IRIS Accounts Production v25.3.0.601 01674002 Board of Directors 1.1.24 31.12.24 31.12.24 false true false false true false Ordinary 1.00000 iso4217:GBP iso4217:USD iso4217:EUR xbrli:shares xbrli:pure utr:tonnes utr:kWh 01674002 2023-12-31 01674002 2024-12-31 01674002 2024-01-01 2024-12-31 01674002 2022-12-31 01674002 2023-01-01 2023-12-31 01674002 2023-12-31 01674002 ns15:EnglandWales 2024-01-01 2024-12-31 01674002 ns14:PoundSterling 2024-01-01 2024-12-31 01674002 ns10:Director1 2024-01-01 2024-12-31 01674002 ns10:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 01674002 ns10:SmallEntities 2024-01-01 2024-12-31 01674002 ns10:AuditExemptWithAccountantsReport 2024-01-01 2024-12-31 01674002 ns10:SmallCompaniesRegimeForDirectorsReport 2024-01-01 2024-12-31 01674002 ns10:SmallCompaniesRegimeForAccounts 2024-01-01 2024-12-31 01674002 ns10:FullAccounts 2024-01-01 2024-12-31 01674002 ns10:OrdinaryShareClass1 2024-01-01 2024-12-31 01674002 ns10:Director2 2024-01-01 2024-12-31 01674002 ns10:Director3 2024-01-01 2024-12-31 01674002 ns10:Director5 2024-01-01 2024-12-31 01674002 ns10:Director6 2024-01-01 2024-12-31 01674002 ns10:Director7 2024-01-01 2024-12-31 01674002 ns10:RegisteredOffice 2024-01-01 2024-12-31 01674002 ns5:CurrentFinancialInstruments 2024-12-31 01674002 ns5:CurrentFinancialInstruments 2023-12-31 01674002 ns5:ShareCapital 2024-12-31 01674002 ns5:ShareCapital 2023-12-31 01674002 ns5:RetainedEarningsAccumulatedLosses 2024-12-31 01674002 ns5:RetainedEarningsAccumulatedLosses 2023-12-31 01674002 ns5:LandBuildings 2023-12-31 01674002 ns5:PlantMachinery 2023-12-31 01674002 ns5:LandBuildings 2024-01-01 2024-12-31 01674002 ns5:PlantMachinery 2024-01-01 2024-12-31 01674002 ns5:LandBuildings 2024-12-31 01674002 ns5:PlantMachinery 2024-12-31 01674002 ns5:LandBuildings 2023-12-31 01674002 ns5:PlantMachinery 2023-12-31 01674002 ns5:WithinOneYear ns5:CurrentFinancialInstruments 2024-12-31 01674002 ns5:WithinOneYear ns5:CurrentFinancialInstruments 2023-12-31 01674002 ns5:CurrentFinancialInstruments 2024-01-01 2024-12-31 01674002 ns10:OrdinaryShareClass1 2024-12-31

REGISTERED NUMBER: 01674002 (England and Wales)

Unaudited Financial Statements for the Year Ended 31 December 2024

for

Elstead Hotel (Bournemouth) Limited

| Elstead Hotel (Bournemouth) Limited (Registered number: 01674002) |

Contents of the Financial Statements

for the Year Ended 31 December 2024

Page |

| Company Information | 1 |

| Chartered Certified Accountants' Report | 2 |

| Balance Sheet | 3 |

| Notes to the Financial Statements | 5 |

| Elstead Hotel (Bournemouth) Limited |

Company Information

for the Year Ended 31 December 2024

| Directors: | A J Bouch

| M A Kavanagh

| A P Kearns

| G G Phillips

| K Rose

| D Ward

| Registered office: | 19 Welling High Street

| Welling

| Kent

| DA16 1TR

| Registered number: | 01674002 (England and Wales)

| Accountants: | Burfords

| Chartered Certified Accountants

| 19 Welling High Street

| Welling

| Kent

| DA16 1TR

Chartered Certified Accountants' Report to the Board of Directors

on the Unaudited Financial Statements of

Elstead Hotel (Bournemouth) Limited

The following reproduces the text of the report prepared for the directors in respect of the company's annual unaudited financial statements. In accordance with the Companies Act 2006, the company is only required to file a Balance Sheet. Readers are cautioned that the Income Statement and certain other primary statements and the Report of the Directors are not required to be filed with the Registrar of Companies.

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Elstead Hotel (Bournemouth) Limited for the year ended 31 December 2024 which comprise the Income Statement, Balance Sheet and the related notes from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Association of Chartered Certified Accountants, we are subject to its ethical and other professional requirements which are detailed at accaglobal.com/rulebook.

This report is made solely to the Board of Directors of Elstead Hotel (Bournemouth) Limited, as a body, in accordance with our terms of engagement. Our work has been undertaken solely to prepare for your approval the financial statements of Elstead Hotel (Bournemouth) Limited and state those matters that we have agreed to state to the Board of Directors of Elstead Hotel (Bournemouth) Limited, as a body, in this report in accordance with the requirements of the Association of Chartered Certified Accountants as detailed at

https://www.accaglobal.com/gb/en/technical-activities/technical-resources-

search/2009/october/factsheet-163-audit-exempt-companies.html.

To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and its Board of Directors, as a body, for our work or for this report.

It is your duty to ensure that Elstead Hotel (Bournemouth) Limited has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and loss of Elstead Hotel (Bournemouth) Limited. You consider that Elstead Hotel (Bournemouth) Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the financial statements of Elstead Hotel (Bournemouth) Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.

Burfords

Chartered Certified Accountants

19 Welling High Street

Welling

Kent

DA16 1TR

9 October 2025

| Elstead Hotel (Bournemouth) Limited (Registered number: 01674002) |

Balance Sheet

31 December 2024

| 31.12.24 | 31.12.23 |

| Notes | £ | £ | £ | £ |

Fixed assets

Tangible assets | 4 | 478,171 |  | 505,049 |  |

Current assets

Stocks | 2,421 |  | 3,893 |  |

Debtors | 5 | 3,917 |  | 134,289 |  |

Cash at bank and in hand | 5,497 |  | 16,861 |  |

11,835 |  | 155,043 |  |

Creditors

Amounts falling due within one year | 6 | 2,507,146 |  | 2,151,153 |  |

Net current liabilities | (2,495,311 | ) | (1,996,110 | ) |

Total assets less current liabilities | (2,017,140 | ) | (1,491,061 | ) |

Capital and reserves

Called up share capital | 7 | 10,000 |  | 10,000 |  |

Retained earnings | (2,027,140 | ) | (1,501,061 | ) |

Shareholder funds | (2,017,140 | ) | (1,491,061 | ) |

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 December 2024.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 December 2024 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:

(a) | ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and

(b) | preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

| Elstead Hotel (Bournemouth) Limited (Registered number: 01674002) |

Balance Sheet - continued

31 December 2024

The financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 9 October 2025 and were signed on its behalf by:

A P Kearns - Director

| Elstead Hotel (Bournemouth) Limited (Registered number: 01674002) |

Notes to the Financial Statements

for the Year Ended 31 December 2024

1. | Statutory information

| Elstead Hotel (Bournemouth) Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

| The presentation currency of the financial statements is the Pound Sterling (£).

2. | Accounting policies

| Basis of preparing the financial statements

| These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

| The hotel and leisure centre was closed in November 2024 and is awaiting completion of sale to a third party. The company is continuing to trade until the date of completion.

| Turnover

| Turnover represents net invoiced sales for accommodation and conference facilities, subscriptions from the Leisure Centre, income from the bar and sundry income all excluding Value Added Tax. Turnover is recognised to the extent that it is probable that the economic benefits will flow to the Company and the turnover can be reliably measured. Turnover is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, Value Added tax and other sales taxes.

| Tangible fixed assets

| Depreciation is provided at the following annual rates in order to write off the cost less estimated residual value of each asset over its estimated useful life.

| Stocks

| Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

| Taxation

| Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

| Current or deferred taxation assets and liabilities are not discounted.

| Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

| Elstead Hotel (Bournemouth) Limited (Registered number: 01674002) |

Notes to the Financial Statements - continued

for the Year Ended 31 December 2024

2. | Accounting policies - continued

| Deferred tax

| Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

| Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

| Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

| Hire purchase and leasing commitments

| Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

3. | Employees and directors

| The average number of employees during the year was 23 (2023 - 30 ) .

4. | Tangible fixed assets

| Plant and |

| Land and |  | machinery |

| buildings |  | etc |  | Totals

£ | £ | £ |

| Cost

| At 1 January 2024

| and 31 December 2024 | 756,999 |  | 559,041 |  | 1,316,040 |  |

| Depreciation

| At 1 January 2024 | 511,950 |  | 299,041 |  | 810,991 |  |

| Charge for year | 15,140 |  | 11,738 |  | 26,878 |  |

| At 31 December 2024 | 527,090 |  | 310,779 |  | 837,869 |  |

| Net book value

| At 31 December 2024 | 229,909 |  | 248,262 |  | 478,171 |  |

| At 31 December 2023 | 245,049 |  | 260,000 |  | 505,049 |  |

5. | Debtors: amounts falling due within one year |

| 31.12.24 |  | 31.12.23

£ | £ |

| Trade debtors | - |  | 129,053 |  |

| Other debtors | 3,917 |  | 5,236 |  |

3,917 |  | 134,289 |  |

| Elstead Hotel (Bournemouth) Limited (Registered number: 01674002) |

Notes to the Financial Statements - continued

for the Year Ended 31 December 2024

6. | Creditors: amounts falling due within one year |

| 31.12.24 |  | 31.12.23

£ | £ |

| Trade creditors | 299,748 |  | 364,376 |  |

| Taxation and social security | 121,461 |  | 63,879 |  |

| Other creditors | 2,085,937 |  | 1,722,898 |  |

2,507,146 |  | 2,151,153 |  |

| See related party note for description of amounts included in trade and other creditors that relate to the Communication Workers Union.

7. | Called up share capital

| Allotted, issued and fully paid:

| Number: | Class: | Nominal | 31.12.24 |  | 31.12.23

| value: | £ | £ |

| 10,000 | Ordinary | 1 | 10,000 |  | 10,000 |  |

8. | Related party transactions

| The ownership of the Company vests with the Trustees of the Communication Workers Union for whom the Company provides conference and education facilities.

| The balance owed to the Company by the Union in respect of these facilities and included in trade debtors at the year end was £Nil (2023: £109,722)

| Included in trade creditors at the year end was £199,838 (2023: £199,838) owed to the Union from the Company in respect of rental and management charges.

| Included in other creditors is a debenture loan of £480,000 (2023: £480,000) from The Communication Workers Union. It is secured by a floating charge over the Company's assets and has no fixed repayment date or interest rate. No interest was charged and no repayments were made in the year.

| Also included in other creditors is a loan from The Communication Workers Union to provide the company with additional working capital. As at the year end the loan amount owed to The Communication Workers Union was £1,541,044 (2023: £1,155,538) and this loan is unsecured, interest free and repayable on demand.

| Also included in other creditors is £48,296 (2023: £48,296) lent to the company by one of the Directors to assist with working capital. There have been no movements in the year. This loan is unsecured, interest free and repayable on demand.

9. | Ultimate controlling party

| The ultimate parent entity is The Communication Workers Union, a registered UK Trade Union.