Company registration number SC427359 (Scotland)
THEBOOKINGROOM GROUP LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
THEBOOKINGROOM GROUP LIMITED
CONTENTS
Page
Company information
1
Strategic report
2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Group statement of comprehensive income
8
Group balance sheet
9 - 10
Company balance sheet
11
Group statement of changes in equity
12 - 13
Company statement of changes in equity
14
Group statement of cash flows
15
Notes to the financial statements
16 - 35
THEBOOKINGROOM GROUP LIMITED
COMPANY INFORMATION
- 1 -
Directors
C Chambers
M O'Hare
Secretary
R Oliver
Company number
SC427359
Registered office
15 Birkmyre Road
Glasgow
Scotland
G51 3JH
Auditor
Consilium Audit Limited
169 West George Street
Glasgow
Scotland
G2 2LB
THEBOOKINGROOM GROUP LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
The Directors present their Strategic Report for the year ended 31 December 2024.
Review of the business
The Group continues to trade in EMEA, Americas and Asia and across each of its core service lines.
In the year to December 2024, the Group saw strong performance in Europe and Asia which helped to deliver an overall 6.3% growth in sales to £47.6m (2023 - £44.8m) and profit before taxation of £6.5m (2023 - £6.9m).
The continuing level of strong financial performance has allowed the Directors to invest in sales, operations and technology resource to support future growth. The Group opened a new office in Tokyo in 2024 further enhancing its presence in Asia.
The Directors have also allocated funds for M & A and, in April 2025, the Group completed its first acquisition with the purchase of Eurochauffeurs.com Limited. The integration of Eurochauffeurs.com has been a success and the Group continues to look for new opportunities to expand its presence both geographically and across its core service lines.
The Directors are confident that the Group is well placed to deliver continuing profitable growth.
Principal risks and uncertainties
The key risks and uncertainties facing the business are:
Sales risk
The Group aims to mitigate sales risk by geographic diversification across service lines supported by market sensitive pricing strategies.
Supply risk
The Group aims to mitigate supply risk by continuing to develop a strong supply chain supported by adequate working capital to enable payments to be made as they fall due.
Liquidity risk
The Group aims to mitigate liquidity risk by managing cash generation from its operations and applying cash collection targets. Investment and ongoing expansion are carefully controlled, and the Directors are satisfied that the Group has adequate resources to enable it to meet its liabilities as they fall due for the foreseeable future.
Foreign exchange risk
The Group aims to mitigate foreign exchange risk through natural hedging where possible. Where this is not possible and a longer lead time is necessary for buying services for large events the appropriateness of foreign exchange hedging is considered for each event.
Key performance indicators
The Directors monitor the business through a review of turnover and gross margin by service lines and operating profit at Group and regional level. At a Group level, the Directors also closely monitor cash and maintain detailed regional and consolidated forecasts.
C Chambers
Director
30 September 2025
THEBOOKINGROOM GROUP LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
The Directors present their annual report and financial statements for the year ended 31 December 2024.
Principal activities
The principal activity of the Company was to support the provision of worldwide ground transportation services.
The principal activity of the Group was the provision of worldwide ground transportation services.
Results and dividends
The results for the year are set out on page 8.
Ordinary dividends were paid amounting to £3,410,000 (2023: £250,000). The Directors do not recommend payment of a further dividend.
Dividends were paid by a subsidiary company to the holder of the non-controlling interest and this amount of £369,044 can be seen in the Group Statement of Changes in Equity under Non-controlling interest dividends.
Directors
The Directors who held office during the year and up to the date of signature of the financial statements were as follows:
C Chambers
L O'Hare
(Resigned 5 February 2025)
M O'Hare
Auditor
The auditor, Consilium Audit Limited, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
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.
THEBOOKINGROOM GROUP LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
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.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
On behalf of the board
C Chambers
Director
30 September 2025
THEBOOKINGROOM GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF THEBOOKINGROOM GROUP LIMITED
- 5 -
Opinion
We have audited the financial statements of Thebookingroom Group Limited (the 'Company') and its subsidiaries (the 'Group') for the year ended 31 December 2024 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 FRS 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 Company's affairs as at 31 December 2024 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 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 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.
THEBOOKINGROOM GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF THEBOOKINGROOM GROUP 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 Company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report and the Directors' Report.
We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept by the Company, or returns adequate for our audit have not been received from branches not visited by us; or
the 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 Group and 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 Group or 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.
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:
We ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations.
We identified the laws and regulations applicable to the Company and Group through discussions with Directors and management and from our knowledge of the regulatory environment relevant to the Company and Group.
We assessed the extent of compliance with laws and regulations through making enquiries of management and inspecting legal correspondence.
We assessed the susceptibility of the Group'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 and their knowledge of actual, suspected and alleged fraud.
To address the risk of fraud through management bias and override of controls, we tested journal entries to identify unusual transactions, we assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias and we investigated the rationale behind significant or unusual transactions.
THEBOOKINGROOM GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF THEBOOKINGROOM GROUP LIMITED
- 7 -
There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the Directors and other management and the inspection of regulatory and legal correspondence.
Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they
may involve deliberate concealment or collusion.
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.
Use of our report
This report is made solely to the Company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the Company’s members those matters we are required to state to them in 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.
David Holt (Senior Statutory Auditor)
For and on behalf of Consilium Audit Limited
Statutory Auditor
169 West George Street
Glasgow
Scotland
G2 2LB
30 September 2025
THEBOOKINGROOM GROUP LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
47,586,750
44,761,778
Cost of sales
(32,528,799)
(30,179,722)
Gross profit
15,057,951
14,582,056
Administrative expenses
(8,614,345)
(7,565,386)
Other operating income
112,947
133,433
Operating profit
4
6,556,553
7,150,103
Interest receivable and similar income
25,327
2,010
Interest payable and similar expenses
8
(97,098)
(233,273)
Profit before taxation
6,484,782
6,918,840
Tax on profit
9
(1,656,884)
(1,749,722)
Profit for the financial year
4,827,898
5,169,118
Other comprehensive income
Currency translation gain/(loss) taken to retained earnings
40,448
(51,711)
Total comprehensive income for the year
4,868,346
5,117,407
Profit for the financial year is attributable to:
- Owners of the parent company
4,183,183
4,550,627
- Non-controlling interests
644,715
618,491
4,827,898
5,169,118
Total comprehensive income for the year is attributable to:
- Owners of the parent company
4,223,631
4,498,916
- Non-controlling interests
644,715
618,491
4,868,346
5,117,407
The profit and loss account has been prepared on the basis that all operations are continuing operations.
The notes on pages 16 to 35 form part of these financial statements.
THEBOOKINGROOM GROUP LIMITED
GROUP BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£
£
£
£
Fixed assets
Goodwill
11
2,042,568
2,270,784
Other intangible assets
11
731,872
696,676
Total intangible assets
2,774,440
2,967,460
Tangible assets
12
2,686,298
2,828,804
Investments
13
71,414
5,460,738
5,867,678
Current assets
Debtors
15
6,086,806
6,553,139
Cash at bank and in hand
7,412,003
4,453,958
13,498,809
11,007,097
Creditors: amounts falling due within one year
16
(8,083,950)
(7,081,766)
Net current assets
5,414,859
3,925,331
Total assets less current liabilities
10,875,597
9,793,009
Creditors: amounts falling due after more than one year
17
(390,419)
(460,741)
Net assets
10,485,178
9,332,268
Capital and reserves
Called up share capital
22
200
200
Share premium account
4,284,390
4,284,390
Other reserves
(36,007)
(140,063)
Profit and loss reserves
5,892,207
5,119,024
Equity attributable to owners of the parent company
10,140,790
9,263,551
Non-controlling interests
344,388
68,717
Total equity
10,485,178
9,332,268
The notes on pages 16 to 35 form part of these financial statements.
THEBOOKINGROOM GROUP LIMITED
GROUP BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2024
31 December 2024
- 10 -
These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.
The financial statements were approved by the board of directors and authorised for issue on 30 September 2025 and are signed on its behalf by:
30 September 2025
C Chambers
Director
Company registration number SC427359 (Scotland)
THEBOOKINGROOM GROUP LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 11 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
11
731,872
696,676
Tangible assets
12
671,554
658,961
Investments
13
1,615,100
1,686,514
3,018,526
3,042,151
Current assets
Debtors
15
5,073,585
5,327,005
Cash at bank and in hand
86,668
72,574
5,160,253
5,399,579
Creditors: amounts falling due within one year
16
(1,512,804)
(1,715,677)
Net current assets
3,647,449
3,683,902
Total assets less current liabilities
6,665,975
6,726,053
Provisions for liabilities
Deferred tax liability
19
235,340
148,962
(235,340)
(148,962)
Net assets
6,430,635
6,577,091
Capital and reserves
Called up share capital
22
200
200
Share premium account
4,284,390
4,284,390
Other reserves
90,119
Profit and loss reserves
2,055,926
2,292,501
Total equity
6,430,635
6,577,091
The notes on pages 16 to 35 form part of these financial statements.
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 £3,173,425 (2023 - £3,647,759 profit).
The financial statements were approved by the board of directors and authorised for issue on 30 September 2025 and are signed on its behalf by:
30 September 2025
C Chambers
Director
Company registration number SC427359 (Scotland)
THEBOOKINGROOM GROUP LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
Share capital
Share premium account
Other reserves
Share options reserve
Profit and loss reserves
Total controlling interest
Non-controlling interest
Total
Notes
£
£
£
£
£
£
£
£
Balance at 1 January 2023
189
4,271,718
(88,352)
-
818,397
5,001,952
-
5,001,952
Year ended 31 December 2023:
Profit for the year
-
-
-
-
4,550,627
4,550,627
618,491
5,169,118
Other comprehensive income:
Currency translation differences
-
-
-
-
(51,711)
(51,711)
-
(51,711)
Total comprehensive income
-
-
-
-
4,498,916
4,498,916
618,491
5,117,407
Issue of share capital
11
12,672
-
-
-
12,683
-
12,683
Dividends
10
-
-
-
-
(250,000)
(250,000)
(549,774)
(799,774)
Currency translation differences
-
-
(51,711)
-
51,711
-
-
-
Balance at 31 December 2023
200
4,284,390
(140,063)
-
5,119,024
9,263,551
68,717
9,332,268
THEBOOKINGROOM GROUP LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
Share capital
Share premium account
Other reserves
Share options reserve
Profit and loss reserves
Total controlling interest
Non-controlling interest
Total
Notes
£
£
£
£
£
£
£
£
- 13 -
Year ended 31 December 2024:
Profit for the year
-
-
-
-
4,183,183
4,183,183
644,715
4,827,898
Other comprehensive income:
Currency translation differences
-
-
-
-
40,448
40,448
-
40,448
Total comprehensive income
-
-
-
-
4,223,631
4,223,631
644,715
4,868,346
Dividends
10
-
-
-
-
(3,410,000)
(3,410,000)
(369,044)
(3,779,044)
Share based payment expense
-
-
-
63,608
-
63,608
-
63,608
Currency translation differences
-
-
40,448
-
(40,448)
-
-
-
Balance at 31 December 2024
200
4,284,390
(99,615)
63,608
5,892,207
10,140,790
344,388
10,485,178
The notes on pages 16 to 35 form part of these financial statements.
THEBOOKINGROOM GROUP LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
Share capital
Share premium account
Other reserves
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 January 2023
189
4,271,718
36,000
(1,105,258)
3,202,649
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
-
-
3,647,759
3,647,759
Issue of share capital
11
12,672
-
-
12,683
Dividends
10
-
-
-
(250,000)
(250,000)
Other movements
-
-
(36,000)
-
(36,000)
Balance at 31 December 2023
200
4,284,390
-
2,292,501
6,577,091
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
-
3,173,425
3,173,425
Dividends
10
-
-
-
(3,410,000)
(3,410,000)
Share based payment expense
-
-
63,608
-
63,608
Other movements
-
-
26,511
-
26,511
Balance at 31 December 2024
200
4,284,390
90,119
2,055,926
6,430,635
The notes on pages 16 to 35 form part of these financial statements.
THEBOOKINGROOM GROUP LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
27
8,266,495
8,016,402
Interest paid
(97,098)
(233,273)
Income taxes paid
(1,568,221)
(1,553,683)
Net cash inflow from operating activities
6,601,176
6,229,446
Investing activities
Purchase of intangible assets
(294,513)
(245,186)
Purchase of tangible fixed assets
(1,110,878)
(1,450,418)
Proceeds from disposal of tangible fixed assets
1,551,413
593,191
Amounts advanced to related parties
(249,745)
-
Repayment of loans
-
(152,238)
Interest received
25,327
2,010
Net cash used in investing activities
(78,396)
(1,252,641)
Financing activities
Proceeds from issue of shares
-
12,683
Repayment of bank loans
-
(2,360,802)
Payment of finance leases obligations
(1,139,371)
(756,747)
Dividends paid to equity shareholders
(2,095,141)
(250,000)
Dividends paid to non-controlling interests
(369,044)
(549,774)
Net cash used in financing activities
(3,603,556)
(3,904,640)
Net increase in cash and cash equivalents
2,919,224
1,072,165
Cash and cash equivalents at beginning of year
4,453,958
3,426,400
Effect of foreign exchange rates
38,821
(44,607)
Cash and cash equivalents at end of year
7,412,003
4,453,958
The notes on pages 16 to 35 form part of these financial statements.
THEBOOKINGROOM GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
1
Accounting policies
Company information
Thebookingroom Group Limited (“the Company”) is a private limited company domiciled and incorporated in Scotland. The registered office is 15 Birkmyre Road, Glasgow, Scotland, G51 3JH.
The Group consists of Thebookingroom Group 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.
The Company is a qualifying entity for the purposes of FRS 102, being a member of a Group where the parent of that Group prepares publicly available consolidated financial statements, including this Company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the Group. The Company has therefore taken advantage of exemptions from the following disclosure requirements for parent Company information presented within the consolidated financial statements:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
1.2
Business combinations
In the parent Company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
THEBOOKINGROOM GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
1.3
Basis of consolidation
The consolidated Group financial statements consist of the financial statements of the parent Company Thebookingroom Group Limited together with all entities controlled by the parent Company (its subsidiaries) and the Group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 December 2024. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the Group.
All intra-group transactions, balances and unrealised gains on transactions between Group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
Subsidiaries are consolidated in the Group’s financial statements from the date that control commences until the date that control ceases.
1.4
Going concern
The Directors have prepared financial projections covering a period of 12 months from the date of signing these financial statements. These show that, based on reasonable assumptions with regards to revenue, costs, and cashflows, the Group can continue to operate as a going concern, meeting liabilities as they fall due. On this basis the Directors believe it is appropriate for these financial statements to be prepared on a going concern basis.
1.5
Turnover
Turnover is recognised as the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
1.6
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 20 years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata based on the carrying amount of each asset in the unit.
1.7
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation is recognised to write off the cost or valuation of assets less their residual values over their useful lives on the following basis:
TBR System
20% straight line
THEBOOKINGROOM GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
1.8
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Freehold land and buildings
2-10% straight line
Computers
20-25% straight line
Motor vehicles
25% straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.
1.9
Fixed asset investments
In the parent Company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
Other investments are shown at cost less any accumulated impairment losses.
1.10
Impairment of fixed assets
At each reporting period end date, the Group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the Company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.11
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
THEBOOKINGROOM GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 19 -
1.12
Financial instruments
The Group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all its financial instruments.
Financial instruments are recognised in the Group's balance sheet when the Group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. 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.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the Group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the Group after deducting all its liabilities.
THEBOOKINGROOM GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 20 -
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow Group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the Group's contractual obligations expire or are discharged or cancelled.
1.13
Equity instruments
Equity instruments issued by the Group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the Group.
1.14
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The Group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
THEBOOKINGROOM GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 21 -
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.15
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the Group is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.16
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.17
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets' fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.
Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.
1.18
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
THEBOOKINGROOM GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 22 -
On consolidation, the results of overseas entities are translated into Sterling at rates approximate to those ruling when the transaction took place. All assets and liabilities of overseas entities are translated at the rate ruling at the reporting date. Exchange differences arising on consolidation are recognised in other comprehensive income.
2
Judgements and key sources of estimation uncertainty
In the application of the Group’s accounting policies, the Directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Provisions
Provisions are recognised where the Group has an obligation, because of a past event, that can be measured reliably. The recording of provisions is an area which requires the exercise of management judgement relating to the nature, timing and probability of the liability.
Taxation
Management estimation is required to determine the amount of deferred tax assets that can be recognised, based upon likely timing and level of future taxable profits.
Carrying value of assets
The estimates and assumptions made to determine useful economic lives for intangible and tangible fixed assets require judgements to be made. The useful lives and residual values of the Group's fixed assets are determined by management at the time the asset is acquired and reviewed annually for appropriateness. The lives are based on historical experience with similar assets. Historically, changes in useful lives have not resulted in material changes to the Group's depreciation charge.
Investments in subsidiaries are carried at cost less impairment. Investments and associated goodwill are reviewed annually for indications of impairment. The methods used by management for this impairment review, such as discounted cash flow forecasts, include assumptions regarding future trading activity.
3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom and Europe
17,055,780
15,445,986
Rest of the world
30,530,970
29,315,792
47,586,750
44,761,778
THEBOOKINGROOM GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
4
Operating profit
2024
2023
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange losses
50,694
329,221
Depreciation
498,295
502,009
Depreciation of tangible fixed assets held under finance leases
278,934
270,678
Profit on disposal of tangible fixed assets
(66,293)
(58,140)
Amortisation of intangible assets
487,533
486,826
Operating lease charges
263,391
370,830
5
Auditor's remuneration
2024
2023
Fees payable to the Group's auditor and associates:
£
£
For audit services
Audit of the financial statements of the Group
54,570
43,000
6
Employees
The average monthly number of persons (including Directors) employed by the Group during the year was:
2024
2023
Number
Number
Directors
3
4
Operations and administration
91
87
Total
94
91
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
6,713,152
4,982,959
Social security costs
207,337
251,213
Pension costs
192,953
132,697
7,113,442
5,366,869
THEBOOKINGROOM GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
7
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
1,099,961
275,971
Company pension contributions to defined contribution schemes
43,747
22,702
1,143,708
298,673
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
900,076
175,921
Company pension contributions to defined contribution schemes
-
22,702
8
Interest payable and similar expenses
2024
2023
£
£
Interest on bank overdrafts and loans
16
139,935
Interest on finance leases and hire purchase contracts
96,882
88,644
Other interest
200
4,694
Total finance costs
97,098
233,273
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
682,121
711,220
Adjustments in respect of prior periods
74,717
Total UK current tax
682,121
785,937
Foreign current tax on profits for the current period
859,407
880,173
Total current tax
1,541,528
1,666,110
Deferred tax
Origination and reversal of timing differences
114,167
83,612
Adjustment in respect of prior periods
1,189
Total deferred tax
115,356
83,612
Total tax charge
1,656,884
1,749,722
THEBOOKINGROOM GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
9
Taxation
(Continued)
- 25 -
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:
2024
2023
£
£
Profit before taxation
6,484,782
6,918,840
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
1,621,196
1,627,311
Tax effect of expenses that are not deductible in determining taxable profit
40,270
66,489
Tax effect of income not taxable in determining taxable profit
(10,938)
(77,753)
Change in unrecognised deferred tax assets
(18,206)
Adjustments in respect of prior years
1,189
74,717
Amortisation on assets not qualifying for tax allowances
57,054
53,676
Effect of overseas tax rates
(416,238)
6,870
Other movements
67,979
18,742
Fixed asset differences
20,343
7,993
Unrelieved losses in overseas jurisdictions
19,043
Utilisation of tax losses
(94,863)
(140,269)
Adjustments to deferred tax assets
62,972
130,152
Irrecoverable withholding tax
288,877
-
Taxation charge
1,656,884
1,749,722
From April 2023 onwards, the main rate of UK Corporation Tax rose from 19% to 25%. Companies with profits of £50,000 or less will continue to be taxed at 19% which is a new small profits rate. UK Corporation tax has been calculated at 25% for 2024 (2023: 23.52%) and deferred tax has been calculated at a rate of 25% (2023: 25%).
Overseas tax has been charged at various rates between 9% and 28%.
10
Dividends
2024
2023
Recognised as distributions to equity holders:
£
£
Dividend paid
3,410,000
250,000
THEBOOKINGROOM GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 26 -
11
Intangible fixed assets
Group
Goodwill
TBR System
Total
£
£
£
Cost
At 1 January 2024
4,487,172
2,732,749
7,219,921
Additions
294,513
294,513
At 31 December 2024
4,487,172
3,027,262
7,514,434
Amortisation and impairment
At 1 January 2024
2,216,388
2,036,073
4,252,461
Amortisation charged for the year
228,216
259,317
487,533
At 31 December 2024
2,444,604
2,295,390
4,739,994
Carrying amount
At 31 December 2024
2,042,568
731,872
2,774,440
At 31 December 2023
2,270,784
696,676
2,967,460
Company
TBR System
£
Cost
At 1 January 2024
2,058,308
Additions
294,513
At 31 December 2024
2,352,821
Amortisation and impairment
At 1 January 2024
1,361,632
Amortisation charged for the year
259,317
At 31 December 2024
1,620,949
Carrying amount
At 31 December 2024
731,872
At 31 December 2023
696,676
THEBOOKINGROOM GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 27 -
12
Tangible fixed assets
Group
Freehold land and buildings
Computers
Motor vehicles
Total
£
£
£
£
Cost
At 1 January 2024
848,146
523,211
2,869,771
4,241,128
Additions
49,667
68,545
2,001,616
2,119,828
Disposals
(1,207)
(28,889)
(2,665,794)
(2,695,890)
Exchange adjustments
1,156
3,627
4,783
At 31 December 2024
896,606
564,023
2,209,220
3,669,849
Depreciation and impairment
At 1 January 2024
179,960
484,381
747,983
1,412,324
Depreciation charged in the year
81,353
23,045
672,831
777,229
Eliminated in respect of disposals
(707)
(26,824)
(1,181,627)
(1,209,158)
Exchange adjustments
1,215
1,941
3,156
At 31 December 2024
260,606
481,817
241,128
983,551
Carrying amount
At 31 December 2024
636,000
82,206
1,968,092
2,686,298
At 31 December 2023
668,186
38,830
2,121,788
2,828,804
Company
Freehold land and buildings
Computers
Total
£
£
£
Cost
At 1 January 2024
766,698
165,583
932,281
Additions
49,667
23,629
73,296
At 31 December 2024
816,365
189,212
1,005,577
Depreciation and impairment
At 1 January 2024
131,512
141,808
273,320
Depreciation charged in the year
48,853
11,850
60,703
At 31 December 2024
180,365
153,658
334,023
Carrying amount
At 31 December 2024
636,000
35,554
671,554
At 31 December 2023
635,186
23,775
658,961
THEBOOKINGROOM GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
12
Tangible fixed assets
(Continued)
- 28 -
The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.
Group
Company
2024
2023
2024
2023
£
£
£
£
Motor vehicles
720,284
839,489
The depreciation charge for the year in respect of assets held under finance leases or hire purchase contracts was £278,934 (2023: £270,678).
13
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
14
1,615,100
1,615,100
Unlisted investments
71,414
71,414
71,414
1,615,100
1,686,514
Movements in fixed asset investments
Group
Investments
£
Cost or valuation
At 1 January 2024
71,414
Disposals
(71,414)
At 31 December 2024
-
Carrying amount
At 31 December 2024
-
At 31 December 2023
71,414
THEBOOKINGROOM GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
13
Fixed asset investments
(Continued)
- 29 -
Movements in fixed asset investments
Company
Shares in subsidiaries
Other investments
Total
£
£
£
Cost or valuation
At 1 January 2024
1,615,100
71,414
1,686,514
Disposals
-
(71,414)
(71,414)
At 31 December 2024
1,615,100
-
1,615,100
Carrying amount
At 31 December 2024
1,615,100
-
1,615,100
At 31 December 2023
1,615,100
71,414
1,686,514
14
Subsidiaries
Details of the Company's subsidiaries at 31 December 2024 are as follows:
Name of undertaking
Address
Class of
% Held
shares held
Direct
Indirect
Newco TBR Limited (Formerly -Thebookingroom.com Limited)
1
Ordinary
100.00
-
TBR Hong Kong Limited
2
Ordinary
100.00
-
TBR USA Inc
3
Ordinary
70.00
-
TBR USA LLC
3
Ordinary
0
56.00
TBR Global Limited
1
Ordinary
100.00
-
Charlton Scotland Limited
1
Ordinary
100.00
-
TBR China Holdings Limited
2
Ordinary
100.00
-
TBR Shanghai (WFOE)
4
Ordinary
0
100.00
TBR Singapore Pte. Limited
5
Ordinary
100.00
-
TBR Global Japan KK
6
Ordinary
100.00
-
TBR Global (Hong Kong) Limited
2
Ordinary
100.00
-
TBR Global DMCC
7
Ordinary
0
100.00
Registered office addresses:
1
15 Birkmyre Road, Glasgow, G51 3JH, UK
2
20132, 21/F, 14 Taikoo Wan Road Taikoo Shing
3
3- 25 Braintree Hill Office Park , Suite 401 ,Braintree ,MA 02184 , USA
4
Dan Shui Road, Lane 345, No. 13, 3rd Floor, CO2, Huangpu District, Shanghai, China
5
5- 20 Collyer Quay ,12-05 Singapore ,049319
6
6- C/O WeWork, Kamiyacho Trust Tower 23F , 4-1-1 Toranomon , Minato-ku , Tokyo
7
903-905 Jumeirah Bay X3, Cluster X, JLT, Dubai UAE, PO Box – 33831
THEBOOKINGROOM GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
14
Subsidiaries
(Continued)
- 30 -
Subsequent to the year-end there have been the following changes in relation to the subsidiary undertakings:
TBR USA LLC was merged with TBR USA Inc on 1 January 2025.
The investment held by TBR Global Limited in TBR Global DMCC was transferred to Thebookingroom Group Limited on 21 July 2025.
Newco TBR Limited was dissolved on 19 August 2025.
15
Debtors
Group
Company
Amounts falling due within one year:
2024
2023
2024
2023
Notes
£
£
£
£
Trade debtors
4,895,789
4,480,919
1,000
14,862
Corporation tax recoverable
19,603
Amounts owed by Group undertakings
-
-
4,487,608
4,329,938
Other debtors
419,954
875,535
228,836
661,325
Prepayments and accrued income
731,926
1,042,192
336,538
320,880
6,047,669
6,398,646
5,073,585
5,327,005
Deferred tax asset
19
39,137
154,493
6,086,806
6,553,139
5,073,585
5,327,005
16
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Obligations under finance leases
18
285,882
345,981
Trade creditors
2,476,392
2,772,562
67,667
315,279
Amounts owed to Group undertakings
907,742
Corporation tax payable
535,970
562,663
295,542
79,180
Other taxation and social security
761,867
779,363
29,536
70,690
Other creditors
1,223,855
501,253
721,196
196,109
Accruals and deferred income
2,799,984
2,119,944
398,863
146,677
8,083,950
7,081,766
1,512,804
1,715,677
Finance lease contracts are secured over the assets to which they relate.
17
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Obligations under finance leases
18
390,419
460,741
THEBOOKINGROOM GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
17
Creditors: amounts falling due after more than one year
(Continued)
- 31 -
Finance lease contracts are secured over the assets to which they relate.
18
Finance lease obligations
Group
Company
2024
2023
2024
2023
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
285,882
345,981
In two to five years
390,419
460,741
676,301
806,722
-
-
Finance lease payments represent rentals payable by the company for motor vehicles. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 3 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
19
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the Group and Company, and movements thereon:
Liabilities
Liabilities
Assets
Assets
2024
2023
2024
2023
Group
£
£
£
£
Fixed asset timing differences
1,928
-
38,061
80,815
Tax losses
-
-
-
62,972
Other short term timing differences
(1,928)
-
-
8,917
Capital losses
-
-
1,076
1,789
-
-
39,137
154,493
Liabilities
Liabilities
Assets
Assets
2024
2023
2024
2023
Company
£
£
£
£
Fixed asset timing differences
237,268
159,668
-
-
Other short-term timing differences
(1,928)
(8,917)
-
-
Capital losses
-
(1,789)
-
-
235,340
148,962
-
-
THEBOOKINGROOM GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
19
Deferred taxation
(Continued)
- 32 -
Group
Company
2024
2024
Movements in the year:
£
£
Liability/(Asset) at 1 January 2024
(154,493)
148,962
Charge to profit or loss
115,356
86,378
Liability/(Asset) at 31 December 2024
(39,137)
235,340
20
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
192,953
132,697
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.
THEBOOKINGROOM GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 33 -
21
Share-based payment transactions
Group and company
Number of share options
Weighted average exercise price
2024
2023
2024
2023
Number
Number
£
£
Outstanding at 1 January 2024
-
-
-
-
Granted
1,615
-
598.00
-
Outstanding at 31 December 2024
1,615
-
598.00
-
Exercisable at 31 December 2024
-
-
-
-
Group and company
The group granted during the year share options for 1,615 shares of £0.01 each in the parent company. The options are exercisable by the option holder on the earlier date of 31 March 2029 or an exit event.
The group used the Black and Scholes option pricing model to value the options.
Group
Company
2024
2023
2024
2023
£
£
£
£
Expenses recognised in the year
Arising from equity settled share based payment transactions
63,608
-
63,608
-
22
Share capital
Group and Company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary 'A' shares of 1p each
8,500
85
85
85
Ordinary 'B' shares of 1p each
8,500
85
85
85
Ordinary 'C' shares of 1p each
3,000
30
30
30
20,000
200
200
200
During the year the share capital of the Company was sub-divided as follows:
A Ordinary shares from 85 shares of £1 to 8,500 shares of £0.01.
B Ordinary shares from 85 shares of £1 to 8,500 shares of £0.01.
C Ordinary shares from 30 shares of £1 to 3,000 shares of £0.01.
THEBOOKINGROOM GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 34 -
23
Reserves
Share premium account
This incorporates the excess over nominal value received on the issue of share capital.
Other reserves
This reserve includes foreign exchange retranslation gains and losses on consolidation and movements in share-based payments.
Retained earnings
This incorporates all current and prior period profits and losses less distributions made to shareholders.
24
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
2024
2023
2024
2023
£
£
£
£
Within one year
45,669
228,373
-
-
Between two and five years
63,904
132,806
-
-
109,573
361,179
-
-
25
Related party transactions
Transactions with related parties
The Company has taken advantage of the exemption in section 33.1A of FRS 102 not to disclose transactions with other wholly owned members of the Group.
During the year the Company made recharges of costs of £1,721,414 (2023: £1,423,377) to TBR USA Inc, a subsidiary in which it has a 70% shareholding.
During the year the Group made recharges of costs of £278,726 (2023: £376,141) and purchases of £553,471 (2023: £1,135,031) to a company under common control.
At the year end the balance due to Directors from the Group was £634,401 (2023: £637,837 due to the Group from Directors).
At the year end the balance due to entities controlled by a Director was £117,813 (2023: £75,701).
26
Ultimate controlling party
During the year, the shareholders of Thebookingroom Group Limited were M O'Hare and L O'Hare and as a result they were in ultimate control of the Company during the year.
Subsequent to the year-end, the shareholdings in Thebookingroom Group Limited changed and M O'Hare is now the ultimate controlling party.
THEBOOKINGROOM GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 35 -
27
Cash generated from group operations
2024
2023
£
£
Profit after taxation
4,827,898
5,169,118
Adjustments for:
Taxation charged
1,656,884
1,749,722
Finance costs
97,098
233,273
Investment income
(25,327)
(2,010)
Gain on disposal of tangible fixed assets
(64,681)
(58,140)
Amortisation and impairment of intangible assets
487,533
486,826
Depreciation and impairment of tangible fixed assets
777,229
772,687
Equity settled share based payment expense
63,608
-
Movements in working capital:
Increase in debtors
(58,825)
(385,160)
Increase in creditors
505,078
50,086
Cash generated from operations
8,266,495
8,016,402
Significant non-cash transactions
The company declared dividends of £3,410,000 during the year. £2,095,141 was settled in cash with the balance offset against the balance on the shareholders loan account.
28
Analysis of changes in net funds - group
1 January 2024
Cash flows
New finance leases
31 December 2024
£
£
£
£
Cash at bank and in hand
4,453,958
2,958,045
-
7,412,003
Obligations under finance leases
(806,722)
1,139,371
(1,008,950)
(676,301)
3,647,236
4,097,416
(1,008,950)
6,735,702
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.200L O'HareL O'HareM O'HareMr M O'HareMr R OliverfalseSC427359bus:Consolidated2024-01-012024-12-31SC4273592024-01-012024-12-31SC427359bus:CompanySecretaryDirector12024-01-012024-12-31SC427359bus:Director32024-01-012024-12-31SC427359bus:Director12024-01-012024-12-31SC427359bus:Director22024-01-012024-12-31SC427359bus:Director42024-01-012024-12-31SC427359bus:CompanySecretary12024-01-012024-12-31SC427359bus:RegisteredOffice2024-01-012024-12-31SC4273592024-12-31SC427359bus:Consolidated2023-01-012023-12-31SC4273592023-01-012023-12-31SC427359core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-01-012024-12-31SC427359core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-01-012023-12-31SC427359bus:Consolidated2024-12-31SC427359core:Goodwillbus:Consolidated2024-12-31SC427359core:Goodwillbus:Consolidated2023-12-31SC427359core:OtherResidualIntangibleAssetsbus:Consolidated2024-12-31SC427359core:OtherResidualIntangibleAssetsbus:Consolidated2023-12-31SC427359bus:Consolidated2023-12-31SC427359core:OtherResidualIntangibleAssets2024-12-31SC427359core:OtherResidualIntangibleAssets2023-12-31SC427359core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-31SC427359core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2023-12-31SC427359core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-12-31SC427359core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-31SC4273592023-12-31SC427359core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-31SC427359core:ComputerEquipmentbus:Consolidated2024-12-31SC427359core:MotorVehiclesbus:Consolidated2024-12-31SC427359core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-31SC427359core:ComputerEquipmentbus:Consolidated2023-12-31SC427359core:MotorVehiclesbus:Consolidated2023-12-31SC427359core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-31SC427359core:ComputerEquipment2024-12-31SC427359core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-31SC427359core:ComputerEquipment2023-12-31SC427359core:ShareCapitalbus:Consolidated2024-12-31SC427359core:ShareCapitalbus:Consolidated2023-12-31SC427359core:SharePremiumbus:Consolidated2024-12-31SC427359core:SharePremiumbus:Consolidated2023-12-31SC427359core:OtherMiscellaneousReservebus:Consolidated2024-12-31SC427359core:OtherMiscellaneousReservebus:Consolidated2023-12-31SC427359core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-31SC427359core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-31SC427359core:Non-controllingInterestsbus:Consolidated2024-12-31SC427359core:Non-controllingInterestsbus:Consolidated2023-12-31SC427359core:ShareCapital2024-12-31SC427359core:ShareCapital2023-12-31SC427359core:SharePremium2024-12-31SC427359core:SharePremium2023-12-31SC427359core:OtherMiscellaneousReserve2024-12-31SC427359core:OtherMiscellaneousReserve2023-12-31SC427359core:RetainedEarningsAccumulatedLosses2024-12-31SC427359core:RetainedEarningsAccumulatedLosses2023-12-31SC427359core:ShareCapitalbus:Consolidated2022-12-31SC427359core:SharePremiumbus:Consolidated2022-12-31SC4273592022-12-31SC427359core:ShareCapital2022-12-31SC427359core:SharePremium2022-12-31SC427359core:RetainedEarningsAccumulatedLosses2022-12-31SC427359core:ShareCapitalbus:Consolidated2023-01-012023-12-31SC427359core:SharePremiumbus:Consolidated2023-01-012023-12-31SC427359core:ShareCapital2023-01-012023-12-31SC427359core:SharePremium2023-01-012023-12-31SC427359bus:Consolidated2022-12-31SC427359core:Goodwill2024-01-012024-12-31SC427359core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-31SC427359core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-01-012024-12-31SC427359core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-31SC427359core:ComputerEquipment2024-01-012024-12-31SC427359core:MotorVehicles2024-01-012024-12-31SC427359core:UKTaxbus:Consolidated2024-01-012024-12-31SC427359core:UKTaxbus:Consolidated2023-01-012023-12-31SC427359core:ForeignTaxbus:Consolidated2024-01-012024-12-31SC427359core:ForeignTaxbus:Consolidated2023-01-012023-12-31SC427359bus:Consolidated12024-01-012024-12-31SC427359bus:Consolidated12023-01-012023-12-31SC427359bus:Consolidated22024-01-012024-12-31SC427359bus:Consolidated22023-01-012023-12-31SC427359bus:Consolidated32024-01-012024-12-31SC427359bus:Consolidated32023-01-012023-12-31SC427359bus:Consolidated42024-01-012024-12-31SC427359bus:Consolidated42023-01-012023-12-31SC427359core:Goodwillbus:Consolidated2023-12-31SC427359core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2023-12-31SC427359bus:Consolidated2023-12-31SC427359core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-31SC427359core:Goodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-31SC427359core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-31SC427359core:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-31SC427359core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssets2024-01-012024-12-31SC427359core:Goodwillbus:Consolidated2024-01-012024-12-31SC427359core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-01-012024-12-31SC427359core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-31SC427359core:ComputerEquipmentbus:Consolidated2023-12-31SC427359core:MotorVehiclesbus:Consolidated2023-12-31SC427359core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-31SC427359core:ComputerEquipment2023-12-31SC4273592023-12-31SC427359core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-01-012024-12-31SC427359core:ComputerEquipmentbus:Consolidated2024-01-012024-12-31SC427359core:MotorVehiclesbus:Consolidated2024-01-012024-12-31SC427359core:MotorVehicles2024-12-31SC427359core:MotorVehicles2023-12-31SC427359core:UnlistedNon-exchangeTradedbus:Consolidated2024-12-31SC427359core:UnlistedNon-exchangeTradedbus:Consolidated2023-12-31SC427359core:UnlistedNon-exchangeTraded2024-12-31SC427359core:UnlistedNon-exchangeTraded2023-12-31SC427359core:Subsidiary12024-01-012024-12-31SC427359core:Subsidiary22024-01-012024-12-31SC427359core:Subsidiary32024-01-012024-12-31SC427359core:Subsidiary42024-01-012024-12-31SC427359core:Subsidiary52024-01-012024-12-31SC427359core:Subsidiary62024-01-012024-12-31SC427359core:Subsidiary72024-01-012024-12-31SC427359core:Subsidiary82024-01-012024-12-31SC427359core:Subsidiary92024-01-012024-12-31SC427359core:Subsidiary102024-01-012024-12-31SC427359core:Subsidiary112024-01-012024-12-31SC427359core:Subsidiary122024-01-012024-12-31SC427359core:Subsidiary112024-01-012024-12-31SC427359core:Subsidiary222024-01-012024-12-31SC427359core:Subsidiary332024-01-012024-12-31SC427359core:Subsidiary442024-01-012024-12-31SC427359core:Subsidiary552024-01-012024-12-31SC427359core:Subsidiary662024-01-012024-12-31SC427359core:Subsidiary772024-01-012024-12-31SC427359core:Subsidiary882024-01-012024-12-31SC427359core:Subsidiary992024-01-012024-12-31SC427359core:Subsidiary10102024-01-012024-12-31SC427359core:Subsidiary11112024-01-012024-12-31SC427359core:Subsidiary12122024-01-012024-12-31SC427359core:CurrentFinancialInstruments2024-12-31SC427359core:CurrentFinancialInstruments2023-12-31SC427359core:CurrentFinancialInstrumentsbus:Consolidated2024-12-31SC427359core:CurrentFinancialInstrumentsbus:Consolidated2023-12-31SC427359core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-31SC427359core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-31SC427359core:Non-currentFinancialInstruments2024-12-31SC427359core:Non-currentFinancialInstruments2023-12-31SC427359core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-31SC427359core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-31SC427359core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-31SC427359core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-31SC427359core:WithinOneYearbus:Consolidated2024-12-31SC427359core:WithinOneYearbus:Consolidated2023-12-31SC427359core:WithinOneYear2024-12-31SC427359core:WithinOneYear2023-12-31SC427359core:BetweenTwoFiveYearsbus:Consolidated2024-12-31SC427359core:BetweenTwoFiveYearsbus:Consolidated2023-12-31SC427359core:BetweenTwoFiveYears2024-12-31SC427359core:BetweenTwoFiveYears2023-12-31SC427359bus:PrivateLimitedCompanyLtd2024-01-012024-12-31SC427359bus:FRS1022024-01-012024-12-31SC427359bus:Audited2024-01-012024-12-31SC427359bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-31SC427359bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP