Company registration number 02295701 (England and Wales)
BUCCANEER HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2024
BUCCANEER HOLDINGS LIMITED
COMPANY INFORMATION
Directors
T St C Ruthven
A M Jones
P J Ruthven
Company number
02295701
Registered office
The Green Dragon Cockleford
Cowley
Cheltenham
Gloucestershire
England
GL53 9NW
Auditor
DSA Prospect Audit Limited
First Floor
1 Des Roches Square
Witan Way
Witney
OX28 4BE
BUCCANEER HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Profit and loss account
8
Statement of comprehensive income
9
Balance sheet
10
Statement of changes in equity
11
Statement of cash flows
12
Notes to the financial statements
13 - 27
BUCCANEER HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 OCTOBER 2024
- 1 -
The directors present the strategic report for the year ended 31 October 2024.
Review of the business
The Company's principal activities during the year continues to be the management of public houses with licenced restaurants and food bars within the United Kingdom.
The Company's results are set out on page 8 and show a profit after tax of £126,324 compared to a profit after tax of £121,631 in 2023. Energy prices continue to put pressure on profits due to supply and demand pushing up wholesale energy prices. The Company has however continued to control costs to ensure ongoing profitability.
Principal risks and uncertainties
The Company faces a number of business risks and uncertainties. The principle risk which affects trading levels is the loss of key personnel who are crucial to the maintenance of service and standards and the key to the success of individual houses. A downturn in the economic climate will adversely affect trading levels and an increase in food pricing and staff costs will have a detrimental effect on margins.
In addition to this, the uncertainty of energy prices is a major concern, not only the effect of the direct energy costs to the Company but the resulting inevitable increase in cost of food, liquor and general supplies.
Key performance indicators
The Directors regard turnover and margins as the key performance indicators of the business.
T St C Ruthven
Director
30 October 2025
BUCCANEER HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 OCTOBER 2024
- 2 -
The directors present their annual report and financial statements for the year ended 31 October 2024.
Principal activities
The principal activity of the company continued to be that of the management of public houses with licensed restaurants and food bard within the United Kingdom.
Results and dividends
The results for the year are set out on page 8.
Ordinary dividends were paid amounting to £136,334. The directors do not recommend payment of a further dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
T St C Ruthven
A M Jones
P J Ruthven
Disabled persons
Applications for employment by disabled persons are always fully considered, bearing in mind the aptitudes of the applicant concerned. In the event of members of staff becoming disabled, every effort is made to ensure that their employment within the company continues and that the appropriate training is arranged. It is the policy of the company that the training, career development and promotion of disabled persons should, as far as possible, be identical to that of other employees.
Employee involvement
The company's policy is to consult and discuss with employees, through unions, staff councils and at meetings, matters likely to affect employees' interests.
Information about matters of concern to employees is given through information bulletins and reports which seek to achieve a common awareness on the part of all employees of the financial and economic factors affecting the company's performance.
There is no employee share scheme at present, but the directors are considering the introduction of such a scheme as a means of further encouraging the involvement of employees in the company's performance.
Post reporting date events
There are no events after the year end that the directors believe need to be reported.
Auditor
DSA Prospect Audit Limited were appointed as auditor to the company and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.
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.
BUCCANEER HOLDINGS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2024
- 3 -
On behalf of the board
T St C Ruthven
Director
30 October 2025
BUCCANEER HOLDINGS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 OCTOBER 2024
- 4 -
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; and
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.
BUCCANEER HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BUCCANEER HOLDINGS LIMITED
- 5 -
Opinion
We have audited the financial statements of Buccaneer Holdings Limited (the 'company') for the year ended 31 October 2024 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity, 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 October 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.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
BUCCANEER HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BUCCANEER HOLDINGS LIMITED (CONTINUED)
- 6 -
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, 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.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design and perform our audit procedures in accordance with ISAs (UK) to obtain reasonable assurance that the financial statements are free from material misstatement, whether caused by fraud or error.
In identifying and assessing the risks of material misstatement due to irregularities, including fraud, we considered the nature of the company’s operations and the regulatory environment in which it operates. This included consideration of compliance with relevant legislation such as consumer protection and product safety regulations, import and customs requirements, and applicable tax laws, including VAT and transfer pricing rules within the group.
As part of our audit, we:
Made enquiries of management and those charged with governance regarding any known or suspected non-compliance with laws and regulations, or instances of fraud;
Made enquiries of individuals responsible for tax and compliance functions in relation to import procedures, VAT matters, and other regulatory obligations relevant to the company’s activities;
Reviewed minutes of board meetings and any correspondence with regulatory bodies, including HMRC;
Reviewed financial statement disclosures and assessed compliance with applicable legal and regulatory requirements, including the Companies Act 2006;
Performed audit procedures to address the risk of management override of controls, including journal entry testing, review of unusual or significant transactions within the group, and evaluation of key accounting estimates (such as inventory valuation and intercompany pricing) for potential bias.
Because of the inherent limitations of an audit, there is a risk that not all irregularities, including those involving fraud or non-compliance with regulations, will be detected. This risk increases where irregularities involve collusion, forgery, intentional omissions, misrepresentation, or the override of internal controls. It may also increase in respect of compliance activities that are more remote from the financial reporting process — for example, operational matters such as import or customs compliance.
BUCCANEER HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BUCCANEER HOLDINGS LIMITED (CONTINUED)
- 7 -
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.
Mr Gary John McHale FCCA (Senior Statutory Auditor)
For and on behalf of DSA Prospect Audit Limited, Statutory Auditor
Chartered Certified Accountants
First Floor
1 Des Roches Square
Witan Way
Witney
OX28 4BE
31 October 2025
BUCCANEER HOLDINGS LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 OCTOBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
10,887,661
10,229,669
Cost of sales
(3,069,742)
(2,783,002)
Gross profit
7,817,919
7,446,667
Administrative expenses
(7,535,293)
(7,137,087)
Operating profit
4
282,626
309,580
Interest receivable and similar income
7
39,424
31,633
Interest payable and similar expenses
8
(58,220)
(79,122)
Profit before taxation
263,830
262,091
Tax on profit
9
(137,506)
(140,460)
Profit for the financial year
126,324
121,631
The profit and loss account has been prepared on the basis that all operations are continuing operations.
BUCCANEER HOLDINGS LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 OCTOBER 2024
- 9 -
2024
2023
£
£
Profit for the year
126,324
121,631
Other comprehensive income
-
-
Total comprehensive income for the year
126,324
121,631
BUCCANEER HOLDINGS LIMITED
BALANCE SHEET
AS AT
31 OCTOBER 2024
31 October 2024
- 10 -
2024
2023
as restated
Notes
£
£
£
£
Fixed assets
Tangible assets
11
5,264,412
5,273,456
Current assets
Stocks
12
196,187
232,627
Debtors
13
192,599
88,575
Cash at bank and in hand
1,406,769
1,119,060
1,795,555
1,440,262
Creditors: amounts falling due within one year
14
(1,730,260)
(1,276,706)
Net current assets
65,295
163,556
Total assets less current liabilities
5,329,707
5,437,012
Creditors: amounts falling due after more than one year
15
(540,000)
(701,316)
Provisions for liabilities
Deferred tax liability
18
365,036
301,015
(365,036)
(301,015)
Net assets
4,424,671
4,434,681
Capital and reserves
Called up share capital
20
3,635
3,635
Share premium account
21
11,160
11,160
Revaluation reserve
22
316,709
316,709
Profit and loss reserves
23
4,093,167
4,103,177
Total equity
4,424,671
4,434,681
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 30 October 2025 and are signed on its behalf by:
T St C Ruthven
Director
Company registration number 02295701 (England and Wales)
BUCCANEER HOLDINGS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 OCTOBER 2024
- 11 -
Share capital
Share premium account
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
As restated for the period ended 31 October 2023:
Balance at 1 November 2022
3,635
11,160
316,709
3,997,880
4,329,384
Year ended 31 October 2023:
Profit and total comprehensive income
-
-
-
121,631
121,631
Dividends
10
-
-
-
(16,334)
(16,334)
Balance at 31 October 2023
3,635
11,160
316,709
4,103,177
4,434,681
Year ended 31 October 2024:
Profit and total comprehensive income
-
-
-
126,324
126,324
Dividends
10
-
-
-
(136,334)
(136,334)
Balance at 31 October 2024
3,635
11,160
316,709
4,093,167
4,424,671
BUCCANEER HOLDINGS LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 OCTOBER 2024
- 12 -
2024
2023
as restated
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
26
1,005,970
218,342
Interest paid
(58,220)
(79,122)
Income taxes paid
(79,995)
(1,140)
Net cash inflow from operating activities
867,755
138,080
Investing activities
Purchase of tangible fixed assets
(197,409)
(129,702)
Interest received
39,424
31,633
Net cash used in investing activities
(157,985)
(98,069)
Financing activities
Repayment of borrowings
540,000
Repayment of bank loans
(285,727)
(784,074)
Dividends paid
(136,334)
(16,334)
Net cash used in financing activities
(422,061)
(260,408)
Net increase/(decrease) in cash and cash equivalents
287,709
(220,397)
Cash and cash equivalents at beginning of year
1,119,060
1,339,457
Cash and cash equivalents at end of year
1,406,769
1,119,060
BUCCANEER HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2024
- 13 -
1
Accounting policies
Company information
Buccaneer Holdings Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Green Dragon Cockleford, Cowley, Cheltenham, Gloucestershire, England, GL53 9NW.
1.1
Basis of preparation
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention modified to include the revaluation of freehold properties. The principal accounting policies adopted are set out below.
1.2
Prior period errors
During the current year, the company identified errors in the prior period financial statements. In accordance with FRS 102 Section 10.12 and ISA (UK), the nature and impact of these prior period errors are disclosed below.
Reclassification of rebates
Nature of error: Certain rebates previously recorded in Other Income should have been offset against Purchases.
Impact on prior periods: Other Income is decreased by £428,027 and Purchases decreased by £428,027.
Reallocation of negative other debtors
Nature of error: A negative balance in Other Debtors was incorrectly presented as an asset and should have been classified as Other Creditors.
Impact on prior periods: Other Debtors decreased by £29,776 and Other Creditors increased by £29,776.
Omission of share capital
Nature of error: The company’s share capital of £540 was omitted from the prior period balance sheet.
Impact on prior periods: Share capital has been increased by £540 in the opening balances of the earliest prior period presented.
Employer’s National Insurance
Nature of error: Employer’s National Insurance contributions of £292,777 were not separately disclosed within staff costs and were included within other administrative expenses.
Impact on prior periods: The presentation within the statement of comprehensive income has been amended to show Employer’s National Insurance within staff costs.
Effect on profit: No impact on previously reported profit.
Effect on Opening Balances
These adjustments have been applied retrospectively to the earliest prior period presented. The corrections have no impact on the previously reported profit or loss for the year.
1.3
Going concern
Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
BUCCANEER HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2024
1
Accounting policies
(Continued)
- 14 -
1.4
Revenue
Revenue is measured at the fair value of the consideration received or receivable and represents the amount receivable for goods supplied, net of returns, discounts and rebates allowed by the company and value added taxes.
Revenue is recognised as follows:
Food and drink sales: recognised at the point of sale when goods are provided to customers.
Accommodation income: recognised on the date of stay, when the service has been provided.
Other income: includes event hire, and other sundry income, recognised when earned.
1.5
Research and development expenditure
Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.
1.6
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Freehold land and buildings
Revalued
Leasehold land and buildings
Over lease period to a maximum of 40 years
Fixtures and fittings
15% Reducing balance
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
Properties whose fair value can be measured reliably are held under the revaluation model and are carried at a revalued amount, being their fair value at the date of valuation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. The fair value of the land and buildings is usually considered to be their market value.
Revaluation gains and losses are recognised in other comprehensive income and accumulated in equity, except to the extent that a revaluation gain reverses a revaluation loss previously recognised in profit or loss or a revaluation loss exceeds the accumulated revaluation gains recognised in equity; such gains and losses are recognised in profit or loss.
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 is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
BUCCANEER HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2024
1
Accounting policies
(Continued)
- 15 -
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.8
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.9
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.10
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
BUCCANEER HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2024
1
Accounting policies
(Continued)
- 16 -
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
BUCCANEER HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2024
1
Accounting policies
(Continued)
- 17 -
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.11
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.12
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The 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.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
BUCCANEER HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2024
1
Accounting policies
(Continued)
- 18 -
1.13
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.14
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.15
Leases
As lessee
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
BUCCANEER HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2024
- 19 -
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.
Significant Judgements
The following judgements have the most significant effect on the amounts recognised in the financial statements:
Going Concern
The directors have considered the company’s forecasts, cash flow projections, and the impact of inflation and consumer spending patterns. Based on this assessment, they believe it is appropriate to prepare the financial statements on a going concern basis.
Lease Classification
The company leases several pub premises and other properties. Judgement is required to determine whether leases are classified as finance or operating leases, based on factors such as lease term, transfer of risks and rewards, and renewal or purchase options.
Revenue Recognition
Revenue from food, drink, accommodation, and events is recognised when the service is provided. Judgement is applied in determining the timing of revenue recognition for deposits received in advance, which are recognised as deferred income until the related service is delivered.
Key Sources of Estimation Uncertainty
The following estimates and assumptions involve a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year:
Useful Economic Lives of Property, Plant and Equipment
Depreciation is based on the estimated useful lives of assets, determined using management’s experience and expected refurbishment cycles. Changes in usage patterns or asset lifespan could affect future depreciation charges.
Stock Valuation
Stock is measured at the lower of cost and net realisable value. Estimation is required in determining net realisable value, particularly for slow-moving or seasonal items, and for shrinkage or wastage inherent in pub operations.
BUCCANEER HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2024
- 20 -
3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Food sales
6,405,102
5,901,590
Liquor sales
3,516,866
3,334,061
Accommodation
793,251
712,889
Other
172,442
281,129
10,887,661
10,229,669
2024
2023
£
£
Other revenue
Interest income
39,424
31,633
4
Operating profit
2024
2023
Operating profit for the year is stated after charging:
£
£
Research and development costs
11,886
13,972
Depreciation of tangible fixed assets
206,453
229,873
Operating lease charges
261,600
390,975
5
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
9,000
4,400
6
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
263
240
BUCCANEER HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2024
6
Employees
(Continued)
- 21 -
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
4,515,583
4,186,128
Social security costs
350,169
292,777
Pension costs
64,466
59,907
4,930,218
4,538,812
7
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
39,424
31,633
2024
2023
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
39,424
31,633
8
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost
Interest on bank overdrafts and loans
20,420
33,094
Other interest on financial liabilities
37,800
37,800
58,220
70,894
Other finance costs
Interest on finance leases and hire purchase contracts
-
8,228
58,220
79,122
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
73,485
81,135
Deferred tax
Origination and reversal of timing differences
64,021
59,325
Total tax charge
137,506
140,460
BUCCANEER HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2024
9
Taxation
(Continued)
- 22 -
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
263,830
262,091
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 22.00%)
65,958
57,660
Tax effect of expenses that are not deductible in determining taxable profit
727
28,834
Permanent capital allowances in excess of depreciation
6,800
(5,426)
Other non-reversing timing differences
64,021
59,392
Taxation charge for the year
137,506
140,460
10
Dividends
2024
2023
£
£
Final paid
136,334
16,334
11
Tangible fixed assets
Freehold land and buildings
Leasehold land and buildings
Fixtures and fittings
Total
£
£
£
£
Cost
At 1 November 2023
3,928,616
189,365
5,867,985
9,985,966
Additions
52,984
28,505
115,920
197,409
At 31 October 2024
3,981,600
217,870
5,983,905
10,183,375
Depreciation and impairment
At 1 November 2023
4,194
177,570
4,530,746
4,712,510
Depreciation charged in the year
5,998
200,455
206,453
At 31 October 2024
4,194
183,568
4,731,201
4,918,963
Carrying amount
At 31 October 2024
3,977,406
34,302
1,252,704
5,264,412
At 31 October 2023
3,924,422
11,795
1,337,239
5,273,456
BUCCANEER HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2024
- 23 -
12
Stocks
2024
2023
£
£
Liquor and food stocks
196,187
232,627
13
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
4,313
3,752
Other debtors
10,204
5,880
Prepayments and accrued income
178,082
78,943
192,599
88,575
14
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Bank loans
16
34,411
Other borrowings
16
90,000
Trade creditors
589,529
289,926
Corporation tax
73,485
79,995
Other taxation and social security
542,745
495,415
Other creditors
285,740
100,611
Accruals and deferred income
238,761
186,348
1,730,260
1,276,706
15
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Bank loans and overdrafts
16
251,316
Other borrowings
16
540,000
450,000
540,000
701,316
BUCCANEER HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2024
- 24 -
16
Loans and overdrafts
2024
2023
£
£
Bank loans
285,727
Other loans
540,000
540,000
540,000
825,727
Payable within one year
124,411
Payable after one year
540,000
701,316
Included in other loans, are shareholder loans of £540,000 (2023: £540,000) which bears interest at 7% per annum. The loan is unsecured and has no fixed repayment date. It is repayable at the discretion of the company. No other restrictions apply under the terms of the loan.
17
Security
Charges on Company Assets
The company previously granted a fixed and floating charge in respect of borrowings, which have since been fully repaid. The charge has not yet been formally released at Companies House. Management considers this to be an administrative matter only, and no liability exists in respect of these charges.
18
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
285,859
301,015
Revaluations
79,177
-
365,036
301,015
2024
Movements in the year:
£
Liability at 1 November 2023
301,015
Charge to profit or loss
64,021
Liability at 31 October 2024
365,036
The deferred tax liability set out above is expected to reverse within 48 months and relates to accelerated capital allowances that are expected to mature within the same period.
BUCCANEER HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2024
- 25 -
19
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
64,466
59,907
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.
20
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
1,000
1,000
1,000
1,000
A Ordinary of £1 each
1,320
1,320
1,320
1,320
B Ordinary of £1 each
226
226
226
226
C Ordinary of £1 each
101
101
101
101
D Ordinary of £1 each
354
354
354
354
E Ordinary of £1 each
181
181
181
181
F Ordinary of £1 each
181
181
181
181
G Ordinary of £1 each
272
272
272
272
3,635
3,635
3,635
3,635
21
Share premium account
2024
2023
£
£
At the beginning and end of the year
11,160
11,160
This reserve records the amount above the nominal value received for shares sold, less transaction costs.
22
Revaluation reserve
2024
2023
£
£
At the beginning and end of the year
316,709
316,709
BUCCANEER HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2024
- 26 -
23
Profit and loss reserves
2024
2023
as restated
£
£
At the beginning of the year
4,103,177
3,997,880
Adjusted balance
4,103,177
3,997,880
Profit for the year
126,324
121,631
Dividends declared and paid in the year
(136,334)
(16,334)
At the end of the year
4,093,167
4,103,177
24
Financial commitments, guarantees and contingent liabilities
Other than the commitments already included in the financial statements (£11,200 in the prior year), the directors do not believe there are any other financial commitments, guarantees, or contingent liabilities that require disclosure.
25
Events after the reporting date
There are no events after the year end that the directors believe need to be reported.
26
Cash generated from operations
2024
2023
£
£
Profit after taxation
126,324
121,631
Adjustments for:
Taxation charged
137,506
140,460
Finance costs
58,220
79,122
Investment income
(39,424)
(31,633)
Depreciation and impairment of tangible fixed assets
206,453
229,873
Movements in working capital:
Decrease in stocks
36,440
10,059
Increase in debtors
(104,024)
(24,375)
Increase/(decrease) in creditors
584,475
(306,795)
Cash generated from operations
1,005,970
218,342
BUCCANEER HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2024
- 27 -
27
Analysis of changes in net funds
1 November 2023
Cash flows
31 October 2024
£
£
£
Cash at bank and in hand
1,119,060
287,709
1,406,769
Borrowings excluding overdrafts
(825,727)
285,727
(540,000)
293,333
573,436
866,769
28
Prior period adjustment
Reconciliation of changes in equity
1 November
31 October
2022
2023
£
£
Adjustments to prior year
Share capital not previously recognised
-
540
Equity as previously reported
4,329,384
4,434,141
Equity as adjusted
4,329,384
4,434,681
Analysis of the effect upon equity
Share capital
-
540
Reconciliation of changes in profit for the previous financial period
2023
£
Total adjustments
-
Profit as previously reported
121,631
Profit as adjusted
121,631
2024-10-312023-11-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.300T St C RuthvenA M JonesP J Ruthven022957012023-11-012024-10-3102295701bus:Director12023-11-012024-10-3102295701bus:Director22023-11-012024-10-3102295701bus:Director32023-11-012024-10-3102295701bus:RegisteredOffice2023-11-012024-10-31022957012024-10-31022957012022-11-012023-10-3102295701core:RetainedEarningsAccumulatedLosses2022-11-012023-10-3102295701core:RetainedEarningsAccumulatedLosses2023-11-012024-10-31022957012023-10-3102295701core:LandBuildingscore:OwnedOrFreeholdAssets2024-10-3102295701core:LandBuildings2024-10-3102295701core:FurnitureFittings2024-10-3102295701core:LandBuildingscore:OwnedOrFreeholdAssets2023-10-3102295701core:LandBuildings2023-10-3102295701core:FurnitureFittings2023-10-3102295701core:CurrentFinancialInstruments2024-10-3102295701core:CurrentFinancialInstruments2023-10-3102295701core:Non-currentFinancialInstruments2024-10-3102295701core:Non-currentFinancialInstruments2023-10-3102295701core:ShareCapital2024-10-3102295701core:ShareCapital2023-10-3102295701core:SharePremium2024-10-3102295701core:SharePremium2023-10-3102295701core:RevaluationReserve2024-10-3102295701core:RevaluationReserve2023-10-3102295701core:RetainedEarningsAccumulatedLosses2024-10-3102295701core:RetainedEarningsAccumulatedLosses2023-10-3102295701core:ShareCapital2022-10-3102295701core:SharePremium2022-10-3102295701core:RevaluationReserve2022-10-3102295701core:RetainedEarningsAccumulatedLosses2022-10-3102295701core:ShareCapitalOrdinaryShareClass12024-10-3102295701core:ShareCapitalOrdinaryShareClass12023-10-3102295701core:ShareCapitalOrdinaryShareClass22024-10-3102295701core:ShareCapitalOrdinaryShareClass22023-10-3102295701core:ShareCapitalOrdinaryShareClass32024-10-3102295701core:ShareCapitalOrdinaryShareClass32023-10-3102295701core:ShareCapitalOrdinaryShareClass42024-10-3102295701core:ShareCapitalOrdinaryShareClass42023-10-3102295701core:ShareCapitalOrdinaryShareClass52024-10-3102295701core:ShareCapitalOrdinaryShareClass52023-10-3102295701core:ShareCapitalOrdinaryShares2024-10-3102295701core:ShareCapitalOrdinaryShares2023-10-3102295701core:RetainedEarningsAccumulatedLosses2023-10-310229570112023-11-012024-10-310229570112022-11-012023-10-31022957012023-10-31022957012022-10-3102295701core:LandBuildingscore:OwnedOrFreeholdAssets2023-11-012024-10-3102295701core:LandBuildingscore:LongLeaseholdAssets2023-11-012024-10-3102295701core:FurnitureFittings2023-11-012024-10-3102295701core:UKTax2023-11-012024-10-3102295701core:UKTax2022-11-012023-10-3102295701core:LandBuildingscore:OwnedOrFreeholdAssets2023-10-3102295701core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-10-3102295701core:FurnitureFittings2023-10-3102295701core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-10-3102295701core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-11-012024-10-3102295701bus:OrdinaryShareClass12023-11-012024-10-3102295701bus:OrdinaryShareClass22023-11-012024-10-3102295701bus:OrdinaryShareClass32023-11-012024-10-3102295701bus:OrdinaryShareClass42023-11-012024-10-3102295701bus:OrdinaryShareClass52023-11-012024-10-3102295701bus:OrdinaryShareClass12024-10-3102295701bus:OrdinaryShareClass12023-10-3102295701bus:OrdinaryShareClass22024-10-3102295701bus:OrdinaryShareClass22023-10-3102295701bus:OrdinaryShareClass32024-10-3102295701bus:OrdinaryShareClass32023-10-3102295701bus:OrdinaryShareClass42024-10-3102295701bus:OrdinaryShareClass42023-10-3102295701bus:OrdinaryShareClass52024-10-3102295701bus:OrdinaryShareClass52023-10-3102295701bus:AllOrdinaryShares2024-10-3102295701bus:AllOrdinaryShares2023-10-3102295701bus:PrivateLimitedCompanyLtd2023-11-012024-10-3102295701bus:FRS1022023-11-012024-10-3102295701bus:Audited2023-11-012024-10-3102295701bus:FullAccounts2023-11-012024-10-31xbrli:purexbrli:sharesiso4217:GBP