Company registration number 02181126 (England and Wales)
WELLROSE LIMITED
T/A DONNINGTON MANOR HOTEL
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
WELLROSE LIMITED
T/A DONNINGTON MANOR HOTEL
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 10
WELLROSE LIMITED
T/A DONNINGTON MANOR HOTEL
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Goodwill
4
1
1
Tangible assets
5
8,046,429
8,219,218
8,046,430
8,219,219
Current assets
Stocks
6
6,785
6,900
Debtors
7
549,106
162,701
Cash at bank and in hand
732,806
768,820
1,288,697
938,421
Creditors: amounts falling due within one year
8
(456,098)
(425,210)
Net current assets
832,599
513,211
Total assets less current liabilities
8,879,029
8,732,430
Creditors: amounts falling due after more than one year
9
(10,351,400)
(10,351,400)
Net liabilities
(1,472,371)
(1,618,970)
Capital and reserves
Called up share capital
11
400,100
400,100
Profit and loss reserves
(1,872,471)
(2,019,070)
Total equity
(1,472,371)
(1,618,970)

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 29 September 2025 and are signed on its behalf by:
Mr K R Patel
Director
Company registration number 02181126 (England and Wales)
WELLROSE LIMITED
T/A DONNINGTON MANOR HOTEL
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2023
400,100
(2,083,687)
(1,683,587)
Year ended 31 December 2023:
Profit and total comprehensive income
-
64,617
64,617
Balance at 31 December 2023
400,100
(2,019,070)
(1,618,970)
Year ended 31 December 2024:
Profit and total comprehensive income
-
146,599
146,599
Balance at 31 December 2024
400,100
(1,872,471)
(1,472,371)
WELLROSE LIMITED
T/A DONNINGTON MANOR HOTEL
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information

Wellrose Limited is a private company limited by shares incorporated in England and Wales. The registered office is Kalamu House, 11 Coldbath Square, London, EC1R 5LH.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

The company is able to fund its other costs and meet its liabilities, through utilisation of existing cash resources and with continued support from its parent company. The company is therefore dependant upon its bankers and parent company for continuing financial support. At 31 December 2024, the company reported a net profit of £146k (2023: £64k), net current assets of £832k (2023: £513k) and net liabilities of £1.4m (2023: £1.6m). The company has prepared forecasts for the operations over the next twelve months from the date of signing the annual report.true

 

The directors are not aware of any likely events, conditions or business risks beyond this period that may cast significant doubt on the company's ability to continue as a going concern. Accordingly, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future and so continue to prepare to prepare these financial statements on the going concern basis.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

Turnover represents amounts receivable from room revenue and income from food and beverage, net of VAT.

 

Income from the operation of the hotel is recognised at the point at which the accommodation and related services are provided.

1.4
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised in equal annual instalments over its expected life.

1.5
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

WELLROSE LIMITED
T/A DONNINGTON MANOR HOTEL
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -

Tangible fixed assets are stated at cost less depreciation. Depreciation is provided at rates calculated to write off the cost less estimated residual value of each asset over its expected useful life, as follows:

Land and buildings Freehold
2% on buildings straight line
Land and buildings Leasehold
4% Straight Line
Leasehold improvements
4% Straight Line
Fixtures, fittings & equipment
15% Reducing Balance

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.7
Stocks

Stocks comprise consumables and are stated at their purchase cost.

1.8
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

WELLROSE LIMITED
T/A DONNINGTON MANOR HOTEL
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
1.9
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the 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 debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method 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. Financial assets classified as receivable within one year are not amortised.

Classification of 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 deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares 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 payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

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

 

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

1.10
Taxation

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

Current tax

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

WELLROSE LIMITED
T/A DONNINGTON MANOR HOTEL
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 6 -
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.12
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.13
Leases
As lessee

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

1.14

Comparative

There were no changes in comparative figures during the year.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

WELLROSE LIMITED
T/A DONNINGTON MANOR HOTEL
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
2
Judgements and key sources of estimation uncertainty
(Continued)
- 7 -
Key sources of estimation uncertainty

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

Useful lives, depreciation methods and residual values of tangible fixed assets

Management reviews the useful lives, depreciation methods and residual values of the items of tangible fixed assets on a regular basis. During the financial year, the directors determined no significant changes in the useful lives and residual values. The carrying amounts of tangible fixed assets are disclosed in note 7.

3
Employees

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

2024
2023
Number
Number
28
25
4
Intangible fixed assets
Goodwill
£
Cost
At 1 January 2024 and 31 December 2024
50,000
Amortisation and impairment
At 1 January 2024 and 31 December 2024
49,999
Carrying amount
At 31 December 2024
1
At 31 December 2023
1
5
Tangible fixed assets
Land and buildings Freehold
Land and buildings Leasehold
Leasehold improvements
Fixtures, fittings & equipment
Total
£
£
£
£
£
Cost
At 1 January 2024
7,340,000
102,061
2,807,740
1,958,896
12,208,697
Additions
-
0
-
0
28,394
2,480
30,874
At 31 December 2024
7,340,000
102,061
2,836,134
1,961,376
12,239,571
Depreciation and impairment
At 1 January 2024
-
0
102,061
2,236,377
1,651,041
3,989,479
Depreciation charged in the year
44,040
-
0
113,445
46,178
203,663
At 31 December 2024
44,040
102,061
2,349,822
1,697,219
4,193,142
WELLROSE LIMITED
T/A DONNINGTON MANOR HOTEL
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
5
Tangible fixed assets
Land and buildings Freehold
Land and buildings Leasehold
Leasehold improvements
Fixtures, fittings & equipment
Total
£
£
£
£
£
(Continued)
- 8 -
Carrying amount
At 31 December 2024
7,295,960
-
0
486,312
264,157
8,046,429
At 31 December 2023
7,340,000
-
0
571,363
307,855
8,219,218
6
Stocks
2024
2023
£
£
Finished goods and goods for resale
6,785
6,900
7
Debtors
2024
2023
Amounts falling due within one year:
£
£
Amounts owed by group undertakings
463,586
113,586
Other debtors
49,862
18,897
Prepayments and accrued income
35,658
30,218
549,106
162,701
8
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
131,291
131,263
Corporation tax
4,717
-
0
Other taxation and social security
83,011
71,432
Other creditors
176,798
161,681
Accruals and deferred income
60,281
60,834
456,098
425,210
9
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Obligations under finance leases
28,647
28,647
Other borrowings
10
10,322,753
10,322,753
10,351,400
10,351,400
WELLROSE LIMITED
T/A DONNINGTON MANOR HOTEL
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
9
Creditors: amounts falling due after more than one year
(Continued)
- 9 -

Bank loans are secured by way of fixed and floating charge over the assets owned by the company and a debenture.

 

Unlimited guarantee given by parent company and composite company guarantee given by group companies.

10
Loans and overdrafts
2024
2023
£
£
Loans from group undertakings
10,322,753
10,322,753
Payable after one year
10,322,753
10,322,753

 

11
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
Ordinary (Non-Voting) shares of £1 each
400,000
400,000
400,000
400,000
400,100
400,100
400,100
400,100
12
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006.

The auditor's report is unqualified and includes the following:

Opinion

In our opinion the financial statements:

Senior Statutory Auditor:
Ketan Shah
Statutory Auditor:
KLSA LLP
Date of audit report:
29 September 2025
13
Financial commitments, guarantees and contingent liabilities

There are unlimited cross guarantees in place between group companies in respect of group borrowings.

WELLROSE LIMITED
T/A DONNINGTON MANOR HOTEL
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
14
Related party transactions

Included in other creditors is an amount of £54,217 (2023 - £54,217) due to group companies.

 

Included in debtors is an amount of £463,586 (2023 - £113,586) due from group companies.

 

Included in long term loans is £10,322,753 (2023 - £10,322,753) due to group companies.

15
Ultimate controlling party

The parent company is Rathern Holdings Limited, a company incorporated in the UK. In the opinion of the directors, the ultimate controlling party is the Patel family.

2024-12-312024-01-01falsefalsefalse29 September 2025CCH SoftwareCCH Accounts Production 2025.100No description of principal activityMr K R PatelMrs S K PatelMr J K Patel021811262024-01-012024-12-31021811262024-12-3102181126core:Goodwill2024-12-3102181126core:Goodwill2023-12-31021811262023-12-3102181126core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3102181126core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3102181126core:LeaseholdImprovements2024-12-3102181126core:FurnitureFittings2024-12-3102181126core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3102181126core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3102181126core:LeaseholdImprovements2023-12-3102181126core:FurnitureFittings2023-12-3102181126core:ShareCapital2024-12-3102181126core:ShareCapital2023-12-3102181126core:RetainedEarningsAccumulatedLosses2024-12-3102181126core:RetainedEarningsAccumulatedLosses2023-12-3102181126core:ShareCapital2022-12-3102181126core:RetainedEarningsAccumulatedLosses2022-12-3102181126core:ShareCapitalOrdinaryShareClass12024-12-3102181126core:ShareCapitalOrdinaryShareClass12023-12-3102181126core:ShareCapitalOrdinaryShareClass22024-12-3102181126core:ShareCapitalOrdinaryShareClass22023-12-3102181126core:ShareCapitalOrdinaryShares2024-12-3102181126core:ShareCapitalOrdinaryShares2023-12-3102181126bus:Director12024-01-012024-12-3102181126core:RetainedEarningsAccumulatedLosses2023-01-012023-12-31021811262023-01-012023-12-3102181126core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3102181126core:Goodwill2024-01-012024-12-3102181126core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3102181126core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3102181126core:LeaseholdImprovements2024-01-012024-12-3102181126core:FurnitureFittings2024-01-012024-12-3102181126core:Goodwill2023-12-3102181126core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3102181126core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3102181126core:LeaseholdImprovements2023-12-3102181126core:FurnitureFittings2023-12-31021811262023-12-3102181126core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-01-012024-12-3102181126core:CurrentFinancialInstruments2024-12-3102181126core:CurrentFinancialInstruments2023-12-3102181126core:Non-currentFinancialInstruments2024-12-3102181126core:Non-currentFinancialInstruments2023-12-3102181126bus:OrdinaryShareClass12024-01-012024-12-3102181126bus:OrdinaryShareClass22024-01-012024-12-3102181126bus:OrdinaryShareClass12024-12-3102181126bus:OrdinaryShareClass12023-12-3102181126bus:OrdinaryShareClass22024-12-3102181126bus:OrdinaryShareClass22023-12-3102181126bus:AllOrdinaryShares2024-12-3102181126bus:AllOrdinaryShares2023-12-3102181126bus:PrivateLimitedCompanyLtd2024-01-012024-12-3102181126bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3102181126bus:FRS1022024-01-012024-12-3102181126bus:Audited2024-01-012024-12-3102181126bus:Director22024-01-012024-12-3102181126bus:Director32024-01-012024-12-3102181126bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP