Company registration number 05845288 (England and Wales)
BARRAFINA LIMITED
ANNUAL REPORT AND
FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 JULY 2024
BARRAFINA LIMITED
COMPANY INFORMATION
Directors
E G Hart
S K Hart
S D Edgson
S B Hart
H R Gabb
The Hon W J Cadogan
J H Hart
C A Hindmarsh
C Somerville
A M Watkins
Secretary
S D Edgson
Company number
05845288
Registered office
The Old Hall
Market Overton
Oakham
Rutland
LE15 7PL
Auditor
Newby Castleman LLP
West Walk Building
110 Regent Road
Leicester
LE1 7LT
Business address
26-27 Dean Street
London
W1D 3LL
Bankers
Barclays Bank Plc
PO Box 34
Colmore Row
Birmingham
B3 2BY
BARRAFINA LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 6
Statement of income and retained earnings
7
Balance sheet
8
Statement of cash flows
9
Notes to the financial statements
10 - 21
BARRAFINA LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 JULY 2024
- 1 -
The directors present the strategic report for the year ended 31 July 2024.
Fair review of the business
The directors aim to present a balanced and comprehensive review of the performance of the company during the year and of its position at the year end. This review is consistent with the size and nature of the company and is written in the context of the risks and uncertainties that the company faces.
The principal activity of the company is that of restaurateurs.
The directors consider that the key financial performance indicators are those which communicate the financial performance and strength of the company as a whole, being turnover and gross profit margin. During the year, the company’s turnover decreased by 8.5%. The profit before taxation was £225,152 with a gross profit margin of 71.5%, compared with a profit before taxation of £216,798 and 62.5% for the previous year.
In light of the current economic climate and competitive nature of the industry in which the company operates, the results for the year and the financial position of the company at the year end were considered satisfactory by the directors who believe that the company is well placed to react quickly to any changes in trading conditions and to take advantage of any business opportunities that may arise.
The directors continually monitor the principal risks and uncertainties of the business and seek to mitigate any such risks. The directors believe that the principal risk factors facing the business include: reputational issues, loss of key personnel, and cost increases beyond their control from wage legislation, business rates, energy costs and food cost changes. The company responds to the highly competitive nature of the restaurant industry by continually improving the standard of its products, both in terms of facilities and levels of service.
S D Edgson
Director
8 October 2025
BARRAFINA LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 JULY 2024
- 2 -
The directors present their report and financial statements for the year ended 31 July 2024.
Principal activities
The principal activity of the company is that of restaurateurs.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
E G Hart
S K Hart
S D Edgson
S B Hart
H R Gabb
The Hon W J Cadogan
J H Hart
C A Hindmarsh
C Somerville
A M Watkins
Results and dividends
The results for the year are set out on page 7.
Ordinary dividends were paid amounting to £200,000. The directors do not recommend payment of a further dividend.
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 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 and then apply them consistently;
make judgements 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 enable them to ensure that the financial statements comply with the Companies Act 2006. They 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.
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 company’s auditor 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 company’s auditor is aware of that information.
BARRAFINA LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2024
- 3 -
On behalf of the board
S D Edgson
Director
8 October 2025
BARRAFINA LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BARRAFINA LIMITED
- 4 -
Opinion
We have audited the financial statements of Barrafina Limited (the 'company') for the year ended 31 July 2024 which comprise the Statement of Income and Retained Earnings, the Balance Sheet, the Statement of Cash Flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 July 2024 and of its 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.
Material uncertainty related 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.
We draw attention to note 1.2 of the financial statements concerning the company’s ability to continue as a going concern. The company had net current liabilities of £3,648,707 as at 31 July 2024. These conditions, along with other matters as set out in note 1.2, indicate that a material uncertainty exists that may cast doubt on the company’s ability to continue as a going concern. Our opinion is not modified in respect of this matter.
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.
BARRAFINA LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BARRAFINA LIMITED
- 5 -
Matters on which we are required to report by exception
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 Strategic Report or the Directors' Report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, 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.
Responsibilities of directors
As explained more fully in the Directors' Responsibilities Statement set out on page 2, 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.
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.
Extent to which the audit was considered capable of detecting irregularities
We identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and then design and perform audit procedures responsive to those risks, including obtaining audit evidence that is sufficient and appropriate to provide a basis for our opinion. However, responsibility for the prevention and detection of fraud ultimately rests with both those charged with governance and management of the company.
In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, our procedures included the following:
obtaining an understanding of the legal and regulatory framework applicable to the company by considering the nature of the industry in which the company operates and enquiring of management; and
identifying the key laws and regulations considered to have a direct impact on the financial statements including the UK Companies Act 2006, UK Generally Accepted Accounting Practice and UK tax legislation. Other regulations identified which were not considered to have a direct impact on the financial statements but which were considered central to the ability of the company to operate were food safety and hygiene regulations, fire safety regulations, the Licencing Act and Health and Safety Act; and
assessing how the company is complying with the applicable legal and regulatory framework by making further enquiries of management and observing the company's control environment regarding compliance with regulations and fraud prevention; and
assessing the susceptibility of the company’s financial statements to material misstatement, including how fraud might occur, by considering the effectiveness of the company’s accounting systems and controls and how these were monitored by management. Where the risk of material misstatement was considered to be higher in certain areas, further audit procedures were designed to address this increased risk; and
BARRAFINA LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BARRAFINA LIMITED
- 6 -
Audit response to risks of irregularities identified
Our procedures to respond to risks identified included the following:
enquiry of company staff responsible for compliance to identify any instances of non-compliance with laws and regulations; and
reviewing supporting documentation confirming compliance with specific laws and regulations considered central to the ability of the company to operate; and
performing audit work over revenue recognition including analytical procedures and substantive tests of detail of a sample of revenue transactions; and
performing audit work over the risk of management override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for bias; and
communicating identified laws and regulations and potential fraud risks to all engagement team members and assessing whether there are any indications of fraud or non-compliance with laws and regulations throughout the audit.
Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.
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.
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.
John Griffin FCCA
Senior Statutory Auditor
For and on behalf of Newby Castleman LLP
8 October 2025
Chartered Accountants
Statutory Auditor
West Walk Building
110 Regent Road
Leicester
LE1 7LT
BARRAFINA LIMITED
STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 31 JULY 2024
- 7 -
2024
2023
£
£
Turnover
3
13,371,989
14,612,224
Cost of sales
(3,815,833)
(5,477,165)
Gross profit
9,556,156
9,135,059
Administrative expenses
(9,865,604)
(9,269,071)
Other operating income
611,369
480,720
Operating profit
4
301,921
346,708
Interest payable and similar expenses
7
(76,769)
(129,910)
Profit before taxation
225,152
216,798
Taxation
8
(79,969)
(79,040)
Profit for the financial year
145,183
137,758
Retained earnings at 1 August 2023
1,347,260
1,419,457
Dividends
9
(200,000)
(209,955)
Retained earnings at 31 July 2024
1,292,443
1,347,260
The profit and loss account has been prepared on the basis that all operations are continuing operations.
BARRAFINA LIMITED
BALANCE SHEET
- 8 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
10
6,026,223
6,593,021
Investments
11
1
1
6,026,224
6,593,022
Current assets
Stocks
13
94,459
79,040
Debtors
14
1,639,977
2,156,222
Cash at bank and in hand
1,230,782
1,257,073
2,965,218
3,492,335
Creditors: amounts falling due within one year
15
(6,613,925)
(7,486,942)
Net current liabilities
(3,648,707)
(3,994,607)
Total assets less current liabilities
2,377,517
2,598,415
Creditors: amounts falling due after more than one year
16
(303,089)
(544,139)
Provisions for liabilities
Provisions
19
5,000
Deferred tax liability
20
779,615
699,646
(779,615)
(704,646)
Net assets
1,294,813
1,349,630
Capital and reserves
Called up share capital
22
2,370
2,370
Profit and loss reserves
23
1,292,443
1,347,260
Total equity
1,294,813
1,349,630
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved by the board of directors and authorised for issue on 8 October 2025 and are signed on its behalf by:
S D Edgson
Director
Company registration number 05845288 (England and Wales)
BARRAFINA LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 JULY 2024
- 9 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
29
780,604
466,717
Interest paid
(76,769)
(129,910)
Income taxes refunded
18,368
Net cash inflow from operating activities
703,835
355,175
Investing activities
Purchase of tangible fixed assets
(211,205)
(181,938)
Net cash used in investing activities
(211,205)
(181,938)
Financing activities
Proceeds from borrowings
143,965
Repayment of borrowings
(31,356)
(47,997)
Payment of finance leases obligations
(287,565)
(143,711)
Dividends paid
(200,000)
(209,955)
Net cash used in financing activities
(518,921)
(257,698)
Net decrease in cash and cash equivalents
(26,291)
(84,461)
Cash and cash equivalents at beginning of year
1,257,073
1,341,534
Cash and cash equivalents at end of year
1,230,782
1,257,073
BARRAFINA LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2024
- 10 -
1
Accounting policies
Company information
Barrafina Limited is a private company limited by shares incorporated in England and Wales. The registered office is , The Old Hall, Market Overton, Oakham, Rutland, LE15 7PL.
1.1
Basis of preparation
These financial statements have been prepared in accordance with applicable accounting standards including 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. These policies have been consistently applied to all years presented unless otherwise stated.
1.2
Going concern
These financial statements have been prepared on the going concern basis. The directors have a reasonable expectation that the company will continue in operational existence for the foreseeable future. However, the directors are aware of certain material uncertainties which may cast doubt on the company’s ability to continue as a going concern. true
The company meets its day to day working capital requirements through management of its cash resources and a group bank loan facility. The directors have prepared forecasts for the period ending 12 months from the date of approval of these financial statements. Based on these forecasts, the directors consider the company will have sufficient working capital to meet the forecast levels of group activity. Therefore the directors consider it appropriate to prepare the financial statements on the going concern basis. However, the margin of facilities over requirements is not large and, inherently, there can be no certainty in relation to these matters.
1.3
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, net of VAT. Turnover comprises the sale of food and beverages and is recognised at the point of sale.
1.4
Research and development expenditure
Research and development expenditure is written off to the profit and loss account in the year in which it is incurred.
1.5
Tangible fixed assets
Tangible fixed assets are measured at cost, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following basis:
Short leasehold improv'ts
Written off over life of lease
Fixtures, fittings & equipment
10% to 33% per annum of cost
1.6
Fixed asset investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
BARRAFINA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2024
1
Accounting policies
(Continued)
- 11 -
1.7
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible 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, or the asset's cash generating unit is estimated and compared to the carrying amount in order to determine the extent of the impairment loss (if any). Where the carrying amount exceeds its recoverable amount, an impairment loss is recognised in the profit and loss account unless the asset is carried at a revalued amount where the impairment loss is a revaluation decrease.
1.8
Stocks
Stocks are stated at the lower of cost and estimated selling price on a first in first out basis. Provision is made for damaged, obsolete and slow-moving stock where appropriate.
1.9
Financial instruments
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Debtors and creditors with no stated interest rate and receivable or payable within one year are measured at transaction price. Any losses arising from impairment are recognised in the profit and loss account.
Loans are initially measured at transaction price and subsequently measured at amortised cost using the effective interest method.
1.10
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. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
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.
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.
1.11
Provisions
Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.
1.12
Employee benefits
When employees have rendered service to the company, short-term employee benefits to which the employees are entitled are recognised at the undiscounted amount expected to be paid in exchange for that service.
The cost of any unused holiday entitlement is recognised in the period in which the employee's services are received.
BARRAFINA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2024
1
Accounting policies
(Continued)
- 12 -
1.13
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.14
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 the profit and loss account 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 the profit and loss account on a straight line basis over the term of the relevant lease.
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.
2
Judgements and key sources of estimation uncertainty
In the application of the company’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.
The directors do not consider there to be any key sources of estimation uncertainty that have a significant effect on the amounts recognised in the financial statements.
3
Turnover and other revenue
All turnover originates in the United Kingdom from the company's principal activity.
4
Operating profit
2024
2023
Operating profit for the year is stated after charging:
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
30,000
32,000
Depreciation of owned tangible fixed assets
743,028
722,340
Depreciation of tangible fixed assets held under finance leases
79,975
75,425
Operating lease charges
778,500
1,212,394
BARRAFINA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2024
- 13 -
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Kitchen
91
84
Restaurant
93
89
Admin
2
3
186
176
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
4,474,203
3,484,156
Social security costs
394,880
328,550
Pension costs
63,333
55,190
4,932,416
3,867,896
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
16,667
15,000
Company pension contributions to defined contribution schemes
263
263
16,930
15,263
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 1 (2023 - 1).
7
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
2,779
-
Other interest on financial liabilities
3,200
1,250
5,979
1,250
Other finance costs:
Interest on finance leases
70,790
128,660
76,769
129,910
BARRAFINA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2024
- 14 -
8
Taxation
2024
2023
£
£
Deferred tax
Origination and reversal of timing differences
78,615
79,040
Adjustment in respect of prior periods
1,354
Total deferred tax
79,969
79,040
From 1 April 2023, the UK corporation tax rate increased from 19% to 25%. The prior year rate is pro-rated accordingly.
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
225,152
216,798
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 21.01%)
56,288
45,540
Tax effect of expenses that are not deductible in determining taxable profit
435
Group relief
(4,410)
Depreciation on assets not qualifying for tax allowances
26,302
22,079
Deferred tax adjustments in respect of prior years
1,354
12,629
Super deduction relief
(1,208)
Taxation charge for the year
79,969
79,040
9
Dividends
2024
2023
£
£
Preference dividends paid
200,000
209,955
BARRAFINA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2024
- 15 -
10
Tangible fixed assets
Short leasehold improv'ts
Fixtures, fittings & equipment
Total
£
£
£
Cost
At 1 August 2023
4,040,298
6,342,921
10,383,219
Additions
256,205
256,205
At 31 July 2024
4,040,298
6,599,126
10,639,424
Depreciation and impairment
At 1 August 2023
1,059,283
2,730,915
3,790,198
Depreciation charged in the year
188,083
634,920
823,003
At 31 July 2024
1,247,366
3,365,835
4,613,201
Carrying amount
At 31 July 2024
2,792,932
3,233,291
6,026,223
At 31 July 2023
2,981,015
3,612,006
6,593,021
The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.
2024
2023
£
£
Fixtures, fittings & equipment
676,998
722,781
11
Fixed asset investments
2024
2023
Notes
£
£
Investments in subsidiaries
12
1
1
12
Subsidiaries
These financial statements are separate company financial statements for Barrafina Limited.
Details of the company's subsidiaries at 31 July 2024 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Barrafina Borough Yards Limited
United Kingdom
Ordinary
100.00
BARRAFINA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2024
- 16 -
13
Stocks
2024
2023
£
£
Finished goods and goods for resale
94,459
79,040
14
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
273,427
283,822
Amounts due from fellow group undertakings
304,409
165,297
Other debtors
729,929
989,210
Prepayments and accrued income
332,212
717,893
1,639,977
2,156,222
15
Creditors: amounts falling due within one year
2024
2023
£
£
Obligations under finance leases
18
267,364
381,488
Other borrowings
17
112,609
31,356
Trade creditors
780,428
694,920
Amounts owed to parent and fellow subsidiary undertakings
2,650,943
3,184,997
Other taxation and social security
632,627
952,254
Other creditors
1,372,282
1,305,442
Accruals and deferred income
797,672
936,485
6,613,925
7,486,942
The finance leases are secured on the assets to which they relate.
16
Creditors: amounts falling due after more than one year
2024
2023
£
£
Obligations under finance leases
18
303,089
431,530
Other borrowings
17
112,609
303,089
544,139
The finance leases are secured on the assets to which they relate.
BARRAFINA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2024
- 17 -
17
Loans and overdrafts
2024
2023
£
£
Other loans
112,609
143,965
Payable within one year
112,609
31,356
Payable after one year
112,609
The loan is repayable by monthly instalments and a final repayment which is due in 2028. This loan carries a fixed interest rate of 14.3%, and is secured by fixed charges over certain fixed assets of the company and a guarantee from Harts Group Limited.
18
Finance lease obligations
2024
2023
Future minimum lease payments due under finance leases:
£
£
Within one year
267,364
381,488
In two to five years
303,089
431,530
570,453
813,018
The finance leases are secured on the assets to which they relate.
19
Provisions for liabilities
2024
2023
£
£
Expenditure
5,000
20
Deferred taxation
Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:
Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
781,365
875,047
Tax losses
(173,918)
Short term timing differences
(1,750)
(1,483)
779,615
699,646
BARRAFINA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2024
20
Deferred taxation
(Continued)
- 18 -
2024
Movements in the year:
£
Liability at 1 August 2023
699,646
Charge to profit or loss
79,969
Liability at 31 July 2024
779,615
21
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
63,333
55,190
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
22
Share capital
2024
2023
£
£
Ordinary share capital
Issued and fully paid
4,028 A Ordinary shares of 50p each
2,014
2,014
16 C Ordinary shares of 50p each
8
8
212 E Ordinary shares of 50p each
106
106
18 F Ordinary shares of 50p each
9
9
227 G Ordinary shares of 50p each
114
114
115 Ordinary shares of £1 each
115
115
2,366
2,366
Preference share capital
Issued and fully paid
2 B Preferred shares of £1 each
2
2
2 Preferred shares of £1 each
2
2
4
4
Preference shares classified as equity
4
4
Total equity share capital
2,370
2,370
BARRAFINA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2024
22
Share capital
(Continued)
- 19 -
The company has six classes of ordinary shares (being Ordinary, A Ordinary, C Ordinary, E Ordinary, F Ordinary, and G Ordinary). The C Ordinary and G Ordinary shares do not carry voting rights. All classes hold the right to participate in dividends.
The company has two classes of preference shares (being Preferred and B Preferred). The B Preferred shares do not carry voting rights. Both classes hold the right to participate in dividends.
23
Profit and loss reserves
The profit and loss reserve comprises retained profits and losses for the current and prior periods.
24
Financial commitments, guarantees and contingent liabilities
Under the terms of an unlimited interlocking guarantee, Harts Group Ltd, Quo Vadis Soho Limited, Fino Restaurant Limited, Barrafina Limited and Leoni's Quo Vadis Limited jointly and severally undertook to satisfy on demand all sums owing to the bank by the other parties to the agreement. As at 31 July 2024 the net amounts owing to the bank were £749,741 (2023 - £987,384) by Harts Group Ltd, £Nil (2023 - £Nil) by Quo Vadis Soho Limited, £Nil (2023 - £Nil) by Fino Restaurant Limited, £Nil (2023 - £Nil) by Barrafina Limited and £Nil (2023 - £Nil) by Leoni's Quo Vadis Limited.
Barrafina Limited acts as guarantor for loans amounting to £1,750,000 made to a company which has common directors.
25
Operating lease commitments
Lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
2024
2023
£
£
Within one year
778,500
778,500
Between two and five years
3,114,000
3,114,000
In over five years
3,996,125
4,774,625
7,888,625
8,667,125
Lessor
The operating leases represent rental leases to third parties. The leases are negotiated over terms of 15 years and rentals are fixed for 5 years. There are no options in place for either party to extend the lease terms.
At the reporting end date the company had contracted with tenants for the following minimum lease payments:
2024
2023
£
£
Within one year
300,000
300,000
Between two and five years
1,200,000
1,200,000
In over five years
1,200,000
1,500,000
2,700,000
3,000,000
BARRAFINA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2024
- 20 -
26
Related party transactions
During the year, dividends totalling £65,000 (2023 - £67,000) were paid to close family members of company directors.
During the year, management charges of £278,396 (2023 - £242,785) were made to a fellow group company.
During the year, the following transactions were made to companies which have common directors: Sales and management charges of £233,960 (2023 - £990,396), rental income of £641,369 (2023 - £480,720) and purchases of £724 (2023 - £19,014). Amounts due from these companies at the year end totalled £719,272 (2023 - £947,781). Amounts due to these companies at the year end totalled £743,869 (2023 - £738,293).
During the year, purchases totalling £60,871 (2023 - £58,500) were made from a company which has a director in common. Amounts due to this company at the year end totalled £5,052 (2023 - £Nil).
The company has taken advantage of the exemption offered by FRS 102 from the requirement to disclosetrue transactions with wholly owned group companies on the grounds that consolidated financial statements are prepared by the ultimate parent company.
27
Directors' transactions
Dividends totalling £135,000 (2023 - £142,955) were paid in the year in respect of shares held by the company's directors.
28
Ultimate controlling party
The parent undertaking for which consolidated accounts are prepared is Harts Group Ltd, a company registered in England and Wales. Consolidated accounts are publicly available from Companies House, Cardiff.
The registered address of Harts Group Ltd is the same as the company's registered office address as given in the company information page of these financial statements.
29
Cash generated from operations
2024
2023
£
£
Profit for the year after tax
145,183
137,758
Adjustments for:
Taxation charged
79,969
79,040
Finance costs
76,769
129,910
Depreciation and impairment of tangible fixed assets
823,003
797,765
(Decrease)/increase in provisions
(5,000)
5,000
Movements in working capital:
Increase in stocks
(15,419)
(11,286)
Decrease/(increase) in debtors
516,245
(629,474)
Decrease in creditors
(840,146)
(41,996)
Cash generated from operations
780,604
466,717
BARRAFINA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2024
- 21 -
30
Analysis of changes in net funds
1 August 2023
Cash flows
New finance leases
31 July 2024
£
£
£
£
Cash at bank and in hand
1,257,073
(26,291)
-
1,230,782
Borrowings excluding overdrafts
(143,965)
31,356
-
(112,609)
Obligations under finance leases
(813,018)
287,565
(45,000)
(570,453)
300,090
292,630
(45,000)
547,720
2024-07-312023-08-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200E G HartS K HartS B HartH R GabbThe Hon W J CadoganJ H HartC A HindmarshC SomervilleA M WatkinsA M WatkinsS D Edgson058452882023-08-012024-07-3105845288bus:Director12023-08-012024-07-3105845288bus:Director22023-08-012024-07-3105845288bus:CompanySecretaryDirector12023-08-012024-07-3105845288bus:Director32023-08-012024-07-3105845288bus:Director42023-08-012024-07-3105845288bus:Director52023-08-012024-07-3105845288bus:Director62023-08-012024-07-3105845288bus:Director72023-08-012024-07-3105845288bus:Director82023-08-012024-07-3105845288bus:Director92023-08-012024-07-3105845288bus:CompanySecretary12023-08-012024-07-3105845288bus:Director102023-08-012024-07-3105845288bus:RegisteredOffice2023-08-012024-07-3105845288bus:Agent12023-08-012024-07-31058452882024-07-31058452882022-08-012023-07-3105845288core:RetainedEarningsAccumulatedLosses2023-07-3105845288core:RetainedEarningsAccumulatedLosses2022-07-3105845288core:RetainedEarningsAccumulatedLosses2024-07-3105845288core:RetainedEarningsAccumulatedLosses2023-07-3105845288core:ShareCapital2024-07-3105845288core:ShareCapital2023-07-31058452882023-07-3105845288core:ShareCapitalOrdinaryShareClass12024-07-3105845288core:ShareCapitalOrdinaryShareClass12023-07-3105845288core:ShareCapitalOrdinaryShareClass22024-07-3105845288core:ShareCapitalOrdinaryShareClass22023-07-3105845288core:ShareCapitalOrdinaryShareClass32024-07-3105845288core:ShareCapitalOrdinaryShareClass32023-07-3105845288core:ShareCapitalOrdinaryShareClass42024-07-3105845288core:ShareCapitalOrdinaryShareClass42023-07-3105845288core:ShareCapitalOrdinaryShareClass52024-07-3105845288core:ShareCapitalOrdinaryShareClass52023-07-3105845288core:ShareCapitalOtherShareClass12024-07-3105845288core:ShareCapitalOtherShareClass12023-07-3105845288core:ShareCapitalOrdinaryShares2024-07-3105845288core:ShareCapitalOrdinaryShares2023-07-3105845288core:ShareCapitalPreferenceShareClass12024-07-3105845288core:ShareCapitalPreferenceShareClass12023-07-3105845288core:ShareCapitalPreferenceShareClass22024-07-3105845288core:ShareCapitalPreferenceShareClass22023-07-3105845288core:ShareCapitalPreferenceShares2024-07-3105845288core:ShareCapitalPreferenceShares2023-07-3105845288core:RetainedEarningsAccumulatedLosses2022-08-012023-07-3105845288core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-07-3105845288core:FurnitureFittings2024-07-3105845288core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-07-3105845288core:FurnitureFittings2023-07-3105845288core:FurnitureFittingscore:LeasedAssetsHeldAsLessee2024-07-3105845288core:FurnitureFittingscore:LeasedAssetsHeldAsLessee2023-07-3105845288core:CurrentFinancialInstruments2024-07-3105845288core:CurrentFinancialInstruments2023-07-31058452882023-07-3105845288core:CurrentFinancialInstrumentscore:WithinOneYear2024-07-3105845288core:CurrentFinancialInstrumentscore:WithinOneYear2023-07-3105845288core:Non-currentFinancialInstrumentscore:AfterOneYear2024-07-3105845288core:Non-currentFinancialInstrumentscore:AfterOneYear2023-07-3105845288core:Non-currentFinancialInstruments2024-07-3105845288core:Non-currentFinancialInstruments2023-07-31058452882022-07-3105845288core:LandBuildingscore:LongLeaseholdAssets2023-08-012024-07-3105845288core:FurnitureFittings2023-08-012024-07-3105845288core:OwnedAssets2023-08-012024-07-3105845288core:OwnedAssets2022-08-012023-07-3105845288core:LeasedAssets2023-08-012024-07-3105845288core:LeasedAssets2022-08-012023-07-310584528812023-08-012024-07-310584528812022-08-012023-07-3105845288core:UKTax2023-08-012024-07-3105845288core:UKTax2022-08-012023-07-3105845288core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-07-3105845288core:FurnitureFittings2023-07-3105845288core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-08-012024-07-3105845288core:Subsidiary12023-08-012024-07-3105845288core:Subsidiary112023-08-012024-07-310584528812023-08-012024-07-3105845288core:WithinOneYear2024-07-3105845288core:WithinOneYear2023-07-3105845288core:BetweenTwoFiveYears2024-07-3105845288core:BetweenTwoFiveYears2023-07-3105845288core:AcceleratedTaxDepreciationDeferredTax2024-07-3105845288core:AcceleratedTaxDepreciationDeferredTax2023-07-3105845288core:TaxLossesCarry-forwardsDeferredTax2024-07-3105845288core:TaxLossesCarry-forwardsDeferredTax2023-07-3105845288core:OtherDeferredTax2024-07-3105845288core:OtherDeferredTax2023-07-3105845288bus:OrdinaryShareClass12024-07-3105845288bus:OrdinaryShareClass22024-07-3105845288bus:OrdinaryShareClass32024-07-3105845288bus:OrdinaryShareClass42024-07-3105845288bus:OrdinaryShareClass52024-07-3105845288bus:OtherShareClass12024-07-3105845288bus:PreferenceShareClass12024-07-3105845288bus:PreferenceShareClass22024-07-3105845288bus:OrdinaryShareClass12023-08-012024-07-3105845288bus:OrdinaryShareClass22023-08-012024-07-3105845288bus:OrdinaryShareClass32023-08-012024-07-3105845288bus:OrdinaryShareClass42023-08-012024-07-3105845288bus:OrdinaryShareClass52023-08-012024-07-3105845288bus:OtherShareClass12023-08-012024-07-3105845288bus:PreferenceShareClass12023-08-012024-07-3105845288bus:PreferenceShareClass22023-08-012024-07-3105845288core:RetainedEarningsAccumulatedLosses2023-08-012024-07-3105845288core:MoreThanFiveYears2024-07-3105845288core:MoreThanFiveYears2023-07-3105845288core:CloseFamilyMembersKeyManagementPersonnel2023-08-012024-07-3105845288core:CloseFamilyMembersKeyManagementPersonnelcore:DividendsPaidTransactions2022-08-012023-07-3105845288core:OtherMembersGroupNotDefinedElsewherecore:ManagementRechargesServices2023-08-012024-07-3105845288core:OtherMembersGroupNotDefinedElsewherecore:ManagementRechargesServices2022-08-012023-07-3105845288core:EntitiesControlledByKeyManagementPersonnelcore:SaleOrPurchaseGoods2023-08-012024-07-3105845288core:EntitiesControlledByKeyManagementPersonnelcore:SaleOrPurchaseGoods2022-08-012023-07-3105845288core:OtherRelatedPartiescore:SaleOrPurchaseGoods2023-08-012024-07-3105845288core:OtherRelatedPartiescore:SaleOrPurchaseGoods2022-08-012023-07-3105845288core:KeyManagementPersonnelcore:DividendsPaidTransactions2023-08-012024-07-3105845288core:KeyManagementPersonnelcore:DividendsPaidTransactions2022-08-012023-07-3105845288core:EntitiesControlledByKeyManagementPersonnelcore:ManagementRechargesServices2023-08-012024-07-3105845288core:EntitiesControlledByKeyManagementPersonnelcore:ManagementRechargesServices2022-08-012023-07-3105845288core:EntitiesControlledByKeyManagementPersonnelcore:RentalIncomeTransactions2023-08-012024-07-3105845288core:EntitiesControlledByKeyManagementPersonnelcore:RentalIncomeTransactions2022-08-012023-07-3105845288core:EntitiesControlledByKeyManagementPersonnel2024-07-3105845288core:EntitiesControlledByKeyManagementPersonnel2023-07-3105845288core:RemainingRelatedParties2024-07-3105845288bus:PrivateLimitedCompanyLtd2023-08-012024-07-3105845288bus:FRS1022023-08-012024-07-3105845288bus:Audited2023-08-012024-07-3105845288bus:FullAccounts2023-08-012024-07-31xbrli:purexbrli:sharesiso4217:GBP