Company registration number 12995138 (England and Wales)
PROJECT KNIGHT LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2025
PROJECT KNIGHT LIMITED
COMPANY INFORMATION
Directors
M Ladhar
B Ladhar
Company number
12995138
Registered office
Earl Grey Properties
2nd Floor, Adelphi Chambers
20 Shakespeare Street
Newcastle upon Tyne
NE1 6AQ
Auditor
Robson Laidler Accountants Limited
Fernwood House
Fernwood Road
Jesmond
Newcastle upon Tyne
Tyne and Wear
England
NE2 1TJ
PROJECT KNIGHT LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Group statement of comprehensive income
8
Group balance sheet
9
Company balance sheet
10
Group statement of changes in equity
11
Company statement of changes in equity
12
Group statement of cash flows
13
Notes to the financial statements
14 - 24
PROJECT KNIGHT LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 JANUARY 2025
- 1 -
The directors present the strategic report for the year ended 31 January 2025.
Review of the business
The results for the year show that turnover has increased to £16.1m (2024: £15.1m)
The Gross Profit has increased to 71.3% (2024: 69.9%).
Future Outlook
The directors are satisfied with the performance of the company for the year ended 31 January 2025 and expect growth in revenue and profitability in future years.
Principal risks and uncertainties
The management of the business and the execution of the group's strategy are subject to a number of risks.
We have considered the key business risks affecting the group and are satisfied we have done what we can to minimise those risks. In particular, and in light of the current commercial environment, the group has taken steps to substantially reduce its borrowings.
Employees
Applications for employment by disabled persons are always fully considered, bearing in mind the respective aptitudes and abilities of the applicant concerned. In the event of members of staff becoming disabled every effort is made to ensure that their employment with the group continues and the appropriate training is arranged. It is the policy of the group that the training, career development and promotion of a disabled person should, as far as possible, be identical to that of a person who does not suffer from a disability.
Consultation with employees or their representatives has continued at all levels, with the aim of ensuring that views are taken into account when decisions are made that are likely to affect their interests and that all employees are aware of the financial and economic performance of the company as a whole.
Financial Risk Management
The group is subject to a number of financial risks, in particular liquidity, interest rate, and credit risk.
Liquidity risk
During the year the management took steps to substantially reduce the group's exposure to external debt, and entered into a new term loan facility to provide sufficient funds for ongoing operations.
Interest rate risk
The group has used interest rate swaps in the past to minimise the risk of part of the term debt. Following repayment of a large part of the term debt during the prior year, management no longer consider interest rate risk to be significant enough to warrant entering into swap agreements.
Credit risk
The group's credit risk is primarily attributable to its trade debtors. The amounts presented in the balance sheet are shown net of provisions for impairment where it is considered the group will not be able to collect all amounts due. Management consider that the cgroup has no significant concentration on credit risk as the majority of its turnover is generated from cash sales.
PROJECT KNIGHT LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 2 -
Section 172(1) Statement
The directors have had regard for the matters set out in section 172(1)(a)-(f) of the Companies Act 2006 when performing their duty under section 172. The directors consider that they have acted in good faith in the way that would be most likely to promote the success of the Company for the benefit of its members as a whole, while also considering the broad range of stakeholders who interact with and are impacted by our business, especially with regard to major decisions.
In doing the above the directors have taken into account the following:
a) the likely consequences of any decision in the long-term:
- The Directors have set out a clear strategy for the business over the medium and long term for creating value and growth, which has been shared with staff and shareholders, the key pillars of which are set out below:
1. Humanity - being passionate about caring for people and organisations by creating an experience that is more human, with a personal connection; and
2. Technology - investing in new technologies, in order to better connect and make the experience smart, simple and efficient.
b) the interests of the Company's employees:
1. Regular leadership meetings, department meeting and conferences
2. Active employee feedback through Q&A, an open culture and regular surveys; and
3. The provision of learning and development opportunities for staff including management training and mental health
c) the need to foster the Company's business relationships with suppliers, customers and others by ensuring all stakeholders are treated within the spirit and detail of the Sir John Fitzgerald ethics policies and the core values.
d) the impact of the Company's operations on the community and the environment including consideration of the climate change through supporting appropriate Energy Savings Opportunities Scheme recommendations and a push to become as paperless as possible.
e) the desirability of the Company maintaining a reputation for high standards of business conduct through the organisation's values, culture and ethical standards, as set out in the company's business principles, which are published on its website. Our core values represent the foundation of our culture. They help us develop, grow and better serve our residents and other stakeholders.
f) the need to act fairly as between members of the Company through treating shareholders equitably.
M Ladhar
Director
9 September 2025
PROJECT KNIGHT LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 JANUARY 2025
- 3 -
The directors present their annual report and financial statements for the year ended 31 January 2025.
Principal activities
The principle activity of the company in the year under review was that of the management of public houses.
Results and dividends
The results for the year are set out on page 1.
No ordinary dividends were paid. The directors do not recommend payment of a further dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
M Ladhar
B Ladhar
Auditor
In accordance with the company's articles, a resolution proposing that be reappointed as auditor of the group will be put at a General Meeting.
Energy and carbon report
The gross greenhouse gas (GHG) emissions for the group are 1,153 (2024: 1,132) tonnes of carbon dioxide equivalent (tCO2e) for the period 1st February 2024 to 31st January 2025.
The gross GHG emissions figure, reportable under SECR legislation, includes all material Scope 1, 2 plus Scope 3 required to disclosed by the legislation; that is the emissions associated with UK electricity and natural gas consumption, and business travel in company and private vehicles by employees. Scope 3 emissions resulting from transmission and distribution (T&D) losses in the electricity supply network are included voluntarily, in accordance with normal GHG reporting practice.
In accordance with the legislation an emissions intensity ratio has been calculated and for the group this is 71.5 (2024: 75.0) tCO2e per £m revenue.
N.B. The group has low carbon tariffs for its NHH electricity supplies, however these make up only approximately 3% of the total and so are included within the total using a common, location-based, methodology.
PROJECT KNIGHT LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 4 -
Statement of directors' responsibilities
The directors are responsible for preparing the Annual 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 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 group and company, and of the profit or loss of the group 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;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and 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 group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
On behalf of the board
M Ladhar
Director
9 September 2025
PROJECT KNIGHT LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PROJECT KNIGHT LIMITED
- 5 -
Opinion
We have audited the financial statements of Project Knight Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 January 2025 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including 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 group's and the parent company's affairs as at 31 January 2025 and of the group's 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.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent 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 group's and parent 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.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. 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. 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.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
The information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
The strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
PROJECT KNIGHT LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PROJECT KNIGHT LIMITED
- 6 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, 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 parent 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 parent company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
The risk of material misstatement due to error or fraud has been assessed in conjunction with how internal controls may mitigate any such risk. These controls are reviewed as part of the audit by performing systems walkthroughs to ensure they are operating effectively. Other substantive testing is also performed on all material balances and therefore any instances of non-compliance should be identified or considered as insignificant.
In identifying and assessing risks of material misstatement in respect of irregularities, including fraud, the audit engagement team;
obtained an understanding of the nature of the industry and sector, including the legal and regulatory framework, in which the company operates and how the company complies with that legal and regulatory framework
inquired with management and those charged with governance about their own identification and assessment of the risks of irregularities, including any known actual, suspected or alleged instances of fraud
discussed with management and those charged with governance any non-compliance with laws and regulations and how fraud might occur including assessments of how and where the financial statements may be susceptible to fraud.
The risk of management override of controls was also considered an area of potential misstatement due to fraud. Audit procedures performed included testing of manual journal entries and other adjustments and evaluating the business rationale in relation to significant, unusual transactions and transactions entered into outside the normal course of business.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
PROJECT KNIGHT LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PROJECT KNIGHT LIMITED
- 7 -
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 an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Michael T Moran BA FCA
Senior Statutory Auditor
For and on behalf of Robson Laidler Accountants Limited
11 September 2025
Statutory Auditor
Fernwood House
Fernwood Road
Jesmond
Newcastle upon Tyne
Tyne and Wear
England
NE2 1TJ
PROJECT KNIGHT LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 JANUARY 2025
- 8 -
2025
2024
Notes
£
£
Turnover
2
16,130,400
15,096,889
Cost of sales
(4,615,354)
(4,545,812)
Gross profit
11,515,046
10,551,077
Administrative expenses
(8,728,937)
(7,852,139)
Other operating income
210,739
149,036
Operating profit
3
2,996,848
2,847,974
Interest payable and similar expenses
6
(717,901)
(893,327)
Profit before taxation
2,278,947
1,954,647
Tax on profit
7
(817,928)
(552,993)
Profit for the financial year
1,461,019
1,401,654
Profit for the financial year is all attributable to the owners of the parent company.
Total comprehensive income for the year is all attributable to the owners of the parent company.
PROJECT KNIGHT LIMITED
GROUP BALANCE SHEET
AS AT
31 JANUARY 2025
31 January 2025
- 9 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
Tangible assets
9
23,046,315
22,663,201
23,046,315
22,663,201
Current assets
Stocks
12
317,876
300,491
Debtors
13
2,958,192
2,233,888
Cash at bank and in hand
1,343,089
2,553,506
4,619,157
5,087,885
Creditors: amounts falling due within one year
14
(18,990,030)
(11,034,045)
Net current liabilities
(14,370,873)
(5,946,160)
Total assets less current liabilities
8,675,442
16,717,041
Creditors: amounts falling due after more than one year
15
-
(9,502,618)
Net assets
8,675,442
7,214,423
Capital and reserves
Called up share capital
19
2
2
Profit and loss reserves
8,675,440
7,214,421
Total equity
8,675,442
7,214,423
The financial statements were approved by the board of directors and authorised for issue on 9 September 2025 and are signed on its behalf by:
09 September 2025
M Ladhar
Director
Company registration number 12995138 (England and Wales)
PROJECT KNIGHT LIMITED
COMPANY BALANCE SHEET
AS AT 31 JANUARY 2025
31 January 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investments
10
15,886,523
15,886,523
15,886,523
15,886,523
Current assets
Debtors
13
2,665,000
2,161,000
Cash at bank and in hand
258,894
263,439
2,923,894
2,424,439
Creditors: amounts falling due within one year
14
(18,808,034)
(8,806,081)
Net current liabilities
(15,884,140)
(6,381,642)
Total assets less current liabilities
2,383
9,504,881
Creditors: amounts falling due after more than one year
15
-
(9,502,618)
Net assets
2,383
2,263
Capital and reserves
Called up share capital
19
2
2
Profit and loss reserves
2,381
2,261
Total equity
2,383
2,263
As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £120 (2024 - £599 profit).
The financial statements were approved by the board of directors and authorised for issue on 9 September 2025 and are signed on its behalf by:
09 September 2025
M Ladhar
Director
Company registration number 12995138 (England and Wales)
PROJECT KNIGHT LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 JANUARY 2025
- 11 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 February 2023
2
5,812,767
5,812,769
Year ended 31 January 2024:
Profit and total comprehensive income
-
1,401,654
1,401,654
Balance at 31 January 2024
2
7,214,421
7,214,423
Year ended 31 January 2025:
Profit and total comprehensive income
-
1,461,019
1,461,019
Balance at 31 January 2025
2
8,675,440
8,675,442
PROJECT KNIGHT LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 JANUARY 2025
- 12 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 February 2023
2
1,662
1,664
Year ended 31 January 2024:
Profit and total comprehensive income for the year
-
599
599
Balance at 31 January 2024
2
2,261
2,263
Year ended 31 January 2025:
Profit and total comprehensive income
-
120
120
Balance at 31 January 2025
2
2,381
2,383
PROJECT KNIGHT LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 JANUARY 2025
- 13 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
22
162,460
570,456
Interest paid
(717,901)
(893,327)
Income taxes refunded
138,688
Net cash outflow from operating activities
(555,441)
(184,183)
Investing activities
Purchase of tangible fixed assets
(694,843)
(659,207)
Proceeds from disposal of tangible fixed assets
-
5,999
Net cash used in investing activities
(694,843)
(653,208)
Financing activities
Repayment of bank loans
39,867
(416,361)
Net cash generated from/(used in) financing activities
39,867
(416,361)
Net decrease in cash and cash equivalents
(1,210,417)
(1,253,752)
Cash and cash equivalents at beginning of year
2,553,506
3,807,258
Cash and cash equivalents at end of year
1,343,089
2,553,506
PROJECT KNIGHT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2025
- 14 -
1
Accounting policies
Company information
Project Knight Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Earl Grey Properties, 2nd Floor, Adelphi Chambers, 20 Shakespeare Street, Newcastle Upon Tyne, Tyne and Wear, NE1 6AQ.
The group consists of Project Knight Limited and all of its subsidiaries.
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
Basis of consolidation
The results of the group are consolidated on a line by line basis from date of acquisition, eliminating all inter group transactions to show the result of the group as if it were a single entity.
1.3
Going concern
At the time of approving the financial statements, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.4
Turnover
Turnover represents the value of goods sold net of value added tax at point of sale. All turnover arises within the United Kingdom.
1.5
Intangible fixed assets - goodwill
Goodwill, being the amount paid in connection with the acquisition of a business has been fully amortised in the current year.
1.6
Tangible fixed assets
Tangible fixed assets are stated at cost or valuation less accumulated depreciation. Cost includes the original purchase price of the asset and the costs attributable to bringing the asset to its working condition for its intended use.
Prior to the adoption of FRS15, "Tangible fixed assets" properties were revalued with the last revaluation being in 1993 on an open market basis. When FRS15 was introduced, the transitional provisions of FRS15 were applied, whereby previous valuations have been retained and treated as the relevant cost of the asset but not updated.
The company has taken advantage of the transitional provisions in FRS102 and has continued to use the previous revaluations as deemed cost.
PROJECT KNIGHT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
1
Accounting policies
(Continued)
- 15 -
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Freehold land
not depreciated
Freehold land and buildings
up to 50 years
Leasehold land and buildings
shorter of 50 years, estimated useful life and remaining life of lease
Fixtures and fittings
either 3 or 7 years
Motor vehicles
4 years
Assets under construction
are not depreciated
The expected useful lives of the assets to the business are reassessed periodically in the light of experience.
1.7
Impairment of fixed assets
Plant and equipment is reviewed for impairment if events or changes in circumstances indicate that the carrying amount of such assets may not be recoverable. If there is an indication of possible impairment, the recoverable amount of any affected asset is estimated and compared against its carrying amount. Where the estimated recoverable amount is lower, an impairment loss is recognised immediately in profit and loss.
1.8
Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.
1.9
Cash and cash equivalents
Cash and cash equivalents comprises of cash in hand and current balances with banks and other institutions, which are readily convertible to known amounts of cash and which are subject to insignificant risk of change in value. This definition is also used for the cash flow statement.
1.10
Taxation
Taxation for the period comprises current and deferred tax. Tax is recognised in the Consolidated Statement of Comprehensive Income, 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
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 balance sheet date.
Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet 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 period 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.
PROJECT KNIGHT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
1
Accounting policies
(Continued)
- 16 -
1.11
Retirement benefits
The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate.
1.12
Leases
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.
1.13
Short-term debtors and creditors
Debtors and creditors, with no interest rate which are receivable or payable within one year, are recorded at transaction price. Any loss arising from impairment are recognised immediately in the statement of profit and loss.
2
Turnover
Turnover arises solely in the United Kingdom and relates to a single class of business.
3
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Depreciation of owned tangible fixed assets
311,729
245,747
Profit on disposal of tangible fixed assets
-
(5,999)
Operating lease charges
245,259
237,021
4
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
3,820
3,640
Audit of the financial statements of the company's subsidiaries
19,215
18,300
23,035
21,940
PROJECT KNIGHT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 17 -
5
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
Head office
3
3
-
-
Monthly
5
6
-
-
Fortnightly
204
269
-
-
Total
212
278
0
0
Their aggregate remuneration comprised:
Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
4,789,173
4,227,157
Social security costs
340,346
268,326
-
-
Pension costs
81,452
66,792
5,210,971
4,562,275
6
Interest payable and similar expenses
2025
2024
£
£
Interest on bank overdrafts and loans
717,901
893,327
7
Taxation
2025
2024
£
£
Deferred tax
Origination and reversal of timing differences
817,928
552,993
PROJECT KNIGHT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
7
Taxation
(Continued)
- 18 -
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
Profit before taxation
2,278,947
1,954,647
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
569,737
488,662
Tax effect of expenses that are not deductible in determining taxable profit
(38,746)
Unutilised tax losses carried forward
(531,221)
(116,271)
Group relief
(150)
Permanent capital allowances in excess of depreciation
(178)
(368,811)
Other short term timing differences
408
(3,430)
Deferred tax
817,928
552,993
Taxation charge
817,928
552,993
8
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 February 2024 and 31 January 2025
(3,607,226)
Amortisation and impairment
At 1 February 2024 and 31 January 2025
(3,607,226)
Carrying amount
At 31 January 2025
At 31 January 2024
The company had no intangible fixed assets at 31 January 2025 or 31 January 2024.
PROJECT KNIGHT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 19 -
9
Tangible fixed assets
Group
Freehold land
Freehold land and buildings
Assets under construction
Fixtures and fittings
Total
£
£
£
£
£
Cost
At 1 February 2024
20,666,815
1,006,557
48,083
1,905,509
23,626,964
Additions
694,843
694,843
At 31 January 2025
20,666,815
1,006,557
48,083
2,600,352
24,321,807
Depreciation and impairment
At 1 February 2024
87,650
5,067
871,046
963,763
Depreciation charged in the year
311,729
311,729
At 31 January 2025
87,650
5,067
1,182,775
1,275,492
Carrying amount
At 31 January 2025
20,579,165
1,001,490
48,083
1,417,577
23,046,315
At 31 January 2024
20,579,165
1,001,490
48,083
1,034,463
22,663,201
10
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
11
15,886,523
15,886,523
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 February 2024 and 31 January 2025
15,886,523
Carrying amount
At 31 January 2025
15,886,523
At 31 January 2024
15,886,523
PROJECT KNIGHT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 20 -
11
Subsidiaries
Details of the company's subsidiaries at 31 January 2025 are as follows:
Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Indirect
Sir John Fitzgerald (Holdings) Limited
United Kingdom
Holding company
Ordinary
100.00
-
Sir John Fitzgerald Limited
United Kingdom
Public house operations
Ordinary
0
100.00
12
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Finished goods and goods for resale
317,876
300,491
13
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
78,618
116,910
2,340,000
1,266,000
Other debtors
2,335,328
77,536
Prepayments and accrued income
311,311
988,579
325,000
895,000
2,725,257
1,183,025
2,665,000
2,161,000
Deferred tax asset (note 17)
232,935
1,050,863
2,958,192
2,233,888
2,665,000
2,161,000
14
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans
16
10,189,356
646,871
646,871
Trade creditors
1,017,187
1,086,121
Corporation tax payable
2,133
2,133
Other taxation and social security
568,123
477,107
-
-
Other creditors
6,592,183
7,098,544
18,808,034
8,014,597
Accruals and deferred income
621,048
1,723,269
144,613
18,990,030
11,034,045
18,808,034
8,806,081
PROJECT KNIGHT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 21 -
15
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
16
9,502,618
9,502,618
16
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank loans
10,189,356
10,149,489
10,149,489
Payable within one year
10,189,356
646,871
646,871
Payable after one year
9,502,618
9,502,618
The bank loans are secured by a fixed and floating charge over the assets of the company.
17
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Assets
Assets
2025
2024
Group
£
£
Accelerated capital allowances
(882,654)
(593,874)
Tax losses
1,114,550
1,645,014
Retirement benefit obligations
1,039
(277)
232,935
1,050,863
The company has no deferred tax assets or liabilities.
Group
Company
2025
2025
Movements in the year:
£
£
Asset at 1 February 2024
(1,050,863)
-
Charge to profit or loss
817,928
-
Asset at 31 January 2025
(232,935)
-
PROJECT KNIGHT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
17
Deferred taxation
(Continued)
- 22 -
18
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
81,452
66,792
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.
19
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
2
2
2
2
20
Operating lease commitments
Lessee
At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
Group
Company
2025
2024
2025
2024
£
£
£
£
Within one year
234,350
234,350
-
-
Between two and five years
937,400
937,400
-
-
In over five years
2,339,700
2,574,050
-
-
3,511,450
3,745,800
-
-
Lessor
At the reporting end date the group had contracted with tenants for the following minimum lease payments:
Group
Company
2025
2024
2025
2024
£
£
£
£
Within one year
3,250
19,542
-
-
Between two and five years
-
3,250
-
-
3,250
22,792
-
-
PROJECT KNIGHT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 23 -
21
Related party transactions
Transactions with related parties
The following amounts were outstanding at the reporting end date:
Amounts due to related parties
2025
2024
£
£
Group
Other related parties
2,318,334
2,858,335
The following amounts were outstanding at the reporting end date:
Amounts due from related parties
2025
2024
Balance
Balance
£
£
Group
Other related parties
2,204,970
14,534
PROJECT KNIGHT LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
21
Related party transactions
(Continued)
- 24 -
Other information
No guarantees have been given or received.
The other related parties are all connected to the group by virtue of the Ladhar family, in which the director is a member, are directors and shareholders of those entities.
The balances are unsecured, interest free and repayable on demand.
22
Cash generated from group operations
2025
2024
£
£
Profit after taxation
1,461,019
1,401,654
Adjustments for:
Taxation charged
817,928
552,993
Finance costs
717,901
893,327
Gain on disposal of tangible fixed assets
-
(5,999)
Depreciation and impairment of tangible fixed assets
311,729
245,747
Movements in working capital:
Increase in stocks
(17,385)
(22,524)
Increase in debtors
(1,542,232)
(757,340)
Decrease in creditors
(1,586,500)
(1,737,402)
Cash generated from operations
162,460
570,456
23
Analysis of changes in net debt - group
1 February 2024
Cash flows
31 January 2025
£
£
£
Cash at bank and in hand
2,553,506
(1,210,417)
1,343,089
Borrowings excluding overdrafts
(10,149,489)
(39,867)
(10,189,356)
(7,595,983)
(1,250,284)
(8,846,267)
2025-01-312024-02-01falsefalseCCH SoftwareCCH Accounts Production 2025.200No description of principal activityM LadharB Ladharfalse12995138bus:Consolidated2024-02-012025-01-31129951382024-02-012025-01-3112995138bus:Director12024-02-012025-01-3112995138bus:Director22024-02-012025-01-3112995138bus:RegisteredOffice2024-02-012025-01-31129951382025-01-3112995138bus:Consolidated2023-02-012024-01-31129951382023-02-012024-01-3112995138bus:Consolidated2025-01-3112995138bus:Consolidated2024-01-3112995138core:Goodwillbus:Consolidated2025-01-3112995138core:Goodwillbus:Consolidated2024-01-3112995138core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-01-3112995138core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-01-3112995138core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2025-01-3112995138core:FurnitureFittingsbus:Consolidated2025-01-3112995138core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-01-3112995138core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-01-3112995138core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2024-01-3112995138core:FurnitureFittingsbus:Consolidated2024-01-31129951382024-01-3112995138core:ShareCapitalbus:Consolidated2025-01-3112995138core:ShareCapitalbus:Consolidated2024-01-3112995138core:ShareCapital2025-01-3112995138core:ShareCapital2024-01-3112995138core:RetainedEarningsAccumulatedLosses2025-01-3112995138core:RetainedEarningsAccumulatedLosses2024-01-3112995138core:ShareCapitalbus:Consolidated2023-01-31129951382023-01-3112995138core:ShareCapital2023-01-3112995138core:RetainedEarningsAccumulatedLosses2023-01-3112995138bus:Consolidated2023-01-3112995138core:Goodwill2024-02-012025-01-3112995138core:LandBuildingscore:OwnedOrFreeholdAssets2024-02-012025-01-3112995138core:LandBuildingscore:LongLeaseholdAssets2024-02-012025-01-3112995138core:LeaseholdImprovements2024-02-012025-01-3112995138core:FurnitureFittings2024-02-012025-01-3112995138core:MotorVehicles2024-02-012025-01-3112995138core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-02-012025-01-3112995138bus:Consolidated12024-02-012025-01-3112995138bus:Consolidated12023-02-012024-01-3112995138bus:Consolidated22024-02-012025-01-3112995138bus:Consolidated22023-02-012024-01-3112995138core:Goodwillbus:Consolidated2024-01-3112995138core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-01-3112995138core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-01-3112995138core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2024-01-3112995138core:FurnitureFittingsbus:Consolidated2024-01-3112995138bus:Consolidated2024-01-3112995138core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-02-012025-01-3112995138core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-02-012025-01-3112995138core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2024-02-012025-01-3112995138core:FurnitureFittingsbus:Consolidated2024-02-012025-01-3112995138core:Subsidiary12024-02-012025-01-3112995138core:Subsidiary22024-02-012025-01-3112995138core:Subsidiary112024-02-012025-01-3112995138core:Subsidiary222024-02-012025-01-3112995138core:CurrentFinancialInstruments2025-01-3112995138core:CurrentFinancialInstruments2024-01-3112995138core:CurrentFinancialInstrumentsbus:Consolidated2025-01-3112995138core:CurrentFinancialInstrumentsbus:Consolidated2024-01-3112995138core:WithinOneYearbus:Consolidated2025-01-3112995138core:WithinOneYearbus:Consolidated2024-01-3112995138core:CurrentFinancialInstrumentscore:WithinOneYear2025-01-3112995138core:CurrentFinancialInstrumentscore:WithinOneYear2024-01-3112995138core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-01-3112995138core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-01-3112995138core:Non-currentFinancialInstrumentscore:AfterOneYear2025-01-3112995138core:Non-currentFinancialInstrumentscore:AfterOneYear2024-01-3112995138core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-01-3112995138core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-01-3112995138bus:PrivateLimitedCompanyLtd2024-02-012025-01-3112995138bus:FRS1022024-02-012025-01-3112995138bus:Audited2024-02-012025-01-3112995138bus:ConsolidatedGroupCompanyAccounts2024-02-012025-01-3112995138bus:FullAccounts2024-02-012025-01-31xbrli:purexbrli:sharesiso4217:GBP