509,683 -
Income tax relating to other comprehensive
income

(149,476

)

-
OTHER COMPREHENSIVE INCOME FOR THE YEAR,
NET OF INCOME TAX

2,360,207

-
TOTAL COMPREHENSIVE INCOME FOR THE YEAR 8,331,046 178,946

ALL SAINTS HOTELS LIMITED (REGISTERED NUMBER: 06481221)

STATEMENT OF FINANCIAL POSITION
31 DECEMBER 2024

2024 2023
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 10 10,192,463 5,162,479
Investments 11 101 -
Investment property 12 2,437,185 2,432,933
12,629,749 7,595,412

CURRENT ASSETS
Stocks 13 82,859 39,519
Debtors 14 503,964 178,234
Cash at bank and in hand 485,577 203,484
1,072,400 421,237
CREDITORS
Amounts falling due within one year 15 1,204,624 3,979,448
NET CURRENT LIABILITIES (132,224 ) (3,558,211 )
TOTAL ASSETS LESS CURRENT LIABILITIES 12,497,525 4,037,201

CREDITORS
Amounts falling due after more than one year 16 (2,164,247 ) (2,365,713 )

PROVISIONS FOR LIABILITIES 21 (451,407 ) (120,763 )
NET ASSETS 9,881,871 1,550,725

CAPITAL AND RESERVES
Called up share capital 22 600 500
Revaluation reserve 23 1,853,820 -
Capital redemption reserve 23 500 500
Retained earnings 23 8,026,951 1,549,725
SHAREHOLDERS' FUNDS 9,881,871 1,550,725

The financial statements were approved by the Board of Directors and authorised for issue on 23 September 2025 and were signed on its behalf by:





M J Thurlby - Director


ALL SAINTS HOTELS LIMITED (REGISTERED NUMBER: 06481221)

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024

Called up Capital
share Retained Revaluation redemption Total
capital earnings reserve reserve equity
£    £    £    £    £   
Balance at 1 January 2023 500 1,370,779 - 500 1,371,779

Changes in equity
Total comprehensive income - 178,946 - - 178,946
Balance at 31 December 2023 500 1,549,725 - 500 1,550,725

Changes in equity
Issue of share capital 100 - - - 100
Total comprehensive income - 5,970,839 2,360,207 - 8,331,046
Transfer (1) - 1,015,421 (1,015,421 ) - -
Transfer (2) - (509,034 ) 509,034 - -
Balance at 31 December 2024 600 8,026,951 1,853,820 500 9,881,871

ALL SAINTS HOTELS LIMITED (REGISTERED NUMBER: 06481221)

STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024

2024 2023
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 898,078 1,219,104
Interest paid (197,053 ) (199,297 )
Tax paid (54,691 ) (63,232 )
Net cash from operating activities 646,334 956,575

Cash flows from investing activities
Purchase of tangible fixed assets (296,900 ) (322,627 )
Purchase of fixed asset investments (100 ) -
Purchase of investment property (4,252 ) (333,046 )
Cash acquired from investment addition 179,460 -
Interest received 2,084 -
Net cash from investing activities (119,708 ) (655,673 )

Cash flows from financing activities
Capital loan repayments (195,616 ) (167,669 )
Amount introduced by directors - 326,706
Amount withdrawn by directors (48,917 ) (466,904 )
Net cash from financing activities (244,533 ) (307,867 )

Increase/(decrease) in cash and cash equivalents 282,093 (6,965 )
Cash and cash equivalents at beginning of year 2 203,484 210,449

Cash and cash equivalents at end of year 2 485,577 203,484

ALL SAINTS HOTELS LIMITED (REGISTERED NUMBER: 06481221)

NOTES TO THE STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024

1. RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS

2024 2023
£    £   
Profit before taxation 6,058,289 256,812
Depreciation charges 136,058 230,119
Distribution in specie received (5,745,462 ) -
Finance costs 197,053 199,297
Finance income (2,084 ) -
643,854 686,228
Increase in stocks (13,406 ) (7,376 )
Decrease in trade and other debtors 98,480 1,342
Increase in trade and other creditors 169,150 538,910
Cash generated from operations 898,078 1,219,104

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Statement of Cash Flows in respect of cash and cash equivalents are in respect of these Statement of Financial Position amounts:

Year ended 31 December 2024
31.12.24 1.1.24
£    £   
Cash and cash equivalents 485,577 203,484
Year ended 31 December 2023
31.12.23 1.1.23
£    £   
Cash and cash equivalents 203,484 210,449


3. ANALYSIS OF CHANGES IN NET DEBT

At 1.1.24 Cash flow At 31.12.24
£    £    £   
Net cash
Cash at bank and in hand 203,484 282,093 485,577
203,484 282,093 485,577
Debt
Debts falling due within 1 year (194,847 ) (5,850 ) (200,697 )
Debts falling due after 1 year (2,365,713 ) 201,466 (2,164,247 )
(2,560,560 ) 195,616 (2,364,944 )
Total (2,357,076 ) 477,709 (1,879,367 )

ALL SAINTS HOTELS LIMITED (REGISTERED NUMBER: 06481221)

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

1. STATUTORY INFORMATION

All Saints Hotels Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

The presentation currency of the financial statements is the Pound Sterling (£).


2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared on a going concern basis under the historical cost convention, modified to include certain items at fair value.

Consolidated financial statements
These financial statements contain information about All Saints Hotels Limited as an individual company only and do not contain consolidated information as the parent of a group. The company has taken advantage of the exemption under section 402 of the Companies Act 2006 not to prepare consolided financial statements due to its subsidiaries being excluded on the grounds of immateriality.

Going concern
At the financial reporting date the company had net current liabilities however the directors consider the financial statements should be prepared on a going concern basis because:
- In their opinion, the company's bankers will continue to support the company for the foreseeable future.
- In their opinion, the company will continue to achieve profitability in future periods.

Revenue
Revenue is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Food and drink revenue is recgonised at the point of sale. Accomodation and room hire income is recognised over the period in which services were provided.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Improvements to leasehold property - Straight line over the term of the lease
Fixtures, fittings and equipment - 25% on reducing balance and 20% on reducing balance
Motor vehicles - 25% on reducing balance
Computer equipment - 33% on cost

Tangible fixed assets are stated at cost (or deemed cost) or valuation less accumulated depreciation and accumulated impairment losses. Cost includes costs directly attributable to making the asset capable of operating as intended.

The company has adopted a policy of revaluing freehold property. The revalued amounts equate to the fair value at the date of the revaluation, less any depreciation or impairment losses subsequently accumulated. Revaluations are carried out regularly so the carrying amounts do not materially differ from using the fair value at the statement of financial position date. Any revaluation increase or decrease on freehold property is recognised through other comprehensive income in the revaluation reserve.

The directors are of the opinion that the residual value of the freehold property is such that depreciation would not be material.

Investments in subsidiaries
Investments in subsidiary undertakings are recognised at cost.

Investment property
Investment property is shown at most recent valuation. Any aggregate surplus or deficit arising from changes in fair value is recognised in profit or loss.

Inventories
Inventories are stated at the lower of cost and fair value less costs to complete and sell, after making due allowances for obsolete and slow moving items. Stocks are accounted for on a first-in-first-out basis.

ALL SAINTS HOTELS LIMITED (REGISTERED NUMBER: 06481221)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024

2. ACCOUNTING POLICIES - continued

Financial instruments
The company has chosen to adopt the Sections 11 and 12 of FRS 102 in respect of financial instruments.

Basic financial assets, including trade and other debtors and cash and bank balances are initially recognised at transaction price, unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest.

At the end of each reporting period financial assets measured at amortised cost are assessed for objective evidence of impairment. If an asset is impaired the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset's original effective interest rate. The impairment loss is recognised in profit or loss.

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price.

Such assets are subsequently carried at fair value and the changes in fair value are recognised in the income statement, except that investments in equity instruments that are not publically traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Financial assets are derecognised when (a) the contractual rights to the cash flows from the asset expire or are settled, or (b) substantially all the risks and rewards of the ownership of the asset are transferred to another part or (c) control of the asset has been transferred to another party who has the practical ability to unilaterally sell the asset to an unrelated third party without imposing additional restrictions.

Basic financial liabilities, including trade and other creditors and bank loans that are classified as debt, are initially recognised at transaction price, unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future receipts discounted at a market rate of interest.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the statement of financial position date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the statement of financial position date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

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

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

ALL SAINTS HOTELS LIMITED (REGISTERED NUMBER: 06481221)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024

2. ACCOUNTING POLICIES - continued

Critical accounting judgements and key sources of estimation uncertainty
In the application of the company's accounting policies, management are required to make judgements, estimates and assumptions about the carrying value of assets and liabilities that are not readily apparent from other sources. The estimates and underlying 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 if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.

There are few critical accounting judgements or estimation uncertainty that, in the opinion of the director, will have a material effect on the financial statements. The only estimate of significance is deemed to be the fair value of investment property. For the years ended 31 December 2022 and 31 December 2023, fair value is represented by cost on the basis that the properties were recently acquired on an open market in November 2022 and April 2023 so a market valuation would not materially differ.

3. REVENUE

The revenue and profit before taxation are attributable to the principal activities of the company.

An analysis of revenue by class of business is given below:

2024 2023
£    £   
The Crown Hotel 3,264,544 3,158,227
Paten & Co 1,149,398 1,078,213
The Tobie Norris 538,491 -
4,952,433 4,236,440

4. OTHER OPERATING INCOME
2024 2023
£    £   
Rents received 44,702 35,766
Sundry receipts 500 15,488
45,202 51,254

5. EMPLOYEES AND DIRECTORS
2024 2023
£    £   
Wages and salaries 1,589,226 1,335,230
Social security costs 124,442 104,568
Other pension costs 29,625 25,768
1,743,293 1,465,566

The average number of employees during the year was as follows:
2024 2023

Management 1 1
Direct 82 77
83 78

ALL SAINTS HOTELS LIMITED (REGISTERED NUMBER: 06481221)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024

5. EMPLOYEES AND DIRECTORS - continued

2024 2023
£    £   
Directors' remuneration 6,000 -
Directors' pension contributions to money purchase schemes 133 -

6. OPERATING PROFIT

The operating profit is stated after charging:

2024 2023
£    £   
Hire of plant and machinery 1,000 86
Depreciation - owned assets 136,058 230,119
Auditors' remuneration 10,835 13,500

7. EXCEPTIONAL ITEMS
2024 2023
£    £   
Distribution in specie received 5,745,462 -

On 1 October 2024 the company acquired 100 Ordinary shares of £1 each (representing 100% of the share capital) of Knead Group Ltd now T/as All Saints Hotels Ltd, a company under the common control of the ultimate controlling party. In exchange, 100 further Ordinary shares of £1 each were issued by All Saints Hotels Limited to the ultimate controlling party, taking the total issued share capital of the company to 600 Ordinary shares of £1 each. The net assets of Knead Group Ltd now T/as All Saints Hotels Ltd were transferred to All Saints Hotels Limited by an interim distribution in specie.

8. INTEREST PAYABLE AND SIMILAR EXPENSES
2024 2023
£    £   
Bank loan interest 196,917 199,297
VAT interest 136 -
197,053 199,297

9. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
2024 2023
£    £   
Current tax:
UK corporation tax 66,804 54,691

Deferred tax 20,646 23,175
Tax on profit 87,450 77,866

ALL SAINTS HOTELS LIMITED (REGISTERED NUMBER: 06481221)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024

9. TAXATION - continued

Reconciliation of total tax charge included in profit and loss
The tax assessed for the year is lower than the standard rate of corporation tax in the UK. The difference is explained below:

2024 2023
£    £   
Profit before tax 6,058,289 256,812
Profit multiplied by the standard rate of corporation tax in the UK of 25% (2023 -
25%)

1,514,572

64,203

Effects of:
Expenses not deductible for tax purposes 9,299 1,215
Depreciation in excess of capital allowances 21 23,105
Adjustments to tax charge in respect of previous periods (76 ) -
Land remediation relief - (7,217 )
Profits to March 2023 taxed at 19% - (3,440 )
Income not taxable (1,436,366 ) -
Total tax charge 87,450 77,866

Tax effects relating to effects of other comprehensive income

2024
Gross Tax Net
£    £    £   
Revaluation of freehold property 2,509,683 (149,476 ) 2,360,207

Deferred taxation on revaluation gains is taken to a separate non-distributable reserve through other comprehensive income. The rate of deferred taxation provisions on revalued property is 25%.

10. TANGIBLE FIXED ASSETS
Improvements Fixtures,
to fittings
Freehold leasehold and
property property equipment
£    £    £   
COST OR VALUATION
At 1 January 2024 5,564,762 23,189 1,896,233
Additions 227,133 - 66,410
Revaluations 1,494,261 - -
Transfer from subsidiary 2,300,000 - 174,765
At 31 December 2024 9,586,156 23,189 2,137,408
DEPRECIATION
At 1 January 2024 1,015,421 23,189 1,285,429
Charge for year - - 131,985
Revaluation adjustments (1,015,421 ) - -
Transfer from subsidiary - - 138,000
At 31 December 2024 - 23,189 1,555,414
NET BOOK VALUE
At 31 December 2024 9,586,156 - 581,994
At 31 December 2023 4,549,341 - 610,804

ALL SAINTS HOTELS LIMITED (REGISTERED NUMBER: 06481221)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024

10. TANGIBLE FIXED ASSETS - continued

Motor Computer
vehicles equipment Totals
£    £    £   
COST OR VALUATION
At 1 January 2024 - 72,396 7,556,580
Additions - 3,357 296,900
Revaluations - - 1,494,261
Transfer from subsidiary 35,059 15,776 2,525,600
At 31 December 2024 35,059 91,529 11,873,341
DEPRECIATION
At 1 January 2024 - 70,062 2,394,101
Charge for year 1,299 2,774 136,058
Revaluation adjustments - - (1,015,421 )
Transfer from subsidiary 18,264 9,876 166,140
At 31 December 2024 19,563 82,712 1,680,878
NET BOOK VALUE
At 31 December 2024 15,496 8,817 10,192,463
At 31 December 2023 - 2,334 5,162,479

Cost or valuation at 31 December 2024 is represented by:

Improvements Fixtures,
to fittings
Freehold leasehold and
property property equipment
£    £    £   
Valuation in 2024 1,494,262 - -
Valuation in 2022 650,311 - -
Cost 7,441,583 23,189 2,137,408
9,586,156 23,189 2,137,408

Motor Computer
vehicles equipment Totals
£    £    £   
Valuation in 2024 - - 1,494,262
Valuation in 2022 - - 650,311
Cost 35,059 91,529 9,728,768
35,059 91,529 11,873,341

If freehold property had not been revalued it would have been included at the following historical cost:

2024 2023
£    £   
Cost 7,441,583 5,564,762

ALL SAINTS HOTELS LIMITED (REGISTERED NUMBER: 06481221)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024

10. TANGIBLE FIXED ASSETS - continued

Freehold property was most recently valued as follows:

Net book valueDate of valuationValuer
6,151,9721 July 2024Eddisons Limited, Chartered Surveyor
2,267,12916 September 2022Fleurets Limited, Chartered Surveyor
1,167,055N/A - held at cost*
9,586,156

In accordance with RICS valuation standards, valuations were prepared having regard to the market based evidence for similar properties sold in the local area, subject to occupational leases where relevant.

* Freehold property of value £939,922 has been valued at cost as it was recently acquired from an open market in May 2022 and so the directors do not deem that a market valuation would materially differ. Freehold property of value £227,133 has been valued at cost as it represents capital improvements made to properties since their last valuation date. The directors do not deem that any market valuation adjustment would materially differ from the cost incurred.

11. FIXED ASSET INVESTMENTS
Shares in
group
undertakings
£   
COST
Additions 101
At 31 December 2024 101
NET BOOK VALUE
At 31 December 2024 101

The company's investments at the Statement of Financial Position date in the share capital of companies include the following:

Knead Group Ltd now T/as All Saints Hotels Ltd (03980576)
Registered office: The Crown Hotel, 6 All Saints Place, Stamford, Lincolnshire, England, PE9 2AG
Nature of business: Running public houses
%
Class of shares: holding
Ordinary 100.00

Knead Ltd (08758827)
Registered office: 14 All Saints Street, Stamford, Lincolnshire, PE9 2PA
Nature of business: Dormant
%
Class of shares: holding
Ordinary 100.00

ALL SAINTS HOTELS LIMITED (REGISTERED NUMBER: 06481221)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024

12. INVESTMENT PROPERTY
Total
£   
FAIR VALUE
At 1 January 2024 2,432,933
Additions 4,252
At 31 December 2024 2,437,185
NET BOOK VALUE
At 31 December 2024 2,437,185
At 31 December 2023 2,432,933

Investment property of value £2,105,387 (incorporating improvement costs of £4,252 recognised in the year) is valued at cost on the basis that the property was acquired on an open market in November 2022.

Investment property of value £331,798 was valued on an open market basis in January 2023 by Eddisons Commercial Ltd, a qualified independent valuer. In accordance with the RICS standards, the valuation was prepared with regard to market based evidence for similar property in the local area, subject to occupational leases where relevant.

The directors, having assessed the local property market, do not consider that a current market valuation at December 2024 for either property would materially differ.

13. STOCKS
2024 2023
£    £   
Stocks 82,859 39,519

14. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Trade debtors 29,529 53,584
Other debtors 46,029 67,663
Directors' current accounts 380,227 -
Prepayments and accrued income 48,179 56,987
503,964 178,234

15. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Bank loans and overdrafts (see note 17) 200,697 194,847
Trade creditors 319,291 538,462
Corporation tax 104,234 54,767
Other taxes and social security 294,896 199,759
Other creditors 140,626 2,799,465
Directors' current accounts - 98,110
Accruals and deferred income 144,880 94,038
1,204,624 3,979,448

16. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2024 2023
£    £   
Bank loans (see note 17) 2,164,247 2,365,713

ALL SAINTS HOTELS LIMITED (REGISTERED NUMBER: 06481221)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024

17. LOANS

An analysis of the maturity of loans is given below:

2024 2023
£    £   
Amounts falling due within one year or on demand:
Bank loans 200,697 194,847

Amounts falling due between one and two years:
Bank loans - 1-2 years 241,447 1,013,163

Amounts falling due between two and five years:
Bank loans - 2-5 years 1,851,264 1,352,550

Amounts falling due in more than five years:

Repayable by instalments
Bank loans more than 5 years 71,536 -

The company utilises two bank loans, one of which commenced in April 2020 and the other in November 2022. Both loans were repayable in instalments over terms of 5 years and interest on both loans was charged at 2.85% over the Bank of England base rate.

Subsequent to the year end but before the date of issue of these financial statements, the first loan which commenced in April 2020 (and was due for repayment in April 2025) was refinanced into a new facility, repayable in instalments over a new term of 5 years with interest to be charged at 2.5% over the Bank of England base rate. The presentation for payment of bank loans has been adjusted to reflect the new term of the refinanced facility.

18. LEASING AGREEMENTS

Minimum lease payments under non-cancellable operating leases fall due as follows:
2024 2023
£    £   
Within one year 30,000 3,900
Between one and five years 120,000 -
In more than five years 3,900 -
153,900 3,900

19. SECURED DEBTS

The following secured debts are included within creditors:

2024 2023
£    £   
Bank loans 2,364,944 2,560,560

Bank loans are secured by fixed and floating charges over all of the company's property and assets as well as a personal guarantee of up to £100,000 from the director.

ALL SAINTS HOTELS LIMITED (REGISTERED NUMBER: 06481221)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024

20. FINANCIAL INSTRUMENTS

The company has the following financial instruments:
2024 2023
£ £
Financial assets that are debt instruments measured at amortised cost
Trade debtors 29,529 53,584
Other debtors 46,029 67,663
Director's current accounts 380,227 -

Financial liabilities measured at amortised cost
Bank loans 2,364,944 2,560,560
Trade creditors 319,291 538,462
Other creditors 140,626 2,799,465
Director's current accounts - 98,110

The total interest income and expense for financial assets and liabilities that are not measured at fair value through profit or loss was £2,067 (2023 - £nil) and £196,917 (2023 - £199,297) respectively.

21. PROVISIONS FOR LIABILITIES
2024 2023
£    £   
Deferred tax
Accelerated capital allowances 160,653 120,763
Property revaluations 290,754 -
451,407 120,763

Deferred
tax
£   
Balance at 1 January 2024 120,763
Charge to Income Statement during year 20,646
Transfer from subsidiary 160,522
Revaluation of property 149,476
Balance at 31 December 2024 451,407

22. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2024 2023
value: £    £   
600 Ordinary £1 600 500

100 Ordinary shares of £1 each were allotted and fully paid for cash at par during the year.

ALL SAINTS HOTELS LIMITED (REGISTERED NUMBER: 06481221)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024

23. RESERVES
Capital
Retained Revaluation redemption
earnings reserve reserve Totals
£    £    £    £   

At 1 January 2024 1,549,725 - 500 1,550,225
Profit for the year 5,970,839 5,970,839
Revaluation of freehold property - 2,360,207 - 2,360,207
Transfer (1) 1,015,421 (1,015,421 ) - -
Transfer (2) (509,034 ) 509,034 - -
At 31 December 2024 8,026,951 1,853,820 500 9,881,271

(1) Transfer 1 relates to gains on freehold property revaluations being credited back to the retained earnings reserve so far as they are reversing depreciation losses that have already been recognised through profit and loss and retained earnings.

(2) Transfer 2 relates to non distributable reserves being acquired from the company's subsidiary by way of a distribution in specie. The distribution was recognised through profit and loss in retained earnings but the proportion of net assets transferred relating to non distributable gains on freehold property revaluations has been credited back to the revaluation reserve.

Retained earnings
The retained earnings reserve represents cumulative profit and loss net of dividends and other adjustments.

Revaluation reserve
The aggregate surplus on re-measurement of freehold property, net of associated deferred tax, is transferred to a separate non-distributable revaluation reserve in order to assist with the identification of profits available for distribution. Gains on revaluation are transferred back to the retained earnings reserve so far as they are reversing depreciation or impairment losses that have already been recognised through profit and loss and retained earnings.

Capital redemption reserve
The capital redemption reserve is a non-distributable reserve into which amounts are transferred following the redemption or purchase of the company's own shares out of distributable profits.

24. RELATED PARTY DISCLOSURES

Director
At the year end, loans due from the director totalled £380,227 (2023 - £98,110 due to the director). The loans are unsecured and repayable on demand. Loans due from directors are charged interest at a rate of 2.25% per annum.


Company under common control
2024 2023
£ £
Purchases including management charges 221,415 268,,992
Sales 18,629 27,406
Amount due to related party (including trade creditors) 100 3,048,920
The company traded and has a loan with a company under common control. The amounts due to this related party are unsecured, interest free and repayable on demand. The director will not demand any repayments that would leave this company unable to meet its other obligations.

On 1 October 2024 the company acquired 100 Ordinary shares of £1 each (representing 100% of the share capital) of Knead Group Ltd now T/as All Saints Hotels Ltd, a company under the common control of the ultimate controlling party. In exchange, 100 further Ordinary shares of £1 each were issued by All Saints Hotels Limited to the ultimate controlling party, taking the total issued share capital of the company to 600 Ordinary shares of £1 each. The net assets of Knead Group Ltd now T/as All Saints Hotels Ltd were transferred to All Saints Hotels Limited by an interim distribution in specie.

25. ULTIMATE CONTROLLING PARTY

The controlling party is M J Thurlby.