Caseware UK (AP4) 2024.0.164 2024.0.164 2025-01-192025-01-19truetruetruetrue0false2024-01-2055100 - Hotels and similar accommodation0truefalsefalse 05354097 2024-01-19 05354097 2024-01-20 2025-01-19 05354097 2023-01-23 2024-01-21 05354097 2025-01-19 05354097 2024-01-21 05354097 6 2024-01-20 2025-01-19 05354097 6 2023-01-23 2024-01-21 05354097 d:CompanySecretary1 2024-01-20 2025-01-19 05354097 d:Director1 2024-01-20 2025-01-19 05354097 d:Director2 2024-01-20 2025-01-19 05354097 d:RegisteredOffice 2024-01-20 2025-01-19 05354097 e:Buildings e:LongLeaseholdAssets 2024-01-20 2025-01-19 05354097 e:Buildings e:LongLeaseholdAssets 2025-01-19 05354097 e:Buildings e:LongLeaseholdAssets 2024-01-21 05354097 e:PlantMachinery 2024-01-20 2025-01-19 05354097 e:PlantMachinery 2025-01-19 05354097 e:PlantMachinery 2024-01-21 05354097 e:PlantMachinery e:OwnedOrFreeholdAssets 2024-01-20 2025-01-19 05354097 e:FurnitureFittings 2024-01-20 2025-01-19 05354097 e:FurnitureFittings 2025-01-19 05354097 e:FurnitureFittings 2024-01-21 05354097 e:FurnitureFittings e:OwnedOrFreeholdAssets 2024-01-20 2025-01-19 05354097 e:OwnedOrFreeholdAssets 2024-01-20 2025-01-19 05354097 e:CurrentFinancialInstruments 2025-01-19 05354097 e:CurrentFinancialInstruments 2024-01-21 05354097 e:CurrentFinancialInstruments e:WithinOneYear 2025-01-19 05354097 e:CurrentFinancialInstruments e:WithinOneYear 2024-01-21 05354097 e:UKTax 2024-01-20 2025-01-19 05354097 e:UKTax 2023-01-23 2024-01-21 05354097 e:ShareCapital 2025-01-19 05354097 e:ShareCapital 2024-01-21 05354097 e:RetainedEarningsAccumulatedLosses 2024-01-20 2025-01-19 05354097 e:RetainedEarningsAccumulatedLosses 2025-01-19 05354097 e:RetainedEarningsAccumulatedLosses 2023-01-23 2024-01-21 05354097 e:RetainedEarningsAccumulatedLosses 2024-01-21 05354097 e:RetainedEarningsAccumulatedLosses 2023-01-23 05354097 e:AcceleratedTaxDepreciationDeferredTax 2025-01-19 05354097 e:AcceleratedTaxDepreciationDeferredTax 2024-01-21 05354097 e:TaxLossesCarry-forwardsDeferredTax 2025-01-19 05354097 e:TaxLossesCarry-forwardsDeferredTax 2024-01-21 05354097 d:OrdinaryShareClass1 2024-01-20 2025-01-19 05354097 d:OrdinaryShareClass1 2025-01-19 05354097 d:OrdinaryShareClass1 2024-01-21 05354097 d:FRS102 2024-01-20 2025-01-19 05354097 d:Audited 2024-01-20 2025-01-19 05354097 d:FullAccounts 2024-01-20 2025-01-19 05354097 d:PrivateLimitedCompanyLtd 2024-01-20 2025-01-19 05354097 f:PoundSterling 2024-01-20 2025-01-19 xbrli:shares iso4217:GBP xbrli:pure
Company Registration Number: 05354097



















CROWN & MITRE (CARLISLE) LIMITED
FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 19 JANUARY 2025













img5fe0.png

 
CROWN & MITRE (CARLISLE) LIMITED
 

COMPANY INFORMATION


Directors
R Peel 
N Parrish 




Company secretary
Thrings Company Secretarial Limited



Registered number
05354097



Registered office
6 Drakes Meadow
Penny Lane

Swindon

England

SN3 3LL




Independent auditors
Armstrong Watson Audit Limited
Chartered Accountants & Statutory Auditors

York House

Northallerton

North Yorkshire

DL6 2XQ





 
CROWN & MITRE (CARLISLE) LIMITED
 

CONTENTS



Page
Directors' Report
 
1 - 2
Independent Auditors' Report
 
3 - 6
Statement of Income and Retained Earnings
 
7
Statement of Financial Position
 
8
Notes to the Financial Statements
 
9 - 18


 
CROWN & MITRE (CARLISLE) LIMITED
 

 
DIRECTORS' REPORT
FOR THE PERIOD ENDED 19 JANUARY 2025

The Directors present their report and the financial statements for the period ended 19 January 2025.

Directors' responsibilities statement

The Directors are responsible for preparing 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 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 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.

Directors

The Directors who served during the period were:

R Peel 
N Parrish 

Disclosure of information to auditors

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 auditors are 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 auditors are aware of that information.

Auditors

Under section 487(2) of the Companies Act 2006Armstrong Watson Audit Limited will be deemed to have been reappointed as auditors 28 days after these financial statements were sent to members or 28 days after the latest date prescribed for filing the accounts with the registrar, whichever is earlier.

Page 1

 
CROWN & MITRE (CARLISLE) LIMITED
 

 
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 19 JANUARY 2025


Small companies note

In preparing this report, the Directors have taken advantage of the small companies exemptions provided by section 415A of the Companies Act 2006.

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





................................................
R Peel
Director

Date: 25 September 2025

Page 2

 
CROWN & MITRE (CARLISLE) LIMITED
 

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF CROWN & MITRE (CARLISLE) LIMITED
 

Opinion


We have audited the financial statements of Crown & Mitre (Carlisle) Limited (the 'Company') for the period ended 19 January 2025, which comprise the Statement of Income and Retained Earnings, the Statement of Financial Position 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 19 January 2025 and of its profit for the period 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 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.


Other information


The other information comprises the information included in the Annual Report other than the financial statements and our Auditors' 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.


Page 3

 
CROWN & MITRE (CARLISLE) LIMITED
 

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF CROWN & MITRE (CARLISLE) LIMITED (CONTINUED)


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 Directors' Report for the financial period for which the financial statements are prepared is consistent with the financial statements; and
the Directors' Report has 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 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; or
the Directors were not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies' exemptions in preparing the Directors' Report and from the requirement to prepare a Strategic Report.


Responsibilities of directors
 

As explained more fully in the Directors' Responsibilities Statement set out on page 1, 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.


Page 4

 
CROWN & MITRE (CARLISLE) LIMITED
 

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF CROWN & MITRE (CARLISLE) LIMITED (CONTINUED)


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 an Auditors' 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:

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with laws and regulations;

we identified the laws and regulations applicable to the company through discussions with directors and other management, and from our commercial knowledge and experience of the hotel and leisure sector;

we assessed the extent of compliance with the laws and regulations identified above through making enquiries and management and the company’s solicitors; and

identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.

We assessed the susceptibility of the Company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:

making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected or alleged fraud; and

considering the internal controls in place to mitigate the risks of fraud and non-compliance with laws and regulations.

To address the risk of fraud through management bias and override of controls, we:

performed analytical procedures to identify any unusual or unexpected relationships;

tested journal entries to identify unusual transactions; and 

assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias.

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

agreeing financial statement disclosures to underlying supporting documentation; 

enquiring of management as to actual and potential litigation and claims; and

enquiring of the Company’s solicitors as to actual and potential litigation and claims.


Page 5

 
CROWN & MITRE (CARLISLE) LIMITED
 

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF CROWN & MITRE (CARLISLE) LIMITED (CONTINUED)


Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.


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 Auditors' Report.


Use of our report
 

This report is made solely to the Company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 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 Auditors' 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.





Simon Turner (Senior Statutory Auditor)
for and on behalf of
Armstrong Watson Audit Limited
Chartered Accountants
Statutory Auditors
Northallerton

26 September 2025
Page 6

 
CROWN & MITRE (CARLISLE) LIMITED
 

STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE PERIOD ENDED 19 JANUARY 2025

Period ended 19 January 2025
Period ended 21 January 2024
Note
£
£

  

Turnover
  
2,768,818
2,564,405

Cost of sales
  
(2,351,385)
(2,286,084)

Gross profit
  
417,433
278,321

Depreciation
  
(134,524)
(125,528)

Operating profit
  
282,909
152,793

Tax on profit
 4 
27,031
(49,798)

Profit after tax
  
309,940
102,995

  

  

Retained earnings at the beginning of the period
  
2,736,963
2,633,968

  
2,736,963
2,633,968

Profit for the period
  
309,940
102,995

Retained earnings at the end of the period
  
3,046,903
2,736,963
There were no recognised gains and losses for 2025 or Period ended 21 January 2024 other than those included in the statement of income and retained earnings.

The notes on pages 9 to 18 form part of these financial statements.

Page 7

 
CROWN & MITRE (CARLISLE) LIMITED
REGISTERED NUMBER: 05354097

STATEMENT OF FINANCIAL POSITION
AS AT 19 JANUARY 2025

Period ended 19 January 2025
Period ended 21 January 2024
Note
£
£

Fixed assets
  

Tangible assets
 5 
1,402,830
1,402,743

  
1,402,830
1,402,743

Current assets
  

Stocks
  
21,556
19,718

Debtors: amounts falling due within one year
 6 
1,766,129
1,561,169

Cash at bank and in hand
 7 
20,377
10,606

  
1,808,062
1,591,493

Creditors: amounts falling due within one year
 8 
(126,127)
(221,375)

Net current assets
  
 
 
1,681,935
 
 
1,370,118

Total assets less current liabilities
  
3,084,765
2,772,861

Provisions for liabilities
  

Deferred tax
 9 
(37,861)
(35,897)

  
 
 
(37,861)
 
 
(35,897)

Net assets
  
3,046,904
2,736,964


Capital and reserves
  

Called up share capital 
 10 
1
1

Profit and loss account
  
3,046,903
2,736,963

  
3,046,904
2,736,964


The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 25 September 2025.




................................................
R Peel
Director

The notes on pages 9 to 18 form part of these financial statements.

Page 8

 
CROWN & MITRE (CARLISLE) LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 19 JANUARY 2025

1.


General information

The company is a private company, limited by shares, incorporated and domiciled in the United Kingdom. The company is a tax resident in the United Kingdom. The company trades from its registered office at is 6 Drakes Meadow, Penny Lane, Swindon, SN3 3LL.
The principal activity of the company is hotels and accommodation.
These financial statements have been presented in Pound Sterling as this is the currency of the primary economic environment in which the company operates.

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 FRS 102 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland' and the requirements of the Companies Act 2006. The disclosure requirements of Section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The following principal accounting policies have been applied:

 
2.2

Financial Reporting Standard 102 - reduced disclosure exemptions

The Company has taken advantage of the following disclosure exemptions in preparing these financial statements, as permitted by the FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland":
the requirements of Section 7 Statement of Cash Flows;
the requirements of Section 3 Financial Statement Presentation paragraph 3.17(d);
the requirements of Section 11 Financial Instruments paragraphs 11.42, 11.44 to 11.45, 11.47, 11.48(a)(iii), 11.48(a)(iv), 11.48(b) and 11.48(c);
the requirements of Section 12 Other Financial Instruments paragraphs 12.26 to 12.27, 12.29(a), 12.29(b) and 12.29A;
the requirements of Section 33 Related Party Disclosures paragraph 33.7.

This information is included in the consolidated financial statements of Peel Hotels Limited as at 19 January 2025 and these financial statements may be obtained from Companies House.

 
2.3

Going concern

Whilst the Company has seen a return to profitability post the pandemic economic pressure remains in the current trading environment. As such the Company has obtained an undertaking from its parent that it will support the Company financially for at least 12 months from the date of approval of the financial statements. Having sufficed themselves that the parent can provide this support the directors have prepared the financial statements on a going concern basis.

Page 9

 
CROWN & MITRE (CARLISLE) LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 19 JANUARY 2025

2.Accounting policies (continued)

 
2.4

Revenue

Revenue comprises revenue from the sale of goods and the rendering of services.
Revenue is measured by reference to the amounts of consideration received or receivable by the Group for goods supplied and services provided, excluding sales tax, rebates, and trade discounts.
Revenue from the sale of goods is recognised when all of the following conditions are satisfied:

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

The Company has a number of different revenue streams. Revenue from room and inclusive breakfast revenue is recognised at the end of the financial day when the Company has delivered its obligations to its customers. All other revenue such as bar and restaurant takings are recognised at the point of sale, and is shown net of Value Added Tax.
The difference between the amount of income recognised and the amount invoiced on a particular contract is included in the statement of financial position as deposits, within accruals and deferred income. Amounts included in accruals in respect of deposits taken are expected to be recognised within one year and are included within current liabilities. 

 
2.5

Current and deferred taxation

The tax expense for the period 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 reporting 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 reporting 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 reporting date.


 
2.6

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.

Page 10

 
CROWN & MITRE (CARLISLE) LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 19 JANUARY 2025

2.Accounting policies (continued)


2.6
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Long-term leasehold property
-
50 years
Plant and machinery
-
10 years
Fixtures and fittings
-
8 years

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.

 
2.7

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 reporting 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.

 
2.8

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.

 
2.9

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.

 
2.10

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.

 
2.11

Provisions for liabilities

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.
Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Increases in provisions are generally charged as an expense to profit or loss.

Page 11

 
CROWN & MITRE (CARLISLE) LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 19 JANUARY 2025

2.Accounting policies (continued)

 
2.12

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.

The Company has elected to apply the recognition and measurement provisions of IFRS 9 Financial Instruments (as adopted by the UK Endorsement Board) with the disclosure requirements of Sections 11 and 12 and the other presentation requirements of FRS 102.

Financial instruments are recognised in the Company's Statement of Financial Position 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 debtors, cash and bank balances, are initially measured at their transaction price (adjusted for transaction costs except in the initial measurement of financial assets that are subsequently measured at fair value through profit and loss) 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 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.

Other financial assets

Other financial assets, which includes investments in equity instruments which are not classified as subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the recognised transaction price. Such assets are subsequently measured at fair value with the changes in fair value being recognised in the profit or loss. Where other financial assets are not publicly traded, hence their fair value cannot be measured reliably, they are measured at cost less impairment.

Impairment of financial assets

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. 

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.
 

Page 12

 
CROWN & MITRE (CARLISLE) LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 19 JANUARY 2025

2.Accounting policies (continued)


2.12
Financial instruments (continued)

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 creditors, bank loans and other loans are initially measured at their transaction price (adjusting for transaction costs except in the initial measurement of financial liabilities that are subsequently measured at fair value through profit and loss). 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.

Other financial instruments

Derivatives, including forward exchange contracts, futures contracts and interest rate swaps, are not classified as basic financial instruments. These are initially recognised at fair value on the date the derivative contract is entered into, with costs being charged to the profit or loss. They are subsequently measured at fair value with changes in the profit or loss.

Debt instruments that do not meet the conditions as set out in FRS 102 paragraph 11.9 are subsequently measured at fair value through the profit or loss. This recognition and measurement would also apply to financial instruments where the performance is evaluated on a fair value basis as with a documented risk management or investment strategy.

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.

Derecognition of financial liabilities

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


3.


Employees

All staff are employed by Peel Hotels Limited and a recharge is made to cover the cost of employees working in the Crown & Mitre Hotel. The recharge in the year was £1,056,005 (2024 - £993,400).


Page 13

 
CROWN & MITRE (CARLISLE) LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 19 JANUARY 2025

4.


Taxation


Period ended 19 January 2025
Period ended 21 January 2024
£
£



Current tax on profits for the year
-
28,227

Adjustments in respect of previous periods
(28,995)
768


(28,995)
28,995


Total current tax
(28,995)
28,995

Deferred tax


Origination and reversal of timing differences
1,964
20,803

Total deferred tax
1,964
20,803


Tax on profit
(27,031)
49,798

Factors affecting tax charge for the period

The tax assessed for the period is lower than (2024 - higher than) the standard rate of corporation tax in the UK of 25% (2024 - 23.88%). The differences are explained below:

Period ended 19 January 2025
Period ended 21 January 2024
£
£


Profit on ordinary activities before tax
282,909
152,793


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2024 - 23.88%)
70,727
36,486

Effects of:


Capital allowances for period in excess of depreciation
12,382
11,683

Adjustments to tax charge in respect of prior periods
(28,995)
768

Group relief
(81,145)
-

Remeasurement of deferred tax for changes in tax rates
-
932

Marginal relief
-
(71)

Total tax charge for the period
(27,031)
49,798

Page 14

 
CROWN & MITRE (CARLISLE) LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 19 JANUARY 2025

5.


Tangible fixed assets





Long-term leasehold property
Plant and machinery
Fixtures and fittings
Total

£
£
£
£



Cost or valuation


At 20 January 2024
1,820,345
431,495
454,212
2,706,052


Additions
6,795
14,992
112,824
134,611



At 19 January 2025

1,827,140
446,487
567,036
2,840,663



Depreciation


At 20 January 2024
735,286
172,968
395,055
1,303,309


Charge for the period on owned assets
49,530
37,968
47,026
134,524



At 19 January 2025

784,816
210,936
442,081
1,437,833



Net book value



At 19 January 2025
1,042,324
235,551
124,955
1,402,830



At 21 January 2024
1,085,059
258,527
59,157
1,402,743




The net book value of land and buildings may be further analysed as follows:


Period ended 19 January 2025
Period ended 21 January 2024
£
£

Long-term leasehold property
1,042,324
1,085,059


Page 15

 
CROWN & MITRE (CARLISLE) LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 19 JANUARY 2025

6.


Debtors

Period ended 19 January 2025
Period ended 21 January 2024
£
£


Trade debtors
43,212
21,839

Amounts owed by group undertakings
1,578,989
1,480,207

Corporation tax recoverable
28,995
-

Prepayments and accrued income
114,933
59,123

1,766,129
1,561,169



7.


Cash and cash equivalents

Period ended 19 January 2025
Period ended 21 January 2024
£
£

Cash at bank and in hand
20,377
10,606



8.


Creditors: Amounts falling due within one year

Period ended 19 January 2025
Period ended 21 January 2024
£
£

Trade creditors
64,847
122,513

Corporation tax
-
28,995

Other taxation and social security
8,923
12,675

Other creditors
296
1,527

Accruals and deferred income
52,061
55,665

126,127
221,375


Page 16

 
CROWN & MITRE (CARLISLE) LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 19 JANUARY 2025

9.


Deferred taxation




Period ended 19 January 2025


£






At beginning of year
35,897


Charged to profit or loss
(1,964)



At end of year
37,861

The provision for deferred taxation is made up as follows:

Period ended 19 January 2025
Period ended 21 January 2024
£
£


Accelerated capital allowances
37,861
38,983

Deferred tax charged in the Profit and loss account for the period
-
(3,086)

37,861
35,897


10.


Share capital

Period ended 19 January 2025
Period ended 21 January 2024
£
£
Allotted, called up and fully paid



1 (2024 - 1) Ordinary share of £1.00
1
1



11.


Related party transactions

The company has taken advantage of the exemption contained in Section 33 of FRS 102 "Related Party Disclosures" from disclosing transactions with the entities which are part of the group, since 100% of the voting rights in the company are controlled within the group and the company is included within the group accounts which are publicly available.

Page 17

 
CROWN & MITRE (CARLISLE) LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 19 JANUARY 2025

12.


Controlling party

The Company is a wholly owned subsidiary of Peel Hotels Limited, a company incorporated in the United Kingdom and registered in England and Wales. The directors believe no one party controls Peel Hotels Limited.
The largest and smallest group of undertakings for which group accounts have been drawn up is that headed by Peel Hotels Limited. Copies of the group financial statements can be obtained from the Company Secretary at the group registered office address.


Page 18