Caseware UK (AP4) 2024.0.164 2024.0.164 2024-12-312024-12-31falsefalse1112024-01-01false93false 12733831 2024-01-01 2024-12-31 12733831 2023-01-01 2023-12-31 12733831 2024-12-31 12733831 2023-12-31 12733831 2023-01-01 12733831 1 2024-01-01 2024-12-31 12733831 1 2023-01-01 2023-12-31 12733831 5 2024-01-01 2024-12-31 12733831 5 2023-01-01 2023-12-31 12733831 d:Director1 2024-01-01 2024-12-31 12733831 d:Director3 2024-01-01 2024-12-31 12733831 d:Director4 2024-01-01 2024-12-31 12733831 d:Director7 2024-01-01 2024-12-31 12733831 d:Director8 2024-01-01 2024-12-31 12733831 e:Buildings e:ShortLeaseholdAssets 2024-01-01 2024-12-31 12733831 e:Buildings e:ShortLeaseholdAssets 2024-12-31 12733831 e:Buildings e:ShortLeaseholdAssets 2023-12-31 12733831 e:CurrentFinancialInstruments 2024-12-31 12733831 e:CurrentFinancialInstruments 2023-12-31 12733831 e:Non-currentFinancialInstruments 2024-12-31 12733831 e:Non-currentFinancialInstruments 2023-12-31 12733831 e:CurrentFinancialInstruments e:WithinOneYear 2024-12-31 12733831 e:CurrentFinancialInstruments e:WithinOneYear 2023-12-31 12733831 e:Non-currentFinancialInstruments e:AfterOneYear 2024-12-31 12733831 e:Non-currentFinancialInstruments e:AfterOneYear 2023-12-31 12733831 e:ReportableOperatingSegment1 2024-01-01 2024-12-31 12733831 e:ReportableOperatingSegment1 2023-01-01 2023-12-31 12733831 e:ReportableOperatingSegment2 2024-01-01 2024-12-31 12733831 e:ReportableOperatingSegment2 2023-01-01 2023-12-31 12733831 e:ReportableOperatingSegment3 2024-01-01 2024-12-31 12733831 e:ReportableOperatingSegment3 2023-01-01 2023-12-31 12733831 e:UKTax 2024-01-01 2024-12-31 12733831 e:UKTax 2023-01-01 2023-12-31 12733831 e:ShareCapital 2024-12-31 12733831 e:ShareCapital 2023-12-31 12733831 e:ShareCapital 2023-01-01 12733831 e:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 12733831 e:RetainedEarningsAccumulatedLosses 2024-12-31 12733831 e:RetainedEarningsAccumulatedLosses 2023-01-01 2023-12-31 12733831 e:RetainedEarningsAccumulatedLosses 2023-12-31 12733831 e:RetainedEarningsAccumulatedLosses 2023-01-01 12733831 e:OtherDeferredTax 2024-12-31 12733831 e:OtherDeferredTax 2023-12-31 12733831 d:OrdinaryShareClass1 2024-01-01 2024-12-31 12733831 d:OrdinaryShareClass1 2024-12-31 12733831 d:OrdinaryShareClass1 2023-12-31 12733831 d:FRS102 2024-01-01 2024-12-31 12733831 d:Audited 2024-01-01 2024-12-31 12733831 d:FullAccounts 2024-01-01 2024-12-31 12733831 d:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 12733831 e:WithinOneYear 2024-12-31 12733831 e:WithinOneYear 2023-12-31 12733831 e:BetweenOneFiveYears 2024-12-31 12733831 e:BetweenOneFiveYears 2023-12-31 12733831 e:MoreThanFiveYears 2024-12-31 12733831 e:MoreThanFiveYears 2023-12-31 12733831 f:PoundSterling 2024-01-01 2024-12-31 xbrli:shares iso4217:GBP xbrli:pure




img4c96.png










CW B3 WOOD WHARF LIMITED

Registered number: 12733831




DIRECTORS' REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2024

 
CW B3 WOOD WHARF LIMITED
 

CONTENTS



Page
Directors' Report
1 - 2
Directors' Responsibilities Statement
3
Independent Auditor's Report
4 - 7
Statement of Comprehensive Income
8
Statement of Financial Position
9
Statement of Changes in Equity
10
Notes to the Financial Statements
11 - 19


 
CW B3 WOOD WHARF LIMITED
 

 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024

The directors present their report and the financial statements for the year ended 31 December 2024.

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

PRINCIPAL ACTIVITY

The principal activity of the company is to operate a hotel known as Tribe, Canary Wharf, London. The hotel opened in August 2022 and comprises 312 rooms, restaurant and bar.

RESULTS AND DIVIDENDS

The profit for the year, after taxation, amounted to £189,921 (2023 - loss £1,218,613).

No dividends have been paid or proposed during the year and to the date of this report (2023 - £NIL).

DIRECTORS

The directors who served during the year and up to the date of signing were:

I J Benham 
S W Fyfe 
S Z Khan 
K J Kingston 
R J Worthington 

The Company has in place a qualifying third party indemnity provision for all directors (to the extent permitted by law) in respect of liabilities incurred as a result of their office.  The Company also has in place liability insurance covering the directors and officers of the company and any associated companies.  Both the indemnity and insurance were in force during the period ended 31 December 2024 and at the time of the approval of this Directors' Report.  Neither the indemnity nor the insurance provide cover in the event that the director is proven to have acted dishonestly or fraudulently.

GOING CONCERN

For details in respect of going concern refer to Note 2.

DISCLOSURE OF INFORMATION TO AUDITOR

Each of the persons who are directors at the time when this Directors' Report is approved has confirmed that:
 
so far as the director is aware, there is no relevant audit information of which the company's auditor is unaware, and

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the company's auditor is aware of that information.

This confirmation is given and should be interpreted in accordance with the provisions of s418 of the Companies Act 2006.
 
Page 1

 
CW B3 WOOD WHARF LIMITED
 

 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024


AUDITOR

On 21 November 2024, Deloitte LLP resigned as the auditors of the company. In their resignation letter, Deloitte confirmed that there are no matters related to their resignation that should be brought to the attention of the members or creditors of the company.
The auditors, Grant Thornton UK LLP, were appointed in the year and will be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

This report was approved by the board on 30 September 2025 and signed on its behalf.
 





I J Benham
Director

Page 2

 
CW B3 WOOD WHARF LIMITED
 

DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024

The directors are responsible for preparing the Directors' Report and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.

 In preparing these financial statements, the directors are required to:

select suitable accounting policies for the company's financial statements and then apply them consistently;

make judgments and accounting estimates that are reasonable and prudent;

prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and to enable them to ensure that the financial statements comply with the Companies Act 2006They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Page 3

 
CW B3 WOOD WHARF LIMITED
 

 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF CW B3 WOOD WHARF LIMITED
 

   
REPORT ON THE AUDIT OF THE FINANCIAL STATEMENTS

OPINION
 
We have audited the financial statements of CW B3 Wood Wharf Limited (the 'company') for the year ended 31 December 2024, which comprise the statement of comprehensive income, the statement of financial position, the statement of changes in equity and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland’ (United Kingdom Generally Accepted Accounting Practice).

In our opinion:
the financial statements give a true and fair view of the state of the company's affairs as at 31 December 2024 and of its profit for the year then ended;
the financial statements have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
the financial statements have been prepared in accordance with the requirements of the Companies Act 2006.

BASIS FOR OPINION

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the ‘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

We are responsible for concluding on the appropriateness of the directors’ use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the company's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify the auditor’s opinion. Our conclusions are based on the audit evidence obtained up to the date of our report. However, future events or conditions may cause the company to cease to continue as a going concern.

In our evaluation of the directors’ conclusions, we considered the inherent risks associated with the company's business model including effects arising from macro-economic uncertainties such as interest rates, we assessed and challenged the reasonableness of estimates made by the directors and the related disclosures and analysed how those risks might affect the company's financial resources or ability to continue operations over the going concern period.

In auditing the financial statements, we have concluded that the directors’ use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

 
Page 4

 
CW B3 WOOD WHARF LIMITED
 

 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF CW B3 WOOD WHARF LIMITED
 


OTHER INFORMATION

The other information comprises the information included in the directors' report, other than the financial statements and our auditor’s report thereon. The directors are responsible for the other information contained within the directors' 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 audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is 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 the audit:
the information given in the directors’ report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
directors’ report have been prepared in accordance with applicable legal requirements.

MATTERS ON WHICH WE ARE REQUIRED TO REPORT UNDER THE COMPANIES ACT 2006

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the report.

MATTERS ON WHICH WE ARE REQUIRED TO REPORT BY EXCEPTION

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors’ remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
the directors were not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies’ exemptions in preparing the directors’ report and from the requirement to prepare a strategic report.

RESPONSIBILTIES OF DIRECTORS

As explained more fully in the directors' responsibilities statement as set out on page 3, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

 
Page 5

 
CW B3 WOOD WHARF LIMITED
 

 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF CW B3 WOOD WHARF LIMITED
 


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. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below: 

We obtained an understanding of the legal and regulatory frameworks that are applicable to the company and determined the most significant ones which are directly relevant to specific assertions in the financial statements are those related to the reporting frameworks (United Kingdom Generally Accepted Accounting Practice, Companies Act 2006 and UK tax compliance). 

We understood how the company is complying with those legal and regulatory frameworks by making enquiries of management and those responsible for legal and compliance procedures.

We assessed the susceptibility of the company’s financial statements to material misstatement, including how fraud might occur, by evaluating management's incentives and opportunities for manipulation of the financial statements. This included the evaluation of the risk of management override of controls. We determined that the principal risks were in relation to:
journal entries involving unusual transaction based on our understanding of the business;
evaluating the design effectiveness of controls over revenue that management has in place to prevent and detect fraud.
potential management bias in journal entries related to significant accounting estimates and any significant transactions outside of the normal conduct of business operations; and
transactions with related parties.

Our audit procedures involved:
evaluation of the design effectiveness of relevant controls that management has in place to prevent and detect fraud;
Identifying and testing journal entries identified as high risk;
challenging assumptions and judgements made by management in its significant accounting estimates; 
completing audit procedures to conclude on the compliance of disclosures in the directors report and financial statements with applicable financial reporting requirements.

 
Page 6

 
CW B3 WOOD WHARF LIMITED
 

 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF CW B3 WOOD WHARF LIMITED
 


These audit procedures were designed to provide reasonable assurance that the financial statements were free from fraud or error. The risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error and detecting irregularities that result from fraud is inherently more difficult than detecting those that result from error, as fraud may involve collusion, deliberate concealment, forgery or intentional misrepresentations. Also, the further removed non-compliance with laws and regulations is from events and transactions reflected in the financial statements, the less likely we would become aware of it. 

The engagement partner assessed whether the engagement team collectively had the appropriate competence and capabilities to identify or recognise non-compliance with laws and regulations through the following:
understanding of, and practical experience with audit engagements of a similar nature and complexity through appropriate training and participation; and
knowledge of the industry in which the client operates.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: http://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.





 
Elizabeth Collins
Senior Statutory Auditor
for and on behalf of Grant Thornton UK LLP
Statutory Auditor, Chartered Accountants
London
30 September 2025


Page 7

 
CW B3 WOOD WHARF LIMITED
 

STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024

2024
2023
Note
£
£

  

Turnover
 4 
15,145,118
14,735,178

Cost of sales
  
(8,508,395)
(8,936,500)

GROSS PROFIT
  
6,636,723
5,798,678

Administrative expenses
  
(7,613,686)
(6,664,489)

OPERATING LOSS
  
(976,963)
(865,811)

Interest receivable and similar income
 7 
5,414
-

Interest payable and similar expenses
 8 
-
(4,609)

LOSS BEFORE TAX
  
(971,549)
(870,420)

Tax on loss
 9 
1,161,470
(348,193)

PROFIT/(LOSS) FOR THE FINANCIAL YEAR
  
189,921
(1,218,613)

Other comprehensive expense for the year
  
-
-

TOTAL COMPREHENSIVE EXPENSE FOR THE YEAR
  
189,921
(1,218,613)

The notes on pages 11 to 19 form part of these financial statements.

Page 8

 
CW B3 WOOD WHARF LIMITED
REGISTERED NUMBER: 12733831

STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2024

2024
2023
Note
£
£

FIXED ASSETS
  

Tangible fixed assets
 10 
30,914,492
33,207,476

  
30,914,492
33,207,476

CURRENT ASSETS
  

Stocks
 11 
35,698
57,517

Debtors: amounts falling due within one year
 12 
33,335,510
34,923,794

Cash at bank and in hand
 13 
1,696,816
2,043,326

  
35,068,024
37,024,637

Creditors: amounts falling due within one year
 14 
(39,204,728)
(42,155,397)

NET CURRENT LIABILITIES
  
(4,136,704)
(5,130,760)

TOTAL ASSETS LESS CURRENT LIABILITIES
  
26,777,788
28,076,716

Creditors: amounts falling due after more than one year
 15 
(30,219,552)
(31,360,208)

PROVISIONS FOR LIABILITIES
  

Deferred tax
 16 
-
(348,193)

  
-
(348,193)

NET LIABILITIES
  
(3,441,764)
(3,631,685)


CAPITAL AND RESERVES
  

Called up share capital 
 17 
1
1

Retained earnings
  
(3,441,765)
(3,631,686)

  
(3,441,764)
(3,631,685)


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




I J Benham
Director

The notes on pages 11 to 19 form part of these financial statements.

Page 9

 
CW B3 WOOD WHARF LIMITED
 

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024


Called up share capital
Retained earnings
Total equity

£
£
£

At 1 January 2024
1
(3,631,686)
(3,631,685)


COMPREHENSIVE EXPENSE FOR THE YEAR

Profit for the year
-
189,921
189,921


AT 31 DECEMBER 2024
1
(3,441,765)
(3,441,764)



STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2023


Called up share capital
Retained earnings
Total equity

£
£
£

At 1 January 2023
1
(2,413,073)
(2,413,072)


COMPREHENSIVE EXPENSE FOR THE YEAR

Loss for the year
-
(1,218,613)
(1,218,613)


AT 31 DECEMBER 2023
1
(3,631,686)
(3,631,685)


The notes on pages 11 to 19 form part of these financial statements.

Page 10

 
CW B3 WOOD WHARF LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

1.


GENERAL INFORMATION

CW B3 Wood Wharf Limited is a company limited by shares incorporated in the UK under the Companies Act 2006 and registered in England and Wales at One Canada Square, Canary Wharf, London, E14 5AB.
The nature of the company's operations and its principal activities are set out in the Directors' Report.

2.ACCOUNTING POLICIES

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention, modified to include certain items at fair value and in accordance with United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice, including FRS  102 “the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland”). 
The functional currency of the company is considered to be pounds sterling because that is the currency of the primary economic environment in which they operate.
The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgement in applying the company's accounting policies (see Note 3). 
The principal accounting policies have been applied consistently throughout the period and are summarised below:

  
2.2

Going concern

In assessing the going concern basis of preparation of the company the directors have considered a period of at least 12 months from the date of approval of these financial statements. 
At the year end the company was in a net liability position. The company's liabilities amounted to £39,204,728, of which £34,525,521 represented intercompany balances due to Canary Wharf Contractors (B3 Hotel) Limited, which to the extent that the company cannot pay, there is no intention to call on debt for at least a period of 12 months from the signing date of the financial statements as confirmed by Canary Wharf Contractors (B3 Hotel) Limited. 
  
Having made the requisite enquiries and assessed the resources at the disposal of the company, the directors have a reasonable expectation that the company will have adequate resources to continue its operation for the foreseeable future. Accordingly, they continue to adopt the going concern basis in preparing the financial statements.

  
2.3

Cash flow statement

The company has taken the exemption from preparing the cash flow statement under Section 1.12(b) as it is a member of a group where the parent of the group prepares publicly available consolidated accounts which are intended to give a true and fair view.

  
2.4

Tangible fixed assets

Tangible fixed assets are depreciated so as to write off the cost in equal annual instalments over the expected useful economic lives of the assets concerned. The principal annual rates used for this purpose are:
Leasehold improvements: Over 15 year hotel operating agreement

Page 11

 
CW B3 WOOD WHARF LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.ACCOUNTING POLICIES (CONTINUED)

  
2.5

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. At each reporting date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

  
2.6

Financial instruments

The directors have taken advantage of the exemption in paragraph 1.12c of FRS 102 allowing the company not to disclose the summary of financial instruments by the categories specified in paragraph 11.41.
Trade and other receivables
Trade and other receivables are recognised initially at fair value. A provision for impairment is established where there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the debtor concerned.
Trade and other payables
Trade and other creditors are stated at cost.

  
2.7

Turnover

The company has derived its turnover from the operation of a hotel. Turnover from the sale of rooms is the main source of turnover for the company which is recognised over the period the rooms are occupied. Other income, including sale of food and beverages, is recognised at the point of sale.

  
2.8

Taxation

Current tax is provided at amounts expected to be paid or recovered using the tax rates and laws that have been enacted or substantively enacted at the balance sheet date. 
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date where transactions or events that result in an obligation to pay more tax in the future or a right to pay less tax in the future have occurred at the balance sheet date. Timing differences are differences between the company's taxable profits and its results as stated in financial statements that arise from the inclusion of gains and losses in tax assessments in periods different from those in which they are recognised in financial statements.
Unrelieved tax losses and other deferred tax assets are recognised only to the extent that, on the basis of all available evidence, it can be regarded as more likely than not that there will be suitable taxable profits from which the future reversal of the underlying timing differences can be deducted.                
Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date that are expected to apply to the reversal of timing difference. 
Where items recognised in other comprehensive income or equity are chargeable to or deductible for tax purposes, the resulting current or deferred tax expense or income is presented in the same component of comprehensive income or equity as the transaction or other event that resulted in the tax expenses or income.

Page 12

 
CW B3 WOOD WHARF LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.ACCOUNTING POLICIES (CONTINUED)

  
2.9

Cash and cash equivalents

Cash and cash equivalents comprise cash balances, deposits held with banks and other short term highly liquid investments with original maturities of 3 months or less, which are held for the purpose of meeting short term cash commitments.
Cash and cash equivalents also include certain restricted cash balances held in service charge accounts. These balances are maintained in segregated bank accounts and are subject to restrictions under management agreements, which limit their use to covering property-related expenditure on behalf of tenants.
However, these funds are classified as cash and cash equivalents because they are readily available, highly liquid and form part of the Company’s short-term cash management.


3.


CRITICAL ACCOUNTING JUDGEMENTS AND KEY SOURCES OF ESTIMATION UNCERTAINTY

The preparation of financial statements in conformity with generally accepted accounting principles requires the use of estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements. Although these estimates are based on management’s best knowledge of the amount, event or actions, actual results ultimately may differ from those estimates.
The preparation of financial statements also requires use of judgements, apart from those involving estimation, that management makes in the process of applying the entity’s accounting policies.
For the period ended 31 December 2024, there were no critical accounting judgements or estimates identified that would have a significant impact on the amounts recognised in the financial statements, or create a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year.


4.


TURNOVER

An analysis of turnover by class of business is as follows:


2024
2023
£
£

Room revenue
12,875,225
12,504,555

Sale of food and beverages
2,146,919
2,029,225

Other
122,974
201,398

15,145,118
14,735,178


All turnover arose within the United Kingdom.

Page 13

 
CW B3 WOOD WHARF LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

5.


OPERATING LOSS

The operating loss is stated after charging:

2024
2023
£
£

Operating lease rentals
3,591,021
3,594,146

Depreciation
2,405,179
2,448,704

Auditor's remuneration of £40,600 (2023: £7,500) for the audit of the company for the period has been borne by another group undertaking.


6.


EMPLOYEES

2024
2023
£
£

Wages and salaries
3,593,266
3,407,990

Social security costs
312,673
304,874

Cost of defined contribution scheme
35,562
34,585

3,941,501
3,747,449


The average monthly number of employees, including the directors, during the year was as follows:


        2024
        2023
            No.
            No.







Hotel
65
72



Restaurant
28
39

93
111

None of the directors received any emoluments in respect of their services to the company during the year (2023: £nil).


7.


INTEREST RECEIVABLE AND SIMILAR INCOME

2024
2023
£
£


Other interest receivable
5,414
-

5,414
-

Page 14

 
CW B3 WOOD WHARF LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

8.


INTEREST PAYABLE AND SIMILAR EXPENSES

2024
2023
£
£


Bank interest payable
-
4,609

-
4,609


9.


TAXATION


2024
2023
£
£



Current tax on profits for the year
-
-


Total current tax
-
-


Origination and reversal of timing differences
(1,161,470)
348,193


FACTORS AFFECTING TAX CHARGE FOR THE YEAR

The tax assessed for the year is different to the standard rate of corporation tax in the UK of 25% (2023 - 23.5%). The differences are explained below:

2024
2023
£
£


Loss on ordinary activities before tax
(971,549)
(870,420)


Loss on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2023 - 23.5%)
(242,887)
(204,549)

Effects of:


Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
610,762
-

Capital allowances for year
(184,263)
369,955

Other timing differences leading to an increase (decrease) in taxation
(1,161,470)
348,193

Group relief
(183,612)
(165,406)

Total tax charge for the year
(1,161,470)
348,193


FACTORS THAT MAY AFFECT FUTURE TAX CHARGES

There were no factors that may affect future tax charges.



Page 15

 
CW B3 WOOD WHARF LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

10.


TANGIBLE FIXED ASSETS





Leasehold improvements

£



COST 


At 1 January 2024
36,674,322


Additions
112,195



At 31 December 2024

36,786,517



Depreciation


At 1 January 2024
3,466,846


Charge for the year on owned assets
2,405,179



At 31 December 2024

5,872,025



Net book value



At 31 December 2024
30,914,492

Leasehold improvements relate to the fit out of the hotel and are being depreciated over the 15 year hotel operating agreement.


11.


STOCKS

2024
2023
£
£

Consumables
35,698
57,517

35,698
57,517



12.


DEBTORS: Amounts falling due within one year

2024
2023
£
£


Amounts owed by group undertakings
31,876,813
34,244,659

Other debtors
115,518
190,559

Prepayments and accrued income
529,902
488,576

Deferred taxation
813,277
-

33,335,510
34,923,794


Amounts owed by group undertakings are interest free and repayable on demand.

Page 16

 
CW B3 WOOD WHARF LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

13.


CASH AND CASH EQUIVALENTS

2024
2023
£
£

Cash at bank and in hand
1,696,816
2,043,326

1,696,816
2,043,326



14.


CREDITORS: Amounts falling due within one year

2024
2023
£
£

Trade creditors
1,187,152
885,948

Amounts owed to fellow subsidiaries
35,946,940
38,473,519

Lease incentives attributable to fellow subsidiaries
1,140,655
1,143,780

Other creditors
258,593
391,560

Accruals and deferred income
671,388
1,260,590

39,204,728
42,155,397


Amounts owed to fellow subsidiaries are interest free and repayable on demand.


15.


CREDITORS: Amounts falling due after more than one year

2024
2023
£
£

Lease incentives attributable to fellow subsidiaries
30,219,552
31,360,208

30,219,552
31,360,208



16.


DEFERRED TAXATION




2024


£






At beginning of year
(348,193)


Charged to profit or loss
1,161,470



At end of year
813,277

Page 17

 
CW B3 WOOD WHARF LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
 
16.DEFERRED TAXATION (CONTINUED)

The deferred taxation balance is made up as follows:

2024
2023
£
£


Temporary timing differences on fixed assets
813,277
(348,193)

813,277
(348,193)


17.


SHARE CAPITAL

2024
2023
£
£
Allotted, called up and fully paid



1 (2023 - 1) Ordinary share of £1.00
1
1



18.


OPERATING LEASE COMMITMENTS

CW B3 Wood Wharf Limited has entered into a lease agreement in respect of the basement, ground, ground mezzanine, first floor and floors 4-9 of 15 Water Street, Wood Wharf for use as a hotel known as the Tribe hotel. The lease commenced on 22 June 2022 and has a duration of 30 years, subject to RPI linked rent reviews every 5 years wirh a cap of 4.0% and collar of 1.0% p.a.
The minimum contracted payments under the agreements above are as follows:

2024
2023
£
£


Within one year
4,734,801
4,734,801

In one to five years
18,939,205
18,939,205

After more than five years
106,429,253
101,694,452

130,103,259
125,368,458

Page 18

 
CW B3 WOOD WHARF LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

19.


CONTROLLING PARTY

The company's immediate parent undertaking is Canary Wharf Group Residential Limited.
 
As at 31 December 2024, the smallest group of which the company is a member and for which group financial statements are drawn up is the consolidated financial statements of Canary Wharf Residential Limited. Copies of the financial statements may be obtained from the Company Secretary, One Canada Square, Canary Wharf, London E14 5AB.
The largest group of which the company is a member for which group financial statements are drawn up is the consolidated financial statements of Stork HoldCo LP, an entity registered in Bermuda and the ultimate parent undertaking and controlling party.
Stork HoldCo LP is controlled as to 50% by Brookfield Property Partners LP and as to 50% by Qatar Investment Authority.
The directors have taken advantage of the exemption in paragraph 33.1A of FRS 102 allowing the company not to disclose related party transactions with respect of other group companies. 

Page 19