Caseware UK (AP4) 2024.0.164 2024.0.164 2025-03-312025-03-31falsetrue2024-03-30No description of principal activity33falseThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.false 03027155 2024-03-30 2025-03-31 03027155 2023-04-01 2024-03-29 03027155 2025-03-31 03027155 2024-03-29 03027155 2023-04-01 03027155 2 2024-03-30 2025-03-31 03027155 d:Director2 2024-03-30 2025-03-31 03027155 e:FreeholdInvestmentProperty 2025-03-31 03027155 e:FreeholdInvestmentProperty 2024-03-29 03027155 e:CurrentFinancialInstruments 2025-03-31 03027155 e:CurrentFinancialInstruments 2024-03-29 03027155 e:Non-currentFinancialInstruments 2025-03-31 03027155 e:Non-currentFinancialInstruments 2024-03-29 03027155 e:CurrentFinancialInstruments e:WithinOneYear 2025-03-31 03027155 e:CurrentFinancialInstruments e:WithinOneYear 2024-03-29 03027155 e:Non-currentFinancialInstruments e:AfterOneYear 2025-03-31 03027155 e:Non-currentFinancialInstruments e:AfterOneYear 2024-03-29 03027155 e:Non-currentFinancialInstruments e:MoreThanFiveYears 2025-03-31 03027155 e:Non-currentFinancialInstruments e:MoreThanFiveYears 2024-03-29 03027155 e:ShareCapital 2025-03-31 03027155 e:ShareCapital 2024-03-29 03027155 e:ShareCapital 2023-04-01 03027155 e:RevaluationReserve 2024-03-30 2025-03-31 03027155 e:RevaluationReserve 2025-03-31 03027155 e:RevaluationReserve 2 2024-03-30 2025-03-31 03027155 e:RevaluationReserve 2024-03-29 03027155 e:RevaluationReserve 2023-04-01 03027155 e:OtherMiscellaneousReserve 2024-03-30 2025-03-31 03027155 e:OtherMiscellaneousReserve 2025-03-31 03027155 e:OtherMiscellaneousReserve 2 2024-03-30 2025-03-31 03027155 e:OtherMiscellaneousReserve 2024-03-29 03027155 e:OtherMiscellaneousReserve 2023-04-01 03027155 e:RetainedEarningsAccumulatedLosses 2024-03-30 2025-03-31 03027155 e:RetainedEarningsAccumulatedLosses 2025-03-31 03027155 e:RetainedEarningsAccumulatedLosses 2 2024-03-30 2025-03-31 03027155 e:RetainedEarningsAccumulatedLosses 2023-04-01 2024-03-29 03027155 e:RetainedEarningsAccumulatedLosses 2024-03-29 03027155 e:RetainedEarningsAccumulatedLosses 2023-04-01 03027155 e:AcceleratedTaxDepreciationDeferredTax 2025-03-31 03027155 e:AcceleratedTaxDepreciationDeferredTax 2024-03-29 03027155 d:FRS102 2024-03-30 2025-03-31 03027155 d:AuditExempt-NoAccountantsReport 2024-03-30 2025-03-31 03027155 d:FullAccounts 2024-03-30 2025-03-31 03027155 d:PrivateLimitedCompanyLtd 2024-03-30 2025-03-31 03027155 1 2024-03-30 2025-03-31 03027155 2 2024-03-30 2025-03-31 03027155 e:ShareCapital 2 2024-03-30 2025-03-31 03027155 f:PoundSterling 2024-03-30 2025-03-31 iso4217:GBP xbrli:pure

Registered number: 03027155









THE MILL HOTEL LIMITED







UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE PERIOD ENDED 31 MARCH 2025

 
THE MILL HOTEL LIMITED
REGISTERED NUMBER: 03027155

BALANCE SHEET
AS AT 31 MARCH 2025

31 March
29 March
2025
2024
Note
£
£

Fixed assets
  

Investment property
 4 
10,500,000
10,500,000

  
10,500,000
10,500,000

Current assets
  

Debtors
 5 
11,421,979
11,872,193

Cash at bank and in hand
 6 
13,746
372,930

  
11,435,725
12,245,123

Creditors: amounts falling due within one year
 7 
(2,524,310)
(3,032,567)

Net current assets
  
 
 
8,911,415
 
 
9,212,556

Total assets less current liabilities
  
19,411,415
19,712,556

Creditors: amounts falling due after more than one year
 8 
(15,619,524)
(15,724,581)

Provisions for liabilities
  

Deferred tax
  
(75,000)
(57,000)

  
 
 
(75,000)
 
 
(57,000)

Net assets
  
3,716,891
3,930,975


Capital and reserves
  

Called up share capital 
  
8,000,002
8,000,002

Revaluation reserve
  
300,000
200,000

Other reserves
  
(6,796,064)
(6,796,064)

Profit and loss account
  
2,212,953
2,527,037

  
3,716,891
3,930,975


Page 1

 
THE MILL HOTEL LIMITED
REGISTERED NUMBER: 03027155
    
BALANCE SHEET (CONTINUED)
AS AT 31 MARCH 2025

The directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the period in question in accordance with section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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 have been delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The Company has opted not to file the statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 30 September 2025.




Prag Shah
Director

The notes on pages 4 to 10 form part of these financial statements.

Page 2
 

 
THE MILL HOTEL LIMITED


 

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



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


£
£
£
£
£



At 1 April 2023
8,000,002
200,000
(6,796,064)
2,345,490
3,749,428



Comprehensive income for the period


Profit for the period
-
-
-
181,547
181,547





At 30 March 2024
8,000,002
200,000
(6,796,064)
2,527,037
3,930,975



Comprehensive income for the period


Loss for the period
-
-
-
(214,084)
(214,084)


Transfer to profit and loss account
-
-
-
(100,000)
(100,000)


Transfer from profit and loss account
-
100,000
-
-
100,000



At 31 March 2025
8,000,002
300,000
(6,796,064)
2,212,953
3,716,891



The notes on pages 4 to 10 form part of these financial statements.

Page 3
 
THE MILL HOTEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 MARCH 2025

1.


General information

The company is a private company limited by share capital, incorporated in England and Wales. The address of its registered office is: DVS House, 4 Spring Villa Road, Spring Villa Park, Edgware, Middlesex, HA8 7EB

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

Revenue

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:

 
2.3

Operating leases: the Company as lessor

Rental income from operating leases is credited to profit or loss on a straight-line basis over the lease term.

Amounts paid and payable as an incentive to sign an operating lease are recognised as a reduction to income over the lease term on a straight-line basis, unless another systematic basis is representative of the time pattern over which the lessor's benefit from the leased asset is diminished.

 
2.4

Leased assets: the Company as lessee

Assets obtained under hire purchase contracts and finance leases are capitalised as tangible fixed assets. Assets acquired by finance lease are depreciated over the shorter of the lease term and their useful lives. Assets acquired by hire purchase are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to profit or loss so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.

Page 4

 
THE MILL HOTEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 MARCH 2025

2.Accounting policies (continued)

 
2.5

Sale and leaseback

Where a sale and leaseback transaction results in a finance lease, no gain is immediately recognised for any excess of sales proceeds over the carrying amount of the asset. Instead, the proceeds are presented as a liability and subsequently measured at amortised cost using the effective interest method.
When a sale and leaseback transaction results in an operating lease, and it is clear that the transition is established at fair value any profit or loss is recognised immediately. If the sale price is below fair value, any profit or loss is recognised immediately unless the loss is compensated for by the future lease payments at below market price. In that case any such loss is amortised in proportion to the lease payments over the period for which the asset is expected to be used. If the sale price is above fair value, the excess over fair value is amortised over the period for which the asset is expected to be used.

 
2.6

Interest income

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

 
2.7

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.8

Borrowing costs

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

Page 5

 
THE MILL HOTEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 MARCH 2025

2.Accounting policies (continued)

 
2.9

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

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


 
2.10

Investment property

Investment property is carried at fair value determined annually by external valuers and derived from the current market rents and investment property yields for comparable real estate, adjusted if necessary for any difference in the nature, location or condition of the specific asset. No depreciation is provided. Changes in fair value are recognised in profit or loss and transferred to the revaluation reserve in the statment of changes in equity.

 
2.11

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.

 
2.12

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.

 
2.13

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.

Page 6

 
THE MILL HOTEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 MARCH 2025

2.Accounting policies (continued)

 
2.14

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.


3.


Employees

The average monthly number of employees, including directors, during the period was 3 (2024 - 3).


4.


Investment property






£



Valuation


At 30 March 2024
10,500,000



At 31 March 2025
10,500,000

Investment property comprises of a property known as The Mill Hotel. The market value of the property has been arrived at on the basis of valuation by a third party carried out in October 2022. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties, and the directors deemed the value to be appropriate at the year end.





 





5.


Debtors

31 March
29 March
2025
2024
£
£
Page 7

 
THE MILL HOTEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 MARCH 2025

5.Debtors (continued)


Due after more than one year

Other debtors
291,888
299,777

291,888
299,777

Due within one year

Amounts owed by group undertakings
10,923,317
11,447,180

Other debtors
89,428
7,889

Prepayments
117,346
117,347

11,421,979
11,872,193



6.


Cash and cash equivalents

31 March
29 March
2025
2024
£
£

Cash at bank and in hand
13,746
372,930

13,746
372,930



7.


Creditors: Amounts falling due within one year

31 March
29 March
2025
2024
£
£

Trade creditors
82,189
140,816

Corporation tax
-
60,247

Other taxation and social security
-
37,988

Obligations under finance lease
469,385
469,385

Accruals and deferred income
1,972,736
2,324,131

2,524,310
3,032,567


Page 8

 
THE MILL HOTEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 MARCH 2025

8.


Creditors: Amounts falling due after more than one year

31 March
29 March
2025
2024
£
£

Bank loans
6,567,944
6,567,944

Net obligations under finance leases
8,736,580
8,841,637

Deferred income
315,000
315,000

15,619,524
15,724,581



9.


Loans


Analysis of the maturity of loans is given below:


31 March
29 March
2025
2024
£
£




Non-current loans and borrowings

Bank borrowings
6,567,944
6,567,944

6,567,944
6,567,944


Fixed and floating charges are registered over the assets of the company.


10.


Deferred taxation






2025


£






At beginning of year
(57,000)


Charged to profit or loss
(18,000)



At end of year
(75,000)

Page 9

 
THE MILL HOTEL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 MARCH 2025
 
10.Deferred taxation (continued)

31 March
29 March
2025
2024
£
£


Deferred Tax
(75,000)
(57,000)

(75,000)
(57,000)


11.Finance lease commitments

The company entered into a lease agreement which has been categorised as a finance lease. The lease term has been determined as 45 years and the interest rate is implicit in the lease. The lease commitment is repayable by instalments and amounts due after five years are £8,742,989 (2024: £8,865,480). 


12.


Related party transactions

The company has taken advantage of the exemptions from disclosure available to subsidiary undertakings under section 33.1A of FRS 102 in connection with intra group transactions.

 
Page 10