Caseware UK (AP4) 2024.0.164 2024.0.164 2024-10-312024-10-312024-10-312023-11-01falsefalsefalseHotelier00false 07669940 2023-11-01 2024-10-31 07669940 2022-11-01 2023-10-31 07669940 2024-10-31 07669940 2023-10-31 07669940 2022-11-01 07669940 2 2023-11-01 2024-10-31 07669940 2 2022-11-01 2023-10-31 07669940 d:CompanySecretary1 2023-11-01 2024-10-31 07669940 d:Director1 2023-11-01 2024-10-31 07669940 d:Director2 2023-11-01 2024-10-31 07669940 d:RegisteredOffice 2023-11-01 2024-10-31 07669940 e:Buildings 2023-11-01 2024-10-31 07669940 e:Buildings e:LongLeaseholdAssets 2023-11-01 2024-10-31 07669940 e:Buildings e:ShortLeaseholdAssets 2023-11-01 2024-10-31 07669940 e:PlantMachinery 2023-11-01 2024-10-31 07669940 e:MotorVehicles 2023-11-01 2024-10-31 07669940 e:FurnitureFittings 2023-11-01 2024-10-31 07669940 e:Goodwill 2023-11-01 2024-10-31 07669940 e:CurrentFinancialInstruments 2024-10-31 07669940 e:CurrentFinancialInstruments 2023-10-31 07669940 e:CurrentFinancialInstruments 1 2024-10-31 07669940 e:CurrentFinancialInstruments 1 2023-10-31 07669940 e:CurrentFinancialInstruments e:WithinOneYear 2024-10-31 07669940 e:CurrentFinancialInstruments e:WithinOneYear 2023-10-31 07669940 e:ShareCapital 2024-10-31 07669940 e:ShareCapital 2023-10-31 07669940 e:ShareCapital 2022-11-01 07669940 e:RevaluationReserve 2023-11-01 2024-10-31 07669940 e:ForeignCurrencyTranslationReserve 2023-11-01 2024-10-31 07669940 e:ForeignCurrencyTranslationReserve 2024-10-31 07669940 e:ForeignCurrencyTranslationReserve 2 2023-11-01 2024-10-31 07669940 e:ForeignCurrencyTranslationReserve 2023-10-31 07669940 e:ForeignCurrencyTranslationReserve 2022-11-01 07669940 e:ForeignCurrencyTranslationReserve 2 2022-11-01 2023-10-31 07669940 e:OtherMiscellaneousReserve 2023-11-01 2024-10-31 07669940 e:RetainedEarningsAccumulatedLosses 2023-11-01 2024-10-31 07669940 e:RetainedEarningsAccumulatedLosses 2024-10-31 07669940 e:RetainedEarningsAccumulatedLosses 2 2023-11-01 2024-10-31 07669940 e:RetainedEarningsAccumulatedLosses 2022-11-01 2023-10-31 07669940 e:RetainedEarningsAccumulatedLosses 2023-10-31 07669940 e:RetainedEarningsAccumulatedLosses 2022-11-01 07669940 e:RetainedEarningsAccumulatedLosses 2 2022-11-01 2023-10-31 07669940 e:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2024-10-31 07669940 e:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2023-10-31 07669940 e:FinancialLiabilitiesFairValueThroughProfitOrLoss e:ListedExchangeTraded 2024-10-31 07669940 e:FinancialLiabilitiesFairValueThroughProfitOrLoss e:ListedExchangeTraded 2023-10-31 07669940 e:FinancialLiabilitiesFairValueThroughProfitOrLoss e:UnlistedNon-exchangeTraded 2024-10-31 07669940 e:FinancialLiabilitiesFairValueThroughProfitOrLoss e:UnlistedNon-exchangeTraded 2023-10-31 07669940 d:OrdinaryShareClass1 2023-11-01 2024-10-31 07669940 d:OrdinaryShareClass1 2024-10-31 07669940 d:OrdinaryShareClass1 2023-10-31 07669940 d:FRS102 2023-11-01 2024-10-31 07669940 d:Audited 2023-11-01 2024-10-31 07669940 d:FullAccounts 2023-11-01 2024-10-31 07669940 d:PrivateLimitedCompanyLtd 2023-11-01 2024-10-31 07669940 e:Subsidiary1 2023-11-01 2024-10-31 07669940 e:Subsidiary1 1 2023-11-01 2024-10-31 07669940 e:Subsidiary2 2023-11-01 2024-10-31 07669940 e:Subsidiary2 1 2023-11-01 2024-10-31 07669940 e:Subsidiary3 2023-11-01 2024-10-31 07669940 e:Subsidiary3 1 2023-11-01 2024-10-31 07669940 e:Subsidiary4 2023-11-01 2024-10-31 07669940 e:Subsidiary4 1 2023-11-01 2024-10-31 07669940 e:Subsidiary5 2023-11-01 2024-10-31 07669940 e:Subsidiary5 1 2023-11-01 2024-10-31 07669940 e:Subsidiary6 2023-11-01 2024-10-31 07669940 e:Subsidiary6 1 2023-11-01 2024-10-31 07669940 e:Subsidiary7 2023-11-01 2024-10-31 07669940 e:Subsidiary7 1 2023-11-01 2024-10-31 07669940 e:Subsidiary8 2023-11-01 2024-10-31 07669940 e:Subsidiary8 1 2023-11-01 2024-10-31 07669940 e:Subsidiary9 2023-11-01 2024-10-31 07669940 e:Subsidiary9 1 2023-11-01 2024-10-31 07669940 e:Subsidiary10 2023-11-01 2024-10-31 07669940 e:Subsidiary10 1 2023-11-01 2024-10-31 07669940 e:Subsidiary11 2023-11-01 2024-10-31 07669940 e:Subsidiary11 1 2023-11-01 2024-10-31 07669940 e:Subsidiary12 2023-11-01 2024-10-31 07669940 e:Subsidiary12 1 2023-11-01 2024-10-31 07669940 e:Subsidiary13 2023-11-01 2024-10-31 07669940 e:Subsidiary13 1 2023-11-01 2024-10-31 07669940 e:Subsidiary14 2023-11-01 2024-10-31 07669940 e:Subsidiary14 1 2023-11-01 2024-10-31 07669940 e:Subsidiary15 2023-11-01 2024-10-31 07669940 e:Subsidiary15 1 2023-11-01 2024-10-31 07669940 e:Subsidiary16 2023-11-01 2024-10-31 07669940 e:Subsidiary16 1 2023-11-01 2024-10-31 07669940 e:Subsidiary17 2023-11-01 2024-10-31 07669940 e:Subsidiary17 1 2023-11-01 2024-10-31 07669940 e:Subsidiary18 2023-11-01 2024-10-31 07669940 e:Subsidiary18 1 2023-11-01 2024-10-31 07669940 e:Subsidiary19 2023-11-01 2024-10-31 07669940 e:Subsidiary19 1 2023-11-01 2024-10-31 07669940 d:Consolidated 2024-10-31 07669940 d:ConsolidatedGroupCompanyAccounts 2023-11-01 2024-10-31 07669940 2 2023-11-01 2024-10-31 07669940 5 2023-11-01 2024-10-31 07669940 6 2023-11-01 2024-10-31 07669940 e:ShareCapital 2 2023-11-01 2024-10-31 07669940 e:ShareCapital 2 2022-11-01 2023-10-31 07669940 f:Euro 2023-11-01 2024-10-31 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 07669940










CHART FORTE HOLDINGS LIMITED










ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 OCTOBER 2024

 
CHART FORTE HOLDINGS LIMITED
 
 
COMPANY INFORMATION


Directors
J Kajani 
M Kajani 




Company secretary
M Kajani



Registered number
07669940



Registered office
Cervantes House
5 - 9 Headstone Road

Harrow

England

HA1 1PD




Independent auditors
HaysMac LLP

10 Queen Street Place

London

EC4R 1AG





 
CHART FORTE HOLDINGS LIMITED
 

CONTENTS



Page
Group Strategic Report
1 - 4
Directors' Report
5 - 8
Independent Auditors' Report
9 - 12
Consolidated Statement of Comprehensive Income
13
Consolidated Balance Sheet
14
Company Balance Sheet
15
Consolidated Statement of Changes in Equity
16 - 17
Company Statement of Changes in Equity
18
Consolidated Statement of Cash Flows
19
Consolidated Analysis of Net Debt
20
Notes to the Financial Statements
21 - 44


 
CHART FORTE HOLDINGS LIMITED
 
 
GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31 OCTOBER 2024

Company status and principal activity
 
The Directors present their strategic report of the Company and its subsidiaries ("the Group") for the year ended 31 October 2024.
Chart Forte Holdings Limited (“the Company”) is a limited liability company domiciled and registered in England and Wales. The principal activity of the Company is that of a holding company with wholly owned subsidiaries in the United Kingdom and Ireland. These companies principally own, operate and develop hotels, food & beverage outlets together with a residential and commercial portfolio.

Strategy and developments
 
During the year ended 31 October 2024, the Group operated eight hotels and is in the process of developing 4 hotels. The Group operates under various brands including Seraphine (own brand), and under Franchise arrangements with Marriott, Hilton and IHG.

Review of the business
 
The Group’s commitment to excellence and strategic foresight has enabled us to navigate challenges effectively and seize opportunities for growth. During the year, our operations have demonstrated resilience and success which is featured by several key accomplishments.
For the year ended 31 October 2024, the Group delivered a total revenue performance greater than  the prior financial year, with revenue increasing by €5,284,426 to €67,681,754 (2023: €62,397,328). This was driven by an increase in occupancy levels and the benefit of higher average room rates, together with an increase in rooms from hotels in development completing and becoming operational. The growth in rooms sold during the year was supported by strong international and domestic demand. 
The Group also saw market-wide challenges on inflation and interest rates. As a result pre-tax expenses for the year ended 31 October 2024 increased by €4,608,750 to €54,765,991 (2023: €50,157,241). The largest impact has been interest payable, which increased from €16,089,522 in 2023 to €17,892,679 as a result of an increase in the Group's bank loan facilities to fund the development of new hotels and increased interest rates, as well as employee costs which increased by €1,020,939 to €9,064,727 (2023: €8,043,788) as a result of the increase in the national minimum wage and an increase in the average number of employees.  
However, despite these challenges, management has maintained a tight cost base control and taken together with the revenue performance, has delivered a strong year-on-year profit growth, with profit after taxation increasing by €1,212,739 to €13,565,706 (2023: €12,152,967).
The net asset position of the Group has increased to €231,710,516 (2023: €197,681,870). This is largely due to the profit after taxation and an uplift on revaluation of trading assets, less deferred tax, of €18,684,766.
The Group also invested in the development of new hotel sites and making upgrades to existing sites, resulting in capital expenditure during the year of €58,895,728. Additional bank loan funding was drawn down up to fund this capex, resulting in an increase in the Group's bank loan facilities from €244,556,532 at 31 October 2023 to €285,028,999 at 31 October 2024.

Page 1

 
CHART FORTE HOLDINGS LIMITED
 

GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2024

Key performance indicators
 
The Key Performance Indicators (KPI’s) used to measure the trading performance of the hotels are revenue, profit after tax, occupancy percentage, average room rate (ARR) and revenue per available room (RevPAR).
 
ole6d98.png

Portfolio update
IRELAND:
Holiday Inn Express Dublin: This 198-bedroom hotel, situated in the heart of the City Centre has consistently maintained high occupancy rates. The site has now received planning consent to refurbish the existing 198 rooms and extend the hotel by an additional 89 rooms. Development of this is due to commence in Q1 2026. At the same time, the brand will be changed to the “Indigo” brand. The property will be refinanced to allow for the costs of refurbishment and development.
Holiday Inn Dublin Airport: The hotel has enjoyed robust performance throughout the year.
Hampton by Hilton, Dublin: The hotel opened in 2022 has enjoyed substantial growth in terms of revenue and EBITDA since opening. The hotel also achieves consistently high reviews on the booking platforms and guest satisfaction surveys. The hotel also continues to perform well in its comp set.
Waterford Marina Hotel: The hotel continues to trade well following the refurbishment and the management team is now looking at different ways to further improve on revenue and EBITDA.
Moxy/Residence Inn, Cork: The multi brand hotel opened in 2023 and has traded very well since opening. Due to the location in the City Centre, Occupancy and ARR is very strong and continues to improve. The levels of service provided by the management team are second to none and have been recognised in the high level of guest satisfaction surveys and outperforming its competitors.
Hilton Home2Suites, Dublin: Development continues for this 290 key hotel – the brand is Hilton’s first Home2 Suites property in Europe, and it is envisaged to open this hotel in Q1 2026.
Aloft, Galway: Development is due to commence in November 2025 for this 163 key hotel. 
Tapestry by Hilton, Cork: Development of this 103 key hotel is due to commence in December 2025.
UNITED KINGDOM: 
Hampton by Hilton, Ealing: This 182-room hotel continues to trade well and exceeds the annual budget.
Seraphine Hotel, Hammersmith: This 41-room boutique hotel continues to trade well.
Hideaway, Kensington: Development of this 59-bedroom boutique hotel is nearly complete with opening in December 2025. 

Page 2

 
CHART FORTE HOLDINGS LIMITED
 

GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2024

Portfolio update (continued)
 
Aloft/Residence Inn, Belfast: Development of this multi brand 228 key hotel continues and is due to open in Q1 2026.
Clement House, London, EC3: The property was acquired by the Group in December 2024 with planning consent for this 200 key deluxe hotel due imminently. Development will commence in Q1/Q2 2026 with a 24 month build programme.
Principal risks and uncertainties (continued)
The Group is exposed to financial and operational risks in the ordinary course of its business.
Both the Irish and UK economic outlook can be uncertain, due to political changes, and the impact from wider macro-economic trends together with increasing volatility from geopolitical issues. This may result in the softening of demand with the number of international tourists decreasing; and in addition, inflationary pressures which leads to challenges to meet customer demand to deliver high quality services.
The Group has a robust balance sheet and together with strong liquidity and a large freehold base, which has resulted in the Group having the option to raise additional funds if so required. The Group also continues to execute its strong commercial strategy, designed to increase market share and financial returns by implementing various commercial initiatives.
The principal risks and uncertainties facing the business are considered to be as outlined below.
Cyber Security Risk
Businesses globally are at the mercy of cyber attacks that have resulted in operational disruption and can result in an adverse impact on the value of the business.
The Group has outsourced its IT function to a specialist company which provides proactive security controls to protect the Group from Cyber Security risk. The Group also has the latest up to date anti-virus software and access control. A comprehensive and continuous security improvement programme is in place.
Brand Strength Risk
The Group is operating hotels under various brands which could suffer a loss in value due to changes in customer demand.
The Group performs extensive scenario-based analysis allowing it to assess the impact of changes in customer demand and enables us to make informed decisions to protect against this. The brand standards that are set by the Franchisors are also strictly adhered to.
Health and Safety Risk
Serious injury can arise from negligence or significant failure can result from food, fire, terrorism attack or other significant safety failure. All these factors may lead to adverse publicity, brand damage and loss of revenue/EBITDA.
The Group has robust fire safety procedures and policies in place – together with training for our team members. Regular health and safety updates are provided to the Board and Executive Committee. The Group also provides ongoing site level training to help identify hostile activities and to ensure appropriate response, should such an event take place. The Group also has stringent food safety and sourcing policies.

Page 3

 
CHART FORTE HOLDINGS LIMITED
 

GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2024

Principal risks and uncertainties
 
Liquidity Risk:

The Group has policies in place, including regular reviews of its cash position and cash flow forecasts, to manage its liquidity risks which relate to its ability to pay its trade and other payables.

Credit Risk:

The Group is exposed to a small amount of credit risk attributable to its trade and other receivables. This is minimised by dealing with counterparties with good credit ratings.

Section 172(1) Statement

The Directors are aware of their duty under Section 172(1) of the Companies Act 2006, to act in the way they consider, in good faith, would be most likely to promote the success of the Group for the benefit of its members as'a whole, and in doing so have regard to (amongst other matters):

the likely consequences of any decisions in the long term;
the interests of the Group's employees;
the need to foster the Group's business relationships with suppliers, customers and others;
the impact of the Group's operations on the community and environment;
the desirability of the Group maintaining a reputation for high standards of business conduct;
the need to act fairly as between members of the Group.

For the purposes of decision making, the directors have identified key stakeholder groups and evaluated their interests. The Directors have described in the Directors' Report how they have engaged with and responded to the interests of those stakeholders during the year.



This report was approved by the board on 31 October 2025 and signed on its behalf.



J Kajani
Director

Page 4

 
CHART FORTE HOLDINGS LIMITED
 
 
 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 OCTOBER 2024

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

Directors' responsibilities statement

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

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


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

make judgments and accounting estimates that are reasonable and prudent;

state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;

prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Group 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 the Group and to enable them to ensure that the financial statements comply with the Companies Act 2006They are also responsible for safeguarding the assets of the Company and the Group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Results and dividends

The profit for the year, after taxation, amounted to 13,565,706 (2023 - 12,152,967).

No dividends have been proposed during the year (2023: €889,933).

Directors

The directors who served during the year were:

J Kajani 
M Kajani 

Future developments

The Group's future projections indicate promising growth, with 80% additional keys expected to be added within the next 3-4 years. This expansion is estimated to increase our group's portfolio value to approximately £750 million, with a net asset of approximately £338 million, maintaining a prudent LTV of 55%. The Group's track record in delivering profit performance gives us confidence to grow further and will open the door of future opportunities.

Page 5

 
CHART FORTE HOLDINGS LIMITED
 
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2024

Engagement with employees

The directors recognise that our employees are fundamental to the success of the Group. In accordance with section 172 of the Companies Act 2006 the Board has taken steps to ensure effective engagement with employees and consideration of their interests throughout the year.
 
Communication and Feedback: Regular updates were provided through internal newsletters, team briefings, and digital platforms. We conducted quarterly employee surveys to gather feedback on workplace satisfaction, wellbeing, and suggestions for improvement. Results were reviewed by senior management and informed decision-making.
Training and Development: The Group has invested in professional development through online learning platforms, leadership workshops, and mentoring schemes. Over 90% of employees participated in at least one training programme during the year.
Health and Wellbeing: The Group expanded its wellbeing initiatives, including mental health support, flexible working arrangements, and access to counselling services. A new Employee Assistance Programme has been launched.
Diversity and Inclusion: We continued to promote an inclusive culture through awareness campaigns, employee resource groups, and targeted recruitment efforts. These efforts cover the recruitment and treatment of disabled employees.
Recognition and Reward: A revised performance appraisal system was introduced to better align individual contributions with the Group's goals. Recognition awards and incentive schemes were used to celebrate achievements across all departments.
 
The directors believe that these initiatives have strengthened employee engagement, improved retention, and contributed positively to the Group’s performance and culture.
Engagement with suppliers, customers and others
The directors acknowledge the importance of maintaining strong relationships with key stakeholders, including suppliers, customers, and other business partners, in promoting the long-term success of the Group. In accordance with Section 172 of the Companies Act 2006, the Board has considered their interests in its decision-making throughout the year.
 
Customer Experience and Satisfaction: The Group prioritised guest satisfaction through regular feedback channels such as post-stay surveys, online reviews, and direct engagement. Insights were used to improve service delivery, amenities, and digital booking platforms. 
Supplier Collaboration: We maintained open and transparent relationships with our suppliers, particularly in food and beverage, housekeeping, and maintenance services. Regular performance reviews and ethical sourcing policies ensured quality and sustainability. We also supported local suppliers to reduce carbon footprint and strengthen community ties.
Travel and Booking Partners: The Group worked closely with online travel agencies (OTAs), corporate clients, and tour operators to optimise occupancy rates and revenue management. Strategic partnerships were renewed and expanded to include dynamic pricing models and bundled offerings.
Sustainability and Community Engagement: We collaborated with local councils, tourism boards, and environmental groups to promote responsible tourism. Initiatives included waste reduction programmes, energy efficiency upgrades, and community volunteering by hotel staff.
Health and Safety Compliance: In light of evolving public health guidance, we engaged with regulatory bodies and industry associations to ensure our operations met the highest standards of cleanliness and safety. This included supplier audits and customer communication on safety protocols.
Accessibility and Inclusion: We continued to improve accessibility for guests with disabilities and language needs, working with specialist consultants and advocacy groups to enhance facilities and staff training.

Page 6

 
CHART FORTE HOLDINGS LIMITED
 
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2024

Engagement with suppliers, customers and others (continued)

The directors believe that these engagements have strengthened stakeholder trust, enhanced brand reputation, and contributed to the resilience and growth of the business.

Greenhouse gas emissions, energy consumption and energy efficiency action

During the financial year ended 31 October 2024, Chart Forte Holdings Limited continued to make progress in managing its greenhouse gas (GHG) emissions across its hotel portfolio in the United Kingdom and Ireland. The Group remains committed to operating in an environmentally responsible manner and to reducing the carbon intensity of its operations in line with its long-term sustainability objectives.
Energy consumption during the year totalled 854,558 KwH, with an intensity ration of 0.0079 tCO2e per occupied room. Carbon emissions, by scope were as follows:
 
Scope 1, direct (natural gas combusion and transport): 709.45 tCO2e
Scope 2, indirect (purchased electricity): 1,224.56 tCO2e
Scope 3, value chain (waste, water and transport): 1,297.54 tCO2e
Total: 3,231.76 tCO2e

The Group’s approach to sustainable operations includes:

Designing new properties to achieve high environmental performance standards (targeting BREEAM “Excellent” or equivalent);
Retaining embodied carbon by reusing and refurbishing existing structures where feasible;
Locating hotels close to public transport hubs to reduce guest and staff travel emissions;
Operating a low-emission vehicle fleet using clean fuels;
Implementing water monitoring systems to proactively  track and reduce consumption; and
Rolling out site-specific energy and waste reduction programmes across all managed hotels.

The Directors oversee sustainability performance as part of the Group’s governance framework, and progress is monitored regularly to ensure continued alignment with the Group’s objectives.

Emissions were calculated using the UK Government GHG Conversion Factors for Company Reporting (2024) and the Hotel Carbon Measurement Initiative (HCMI).


Disclosure of information to auditors

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

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company and the Group's auditors are aware of that information.

Page 7

 
CHART FORTE HOLDINGS LIMITED
 
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2024

Post balance sheet events

On 18 November 2024 the Group refinanced its loan facilities, taking out a new commercial facility of €58.4m to replace its existing loan with GWM of €58.4m The new commercial loan facility is repayable in quarterly instalments of €162,5000 for the first three years, then increase, with all remain amounts repayable on 18 November 2019.
On 18 November 2024 the Group refinanced its loan facilities, taking out a new commercial loan facility of €29.1m with Natwest Bank to repay its existing loan with Punjab National Bank of €25.5m. The new commercial loan facility is repayable in November 2029.
On 16 December 2024, the Group was granted a €19.9m acquisition finance facility by OakNorth Bank for the acquisition of an office block in the City of London to subsequently convert into an upscale hotel subject to planning approval.

On 27 February 2025 the Group refinanced its loan facilities, taking out a €38.5m development loan facility with NIIF to repay its existing loan with Apex Group of €38.5m and fund the ongoing construction of a dual branded 228 bedroom Aloft & Residence Inn by Marriott in Belfast City.

Auditors

The auditorsHaysMac LLPwill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

This report was approved by the board on 31 October 2025 and signed on its behalf.
 





J Kajani
Director

Page 8

 
CHART FORTE HOLDINGS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF CHART FORTE HOLDINGS LIMITED
 

Opinion


We have audited the financial statements of Chart Forte Holdings Limited (the 'parent Company') and its subsidiaries (the 'Group') for the year ended 31 October 2024, which comprise the Consolidated Statement of Comprehensive Income, the Consolidated Balance Sheet, the Company Balance Sheet, the Consolidated Statement of Cash Flows, the Consolidated Statement of Changes in Equity, the Company Statement of Changes in Equity and the related notes, including a summary of significant accounting policiesThe 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 Group's and of the parent Company's affairs as at 31 October 2024 and of the Group's profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.


Basis for opinion


We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the Group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council's Ethical Standard and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.


Conclusions relating to going concern


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


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


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


Page 9

 
CHART FORTE HOLDINGS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF CHART FORTE HOLDINGS LIMITED (CONTINUED)


Other information


The other information comprises the information included in the Annual Report other than the financial statements and our Auditors' Report thereon. The directors are responsible for the other information contained within the Annual ReportOur 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.


Opinion on other matters prescribed by the Companies Act 2006
 

In our opinion, based on the work undertaken in the course of the audit:


the information given in the Group 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 Group Strategic Report and the Directors' Report have been prepared in accordance with applicable legal requirements.


Matters on which we are required to report by exception
 

In the light of the knowledge and understanding of the Group and the parent Company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group 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 by the parent Company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent Company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.


Responsibilities of directors
 

As explained more fully in the Directors' Responsibilities Statement set out on page 5, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.


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


Page 10

 
CHART FORTE HOLDINGS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF CHART FORTE HOLDINGS LIMITED (CONTINUED)


Auditors' 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 Auditors' 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 Group 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:

Explanation as to what extent the audit was considered capable of detecting irregularities, including fraud.

Based on our understanding of the Company and industry, we identified that the principal risks of non-compliance with laws and regulations related to minimum wage requirements, and we considered the extent to which non-compliance might have a material effect on the financial statements. We also considered those laws and regulations that have a direct impact on the preparation of the financial statements such as the Companies Act 2006, income tax, payroll taxes and sales tax.

We evaluated management’s incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls), and determined that the principal risks were related to posting inappropriate journal entries to revenue and management bias in accounting estimates. Audit procedures performed by the engagement team included:

inspecting correspondence with regulators and tax authorities;
discussions with management including consideration of known or suspected instances of non-compliance with laws and regulation and fraud;
evaluating management’s controls designed to prevent and detect irregularities;
identifying and testing journals, in particular journal entries posted to revenue, postings with unusual account combinations, postings with unusual descriptions; and
challenging assumptions and judgements made by management in their critical accounting estimates, particularly in respect of the valuation of freehold and investment property.

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 for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditors' Report.


Page 11

 
CHART FORTE HOLDINGS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF CHART FORTE HOLDINGS LIMITED (CONTINUED)


Use of our report
 

This report is made solely to the Company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006Our 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 Auditors' Report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company and the Company's members, as a body, for our audit work, for this report, or for the opinions we have formed.





David Lyons (Senior Statutory Auditor)
  
for and on behalf of
HaysMac LLP
 
Statutory Auditors
  
10 Queen Street Place
London
EC4R 1AG

31 October 2025
Page 12

 
CHART FORTE HOLDINGS LIMITED
 
 
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 OCTOBER 2024

2024
As restated
2023
Note

  

Turnover
 4 
67,681,754
62,397,328

Cost of sales
  
(8,891,644)
(11,044,318)

Gross profit
  
58,790,110
51,353,010

Administrative expenses
  
(27,981,668)
(23,023,401)

Other operating income
  
120,953
244,642

Other fair value gains / (losses)
  
83,147
(219,188)

Operating profit
  
31,012,542
28,355,063

Interest receivable and similar income
  
586,724
60,148

Interest payable and similar expenses
 9 
(17,892,679)
(16,089,522)

Profit before taxation
  
13,706,587
12,325,689

Tax on profit
 10 
(140,881)
(172,722)

Profit for the financial year
  
13,565,706
12,152,967

  

Revaluation of freehold property
  
28,018,944
116,859,036

Deferred tax on property revaluations
  
(9,334,178)
(21,329,512)

Movement in currency translation reserve
  
1,598,174
(718,265)

Other comprehensive income for the year
  
20,282,940
94,811,259

Total comprehensive income for the year
  
33,848,646
106,964,226

Profit for the year attributable to:
  

Owners of the parent Company
  
13,565,706
12,152,967

  
13,565,706
12,152,967

The notes on pages 21 to 44 form part of these financial statements.

Page 13

 
CHART FORTE HOLDINGS LIMITED
REGISTERED NUMBER: 07669940

CONSOLIDATED BALANCE SHEET
AS AT 31 OCTOBER 2024

As restated
2024
2023
Note

Fixed assets
  

Intangible assets
  
277,725
1,110,900

Tangible assets
  
534,113,565
449,237,382

Investment property
  
19,573,926
18,774,832

  
553,965,216
469,123,114

Current assets
  

Stocks
  
165,586
90,238

Debtors: amounts falling due within one year
 16 
6,207,716
4,794,918

Cash at bank and in hand
 17 
23,060,339
26,078,293

  
29,433,641
30,963,449

Creditors: amounts falling due within one year
 18 
(18,892,481)
(19,261,562)

Net current assets
  
 
 
10,541,160
 
 
11,701,887

Total assets less current liabilities
  
564,506,376
480,825,001

Creditors: amounts falling due after more than one year
  
(284,884,453)
(244,420,904)

Provisions for liabilities
  

Deferred taxation
  
(47,911,407)
(38,542,227)

  
 
 
(47,911,407)
 
 
(38,542,227)

Net assets
  
231,710,516
197,861,870


Capital and reserves
  

Called up share capital 
 23 
1,160
1,160

Revaluation reserve
 24 
171,157,381
152,472,615

Foreign exchange reserve
 24 
827,991
(770,183)

Other reserves
 24 
6,633,519
6,633,519

Profit and loss account
 24 
53,090,465
39,524,759

  
231,710,516
197,861,870


The financial statements were approved and authorised for issue by the board and were signed on its behalf on 31 October 2025.


J Kajani
Director

Page 14

 
CHART FORTE HOLDINGS LIMITED
REGISTERED NUMBER: 07669940

COMPANY BALANCE SHEET
AS AT 31 OCTOBER 2024

2024
2023
Note

Fixed assets
  

Investments
 14 
1,490
1,439

  
1,490
1,439

Current assets
  

Debtors: amounts falling due within one year
 16 
97,037,043
45,606,580

Cash at bank and in hand
 17 
11,679,992
13,635,188

  
108,717,035
59,241,768

Creditors: amounts falling due within one year
 18 
(65,942,909)
(17,610,263)

Net current assets
  
 
 
42,774,126
 
 
41,631,505

Total assets less current liabilities
  
42,775,616
41,632,944

  

  

Net assets
  
42,775,616
41,632,944


Capital and reserves
  

Called up share capital 
 23 
1,160
1,160

Foreign exchange reserve
 24 
67,716
(812,139)

Profit and loss account brought forward
  
42,443,923
41,615,927

Profit for the year
  
262,817
1,717,929

Dividends paid

  

-
(889,933)

Profit and loss account carried forward
  
42,706,740
42,443,923

  
42,775,616
41,632,944


The financial statements were approved and authorised for issue by the board and were signed on its behalf on 31 October 2025.


J Kajani
Director

The notes on pages 21 to 44 form part of these financial statements.

The parent Company has taken advantage of the exemption allowed under section 408 of the Companies Act
2006 and has not presented its own Statement of Comprehensive Income in these financial statements. The profit after tax of the parent company for the period was €262,817 (2023: €1,717,929).

Page 15
 

 
CHART FORTE HOLDINGS LIMITED


 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 OCTOBER 2024



Called up share capital
Revaluation reserve
Foreign exchange reserve
Other reserves
Profit and loss account
Total equity




At 1 November 2023 (as previously stated)
1,160
150,847,509
(770,183)
6,633,519
39,524,759
196,236,764


Prior year adjustment - Note 30
-
1,625,106
-
-
-
1,625,106


At 1 November 2023 (as restated)
1,160
152,472,615
(770,183)
6,633,519
39,524,759
197,861,870





Profit for the year
-
-
-
-
13,565,706
13,565,706


Revaluation of freehold property
-
28,018,944
-
-
-
28,018,944


Deferred tax on property revaluations
-
(9,334,178)
-
-
-
(9,334,178)


FX movement on translation
-
-
1,598,174
-
-
1,598,174



At 31 October 2024
1,160
171,157,381
827,991
6,633,519
53,090,465
231,710,516



The notes on pages 21 to 44 form part of these financial statements.

Page 16

 

 
CHART FORTE HOLDINGS LIMITED


 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 OCTOBER 2023



Called up share capital
Revaluation reserve
Foreign exchange reserve
Other reserves
Profit and loss account
Total equity




At 1 November 2022 (as previously stated)
1,160
55,809,856
(51,918)
6,633,519
28,261,725
90,654,342


Prior year adjustment - Note 30
-
1,133,235
-
-
-
1,133,235


At 1 November 2022 (as restated)
1,160
56,943,091
(51,918)
6,633,519
28,261,725
91,787,577



Comprehensive income for the year


Profit for the year
-
-
-
-
12,152,967
12,152,967


Revaluation of freehold property (as restated - Note 30)
-
116,859,036
-
-
-
116,859,036


Deferred tax on property revaluations (as restated - Note 30
-
(21,329,512)
-
-
-
(21,329,512)


FX movement on translation
-
-
(718,265)
-
-
(718,265)


Dividends paid
-
-
-
-
(889,933)
(889,933)



At 31 October 2023 (as restated)
1,160
152,472,615
(770,183)
6,633,519
39,524,759
197,861,870



The notes on pages 21 to 44 form part of these financial statements.

Page 17

 

 
CHART FORTE HOLDINGS LIMITED


 

COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 OCTOBER 2024



Called up share capital
Foreign exchange reserve
Profit and loss account
Total equity





At 1 November 2022
1,160
(211,615)
41,615,927
41,405,472





Profit for the year
-
-
1,717,929
1,717,929


FX movement on translation
-
(600,524)
-
(600,524)


Dividends paid
-
-
(889,933)
(889,933)





At 1 November 2023
1,160
(812,139)
42,443,923
41,632,944



Comprehensive income for the year


Profit for the year
-
-
262,817
262,817


FX movement on translation
-
879,855
-
879,855



At 31 October 2024
1,160
67,716
42,706,740
42,775,616



The notes on pages 21 to 44 form part of these financial statements.

Page 18
 
CHART FORTE HOLDINGS LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 OCTOBER 2024

2024
2023

Cash flows from operating activities

Profit for the financial year
13,565,706
12,152,967

Adjustments for:

Amortisation of intangible assets
833,175
-

Depreciation of tangible assets
5,961,548
4,232,682

Interest paid
17,892,679
16,089,522

Interest received
(586,724)
(60,148)

Taxation charge
140,881
172,722

Increase in stocks
(75,348)
(7,928)

Increase in debtors
(984,136)
(122,708)

(Decrease)/increase in creditors
(120,301)
4,116,939

Net fair value (gains)/losses recognised in P&L
(83,147)
219,188

Corporation tax paid
(288,336)
(473,486)

Translation adjustment
(2,009,526)
(269,828)

Net cash generated from operating activities

34,246,471
36,049,922


Cash flows from investing activities

Purchase of tangible fixed assets
(58,895,728)
(57,564,912)

Interest received
586,724
60,148

Net cash from investing activities

(58,309,004)
(57,504,764)

Cash flows from financing activities

New secured loans
38,987,365
50,613,898

Repayment of/new finance leases
(50,107)
-

Dividends paid
-
(889,933)

Interest paid
(17,892,679)
(16,089,522)

Net cash used in financing activities
21,044,579
33,634,443

Net (decrease)/increase in cash and cash equivalents
(3,017,954)
12,179,601

Cash and cash equivalents at beginning of year
26,078,293
13,898,692

Cash and cash equivalents at the end of year
23,060,339
26,078,293


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
23,060,339
26,078,293

23,060,339
26,078,293


Page 19

 
CHART FORTE HOLDINGS LIMITED
 

CONSOLIDATED ANALYSIS OF NET DEBT
FOR THE YEAR ENDED 31 OCTOBER 2024





At 1 November 2023
Cash flows
Other non-cash changes
At 31 October 2024




Cash at bank and in hand

26,078,293

(3,017,954)

-

23,060,339

Debt due after 1 year

(244,395,770)

(39,148,124)

(75,955)

(283,619,849)

Debt due within 1 year

(160,762)

160,762

(134,084)

(134,084)

Finance leases

(75,241)

50,107

-

(25,134)

Interest rate swap

777,421

-

520,672

1,298,093


(217,776,059)
(41,955,209)
310,633
(259,420,635)

The notes on pages 21 to 44 form part of these financial statements.

Page 20

 
CHART FORTE HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2024

1.


General information

Chart Forte Holdings Limited is a private company, limited by shares, incorporated in England and Wales. The Company's registered number is 07669940 and its registered office address is Cervantes House, 5-9 Headstone Road, Harrow, England, United Kingdom, HA1 1PD.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires Group management to exercise judgment in applying the Group's accounting policies (see note 3).

The Company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Statement of Comprehensive Income in these financial statements.

The following principal accounting policies have been applied:

 
2.2

Basis of consolidation

The consolidated financial statements present the results of the Company and its own subsidiaries ("the Group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.
The consolidated financial statements incorporate the results of business combinations using the purchase method. In the Balance Sheet, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the Consolidated Statement of Comprehensive Income from the date on which control is obtained. They are deconsolidated from the date control ceases.

 
2.3

Revenue

Revenue represents amounts receivable from the operation of hotels and rental income from commercial property lettings. Revenue is stated net of VAT and trade discounts. 
Revenue from hotel operations is recognised when rooms are occupied and any amounts received in advance from guests is accounted for as deferred income.
Rental income is recognised on a straight line basis over the lease term.

 
2.4

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.5

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

Page 21

 
CHART FORTE HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2024

2.Accounting policies (continued)

 
2.6

Borrowing costs

Borrowing costs that are directly attributable to the acquisition and construction of a qualifying asset are capitalised as part of the cost of that asset until such a time as the activities necessary to prepare the qualifying asset for use are substantially complete. Capitalisation of borrowing costs is suspended during extended periods where the active development of the asset has paused.
All other borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.7

Pensions

Defined contribution pension plan

The Group operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Group pays fixed contributions into a separate entity. Once the contributions have been paid the Group has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance Sheet. The assets of the plan are held separately from the Group in independently administered funds.

 
2.8

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company and the Group operate and generate income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits;
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met; and
Where they relate to timing differences in respect of interests in subsidiaries, associates, branches and joint ventures and the Group can control the reversal of the timing differences and such reversal is not considered probable in the foreseeable future.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


Page 22

 
CHART FORTE HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2024

2.Accounting policies (continued)

 
2.9

Intangible assets

Goodwill

Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of the Group's share of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight-line basis to the Consolidated Statement of Comprehensive Income over its useful economic life.
All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 
2.10

Tangible fixed assets

Freehold property is held under the valuation model meaning property is initially recognised at cost, including the purchase cost and any directly attributable expenditure, and subsequently measured at fair value.
Other tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, on the following bases.

Depreciation is provided on the following basis:

Freehold land
-
Not depreciated
Freehold property
-
2% straight line basis down to its residual value which is considered to be equal to its fair value
Long-term leasehold property
-
Straight line over the life of the lease
Plant and machinery
-
10% reducing balance basis
Motor vehicles
-
20% straight line basis
Fixtures and fittings
-
10% reducing balance basis

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

Page 23

 
CHART FORTE HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2024

2.Accounting policies (continued)

 
2.11

Revaluation of tangible fixed assets

Individual freehold and leasehold properties are carried at current year value at fair value at the date of the revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. Revaluations are undertaken with sufficient regularity to ensure the carrying amount does not differ materially from that which would be determined using fair value at the balance sheet date.
Fair values are determined from market based evidence normally undertaken by professionally qualified valuers.

Revaluation gains and losses are recognised in other comprehensive income unless losses exceed the previously recognised gains or reflect a clear consumption of economic benefits, in which case the excess losses are recognised in profit or loss.

 
2.12

Investment property

Investment property is carried at fair value determined annually by external valuers and derived from the current market rents and investment property yields for comparable real estate, adjusted if necessary for any difference in the nature, location or condition of the specific asset. No depreciation is provided. Changes in fair value are recognised in profit or loss.

 
2.13

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

 
2.14

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a weighted average basis. Work in progress and finished goods include labour and attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.15

Debtors

Short-term debtors are measured at transaction price, less any impairment.

 
2.16

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

In the Consolidated Statement of Cash Flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the Group's cash management.

Page 24

 
CHART FORTE HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2024

2.Accounting policies (continued)

 
2.17

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.18

Financial instruments

The Group has elected to apply the provisions of Section 11 “Basic Financial Instruments” of FRS 102 to all of its financial instruments.

Financial instruments are recognised in the Group's Balance Sheet when the Group becomes party to the contractual provisions of the instrument.

Financial assets and liabilities are offset, 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 trade and other debtors, cash and bank balances, are initially measured at their transaction price (adjusted for transaction costs except in the initial measurement of financial assets that are subsequently measured at fair value through profit and loss) and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, 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.

Discounting is omitted where the effect of discounting is immaterial. The Group's cash and cash equivalents, trade and most other debtors due with the operating cycle fall into this category of financial instruments.

Impairment of financial assets

At the end of each reporting period financial assets measured at amortised cost are assessed for objective evidence of impairment. 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. 

Financial assets are impaired when events, subsequent to their initial recognition, indicate the estimated future cash flows derived from the financial asset(s) have been adversely impacted. The impairment loss will be the difference between the current carrying amount and the present value of the future cash flows at the asset(s) original effective interest rate.

If there is a favourable change in relation to the events surrounding the impairment loss then the impairment can be reviewed for possible reversal. The reversal will not cause the current carrying amount to exceed the original carrying amount had the impairment not been recognised. The impairment reversal is recognised in the profit or loss.

Financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the Group after the deduction of all its liabilities.

Page 25

 
CHART FORTE HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2024

2.Accounting policies (continued)


2.18
Financial instruments (continued)

Basic financial liabilities, which include trade and other creditors, bank loans, other loans and loans due to fellow group companies are initially measured at their transaction price (adjusting for transaction costs except in the initial measurement of financial liabilities that are subsequently measured at fair value through profit and loss). When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future payments discounted at a market rate of interest, discounting is omitted where the effect of discounting is immaterial.

Debt instruments are subsequently carried at their amortised cost using the effective interest rate method.

Trade creditors are obligations to pay for goods and services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the payment is due within one year. If not, they represent non-current liabilities. Trade creditors are initially recognised at their transaction price and subsequently are measured at amortised cost using the effective interest method. Discounting is omitted where the effect of discounting is immaterial.

Other financial instruments

Derivatives, including forward exchange contracts, futures contracts and interest rate swaps, are not classified as basic financial instruments. These are initially recognised at fair value on the date the derivative contract is entered into, with costs being charged to the profit or loss. They are subsequently measured at fair value with changes in the profit or loss.

Debt instruments that do not meet the conditions as set out in FRS 102 paragraph 11.9 are subsequently measured at fair value through the profit or loss. This recognition and measurement would also apply to financial instruments where the performance is evaluated on a fair value basis as with a documented risk management or investment strategy.

Derecognition of financial instruments

Derecognition of financial assets

Financial assets are derecognised when their contractual right to future cash flow expire, or are settled, or when the Group transfers the asset and substantially all the risks and rewards of ownership to another party. If significant risks and rewards of ownership are retained after the transfer to another party, then the Group will continue to recognise the value of the portion of the risks and rewards retained.

Derecognition of financial liabilities

Financial liabilities are derecognised when the Group's contractual obligations expire or are discharged or cancelled.

 
2.19

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

Page 26

 
CHART FORTE HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2024

3.


Judgments in applying accounting policies and key sources of estimation uncertainty

Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Although these estimates are based on management’s best knowledge of the amount, events or actions, actual results ultimately may differ from those estimates. 
Revaluation of freehold and leasehold properties
Valuation of freehold and leasehold property is a significant area of estimation. Directors' valuations are based upon the most recent external valuations available by external professional valuers and directors' expertise and knowledge of current market conditions. The valuation of freehold and leasehold property is inherently subjective, as it is based upon valuer assumptions and members' assessment of market conditions which may prove to be inaccurate.
The directors have valued freehold and leasehold properties at €481,728,639 (2023 as restated: €407,280,812) and €4,777,641 (2023: €4,582,562) respectively, resulting a in a revaluation gain being recognised in other comprehensive income of €28,018,944 (2023: €116,859,036).
Valuation of investment properties
Valuation of investment property is a significant area of estimation. Directors' valuations are based upon the most recent external valuations available by external professional valuers and directors' expertise and knowledge of current market conditions. The valuation of investment property is inherently subjective, as it is based upon valuer assumptions and members' assessment of market conditions which may prove to be inaccurate.
The directors have valued investment properties at €21,668,994 (2023 as restated: €18,774,832), resulting in a fair value gain being recognised in profit and loss of €2,052,274 (2023: £NIL).
Useful lives and residual values of tangible fixed assets
The Group depreciates its tangible fixed assets of €534,113,56 (2023 as restated: €449,237,382) over their useful economic lives down to their residual values.
The residual value of freehold and leasehold property is estimated to be equal to its fair value and the residual value of other tangible fixed assets is estimated to be £NIL. These estimated residual values are based on management's judgement and experience.
The estimated useful economic lives of tangible fixed assets are based on management’s judgement and experience. When management identifies that actual useful economic lives differ materially from the estimates used to calculate depreciation, that charge is adjustment prospectively. Due to the significance of investment in tangible fixed assets to the Group, variations between actual and estimated useful economic lives could impact operating results both positively and negatively, although historically few changes to estimated useful economic lives have been required.
Based these estimates of the useful economic lives and residual values of tangible fixed assets, a depreciation charge of €5,961,548 has been recognised within administrative expenses during the year (2023: €1,555,410).

Page 27

 
CHART FORTE HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2024

4.


Turnover

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


2024
2023

Sale of accomodation
66,145,919
61,137,972

Rental income
1,191,286
1,126,045

Other sales
344,549
133,311

67,681,754
62,397,328


Analysis of turnover by country of destination:

2024
2023

United Kingdom
8,587,023
9,202,328

Rest of Europe
59,094,731
53,195,000

67,681,754
62,397,328



5.


Operating profit

The operating profit is stated after charging:

2024
2023

Depreciation
5,961,548
4,232,681

Amortisation
833,175
-

Auditors remuneration
141,000
49,678


6.


Auditors' remuneration

During the year, the Group obtained the following services from the Company's auditors and their associates:


2024
2023

Fees payable to the Company's auditors for the audit of the consolidated and parent Company's financial statements
141,000
49,678

Fees payable to the Company's auditors in respect of:

Preparation of the financial statements
13,350
13,000

Taxation compliance services
16,250
16,000

Page 28

 
CHART FORTE HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2024

7.


Employees

Staff costs, including directors' remuneration, were as follows:


Group
Group
2024
2023


Wages and salaries
8,910,968
7,893,157

Social security costs
134,850
132,450

Cost of defined contribution scheme
18,909
18,181

9,064,727
8,043,788


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


        2024
        2023
            No.
            No.







Management
35
22



Staff
232
235

267
257

Remuneration payable to the directors during the year totalled £68,712 (2023: £78,902). The Group did not make any pension contributions on behalf of the directors.


8.


Directors' remuneration

2024
2023

Directors' emoluments
68,712
78,902

68,712
78,902



9.


Interest payable and similar expenses

2024
2023


Bank interest payable
17,890,514
16,077,277

Other interest payable
2,165
12,245

17,892,679
16,089,522

Page 29

 
CHART FORTE HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2024

10.


Taxation


2024
2023

Corporation tax


Overprovision of tax
2,142
(135,526)

EU corporation tax
103,737
286,881


Total current tax
105,879
151,355

Deferred tax


Origination and reversal of timing differences
35,002
21,367

Total deferred tax
35,002
21,367


140,881
172,722

Factors affecting tax charge for the year

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

2024
2023


Profit on ordinary activities before tax
13,706,587
12,325,689


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2023 - 25%)
3,426,647
3,081,422

Effects of:


Expenses not deductible for tax purposes
1,097,180
131,136

Capital allowances for year in excess of depreciation
24,532
-

Utilisation of tax losses
(6,839,365)
(598,073)

Higher rate taxes on overseas earnings
461,954
-

Short-term timing difference leading to an increase in taxation
63,376
-

Other timing differences leading to an increase (decrease) in taxation
(1,109,986)
(2,441,763)

Non-taxable income
(151,407)
-

Capital gains
4,154,357
-

Effect of change in tax rate
(542,205)
-

Other differences leading to a decrease in the tax charge
(444,202)
-

Total tax charge for the year
140,881
172,722

Page 30

 
CHART FORTE HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2024
 
10.Taxation (continued)


Factors that may affect future tax charges

There were no factors that may affect future tax charges.


11.


Dividends

2024
2023


Dividends paid - Ordinary shares
-
889,933


12.


Intangible assets

Group and Company





Goodwill




Cost


At 1 November 2023
1,110,900



At 31 October 2024

1,110,900



Amortisation


Charge for the year
833,175



At 31 October 2024

833,175



Net book value



At 31 October 2024
277,725



At 31 October 2023
1,110,900



Page 31

 
CHART FORTE HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2024

13.


Tangible fixed assets

Group






Freehold property
Long-term leasehold property
Plant and machinery
Fixtures and fittings
Motor vehicles
Total




Cost or valuation


At 1 November 2023 (as previously stated)
406,951,411
4,582,565
15,629,751
29,282,077
535,934
456,981,738


Prior Year Adjustment
329,401
-
-
-
-
329,401


At 1 November 2023 (as restated)
407,280,812
4,582,565
15,629,751
29,282,077
535,934
457,311,139


Additions
42,750,025
-
219,239
15,926,464
-
58,895,728


Disposals
-
-
(7,478)
(730,706)
-
(738,184)


Transfers between classes
-
-
379,149
(379,149)
-
-


Revaluations
28,018,944
-
-
-
-
28,018,944


Exchange adjustments
3,678,858
195,076
52,986
6,018
-
3,932,938



At 31 October 2024

481,728,639
4,777,641
16,273,647
44,104,704
535,934
547,420,565



Depreciation


At 1 November 2023
-
-
1,675,366
6,221,044
177,347
8,073,757


Charge for the year on owned assets
-
-
2,009,547
3,844,814
107,187
5,961,548


Disposals
-
-
(7,478)
(730,706)
-
(738,184)


Transfers between classes
-
-
97,159
(97,159)
-
-


Exchange adjustments
-
-
9,272
607
-
9,879



At 31 October 2024

-
-
3,783,866
9,238,600
284,534
13,307,000



Net book value



At 31 October 2024
481,728,639
4,777,641
12,489,781
34,866,104
251,400
534,113,565



At 31 October 2023 (as restated)
407,280,812
4,582,565
13,954,385
23,061,033
358,587
449,237,382

Page 32

 
CHART FORTE HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2024

           13.Tangible fixed assets (continued)

Freehold property includes assets under construction of €93,789,918 (2023: €60,527,468).

Had the freehold property been held under the cost model, its carrying amount at the balance sheet date would have been €263,860,295. For leasehold property it is considered that the cost is equal to the fair value and therefore the net book value would be unchanged under the cost model. 

14.


Fixed asset investments

Company





Investments in subsidiary companies




Cost or valuation


At 1 November 2023
1,439


Additions
1


Foreign exchange movement
50



At 31 October 2024
1,490





Subsidiary undertakings


The following were subsidiary undertakings of the Company:

Name

Registered office

Holding

Fox Trend Ltd
England and Wales
100%
Chart Forte Court (UK) Ltd
England and Wales
100%
Fox Trend (Putney) Limited
England and Wales
100%
Grace Group of Hotels Limited
England and Wales
100%
Chart Forte (Belfast) Limited
England and Wales
100%
JMSZ Management Services Limited
England and Wales
100%
Chart Forte (West Ealing) Ltd
England and Wales
100%
Chart Forte (KHS) Limited
England and Wales
100%
Chart Forte (Hammersmith) Limited
England and Wales
100%
Chart Forte (Monument) Limited
England and Wales
100%
Findlater House Limited
England and Wales
100%
Austinbrook Limited*
Ireland
100%
Carra Shore Hotel (Dublin) Limited
Ireland
100%
Skyline View Limited*
Ireland
100%
Carra Shore Hotel (Waterford) Limited
Ireland
100%
Winemount Limited
Ireland
100%
Melonmount Limited*
Ireland
100%
Carra Shore (Telephone House) Limited
Ireland
100%
Carra Shore Hotel (Camden Place) Limited
Ireland
100%
Camden Place Hotel Ltd*
Ireland
100%
Carra Shore Hotel (Galway) Limited
Ireland
100%
Page 33

 
CHART FORTE HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2024
Subsidiary undertakings (continued)


Name

Registered office

Holding

Haydencrest Limited
Ireland
100%
Carra Shore Hotel (Cork) Limited
Ireland
100%

The registered office of the subsidiary undertakings incorporated in England and Wales is Cervantes House, 5-9 Headstone Road, Harrow, England, United Kingdom, HA1 1PD.
The registered office of the subsidiary undertakings incorporated in Ireland is Penrose Mews, Moorefield Rd, Kilbelin, Newbridge, Co. Kildare, Ireland.
All subsidiary undertakings marked with an asterisk are held indirectly.

Subsidiary guarantee

The Company has guaranteed the liabilities of the following subsidiaries in order that they qualify for the exemption from audit under Section 479A of the Companies Act 2006 in respect of the period ended 31 October 2024.


Name
Aggregate of share capital and reserves
Profit/(Loss)

Fox Trend Ltd - company registration number 08632075
17,007
(5,612)

Grace Group of Hotels Limited - company registration number 06916048
(909,181)
(13,144)

Chart Forte (West Ealing) Ltd - company registration number 08561768
19,111
(1,380)

Page 34

 
CHART FORTE HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2024

15.


Investment property

Group


Freehold investment property




Valuation


At 1 November 2023 (as previously stated)
16,937,425


Prior year adjustment
1,837,407


At 1 November 2023 (as restated)
18,774,832


Foreign exchange movement
799,094



At 31 October 2024
19,573,926

The 2024 valuations were made by the directors, based on the latest third party valuation reports and subsequent changes in market conditions, on an open market value for existing use basis.





If the Investment properties had been accounted for under the historic cost accounting rules, the properties would have been measured as follows:

2024
As restated
2023


Historic cost
12,843,077
14,714,532

Accumulated depreciation and impairments
(1,910,318)
(1,616,027)

10,932,759
13,098,505



Page 35

 
CHART FORTE HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2024

16.


Debtors

Group
Group
Company
Company
2024
2023
2024
2023


Trade debtors
332,265
1,197,594
-
-

Amounts owed by group undertakings
-
-
96,899,740
45,363,870

Amounts owed by related undertakings
719,413
714,413
-
-

Other debtors
2,340,919
659,790
137,303
242,710

Prepayments and accrued income
1,517,026
1,445,700
-
-

Financial instruments
1,298,093
777,421
-
-

6,207,716
4,794,918
97,037,043
45,606,580


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


17.


Cash and cash equivalents

Group
Group
Company
Company
2024
2023
2024
2023

Cash at bank and in hand
23,060,339
26,078,293
11,679,992
13,635,188



18.


Creditors: Amounts falling due within one year

Group
Group
Company
Company
2024
2023
2024
2023

Bank loans
134,084
160,762
-
-

Trade creditors
8,966,976
7,859,153
-
2

Amounts owed to group undertakings
-
-
65,931,177
17,509,440

Corporation tax
103,738
286,195
-
-

Other taxation and social security
3,473,693
2,762,504
-
-

Hire purchase contracts
10,462
50,107
-
-

Other creditors
2,141,052
2,271,769
-
-

Accruals and deferred income
4,062,476
5,871,072
11,732
100,821

18,892,481
19,261,562
65,942,909
17,610,263


Amounts owed to group undertakings are unsecured, interest free and payable on demand.

Page 36

 
CHART FORTE HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2024

19.


Creditors: Amounts falling due after more than one year

Group
Group
2024
2023

Bank loans
283,619,849
244,395,770

Net obligations under finance leases and hire purchase contracts
14,672
25,134

Accruals and deferred income
1,249,932
-

284,884,453
244,420,904





20.


Loans


Analysis of the maturity of loans is given below:


Group
Group
2024
2023

Amounts falling due within one year

Bank loans
134,084
160,762

Amounts falling due 1-2 years

Bank loans
115,648,804
169,372

Amounts falling due 2-5 years

Bank loans
167,971,045
244,226,398


283,753,933
244,556,532


Page 37

 
CHART FORTE HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2024
 
20.Loans (continued)

Bank loans includes:
 
An unsecured loan of €59,859 with the Royal Bank of Scotland, of which the amount outstanding as at 31 October 2024 is €23,946 (2023: €35,306). Interest is payable at 2.5% per annum. The loan is repayable on 26 October 2026.
 
A loan facility of €10,290,976 with Habib Bank, of which the amount outstanding as at 31 October 2024 is €10,123,371 (2023: €9,901,449). The loan is secured against the investment propery of the Group's subsidiary, Fox Trend (Putney) Limited. Interest is payable at 2.25% plus GBP HBZ base rate. The loan is repayable in quarterly instalments of €33,521 with all remaining amounts repayable in November 2028. Loan arrangement fees of €82,328 (2023: €NIL) have been netted off against the outstanding bank loan balance.
 
A loan facility of €8,380,274 loan facility with OakNorth Bank, of which the amount outstanding as at 31 October 2024 is €8,380,274 (2023: €8,063,069). The loan is secured against the freehold and investment property of the Group's subsidiary, Chart Forte (Hammersmith) Limited. Interest is payable at 4.48% plus the Bank of England base rate. The loan balance is due to be repaid in full on 31 July 2027 and is secured against the freehold property of the Company.
 
A loan facility of €25,499,977 with Punjab National Bank, of which the amount outstanding as at 31 October 2024 is €25,499,977 (2023: €24,387,559). The loan is secured against the freehold property of the Group's subsidiary, Chart Forte Court (UK) Limited. Interest is payable at 4.65% plus Bank of England base rate. The loan balance is due to be repaid in full on 15 September 2026 and is secured against the property held by the Company. Loan arrangement fees of €102,000 (2023: €147,209) have been netted off against the outstanding bank loan balance.

A term loan facility of €8,380,274 with OakNorth Bank, of which the amount outstanding as at 31 October 2024 is €8,380,274 (2023: €8,063,069). The loan is secured against the freehold and leasehold properties of the Group's subsidiaries, Chart Forte (Hammersmith) Limited and Chart Forte (KHS) Limited. Interest is payable at 4.48% plus the bank's reference rate. The loan is repayable in full on 31 July 2027.

A development loan facility of €7,159,148 with OakNorth Bank, of which the amount outstanding as at 31 October 2024 is €4,518,833 (2023: €1,224,129). The loan is secured against the freehold and leasehold properties of the Group's subsidiaries, Chart Forte (KHS) Limited and Chart Forte (Hammersmith) Limited. Interest is payable at 4.48% plus the bank's reference rate. The loan is repayable in full on 31 July 2027. 

A term loan facility of €9,577,456 with OakNorth Bank, of which the amount outstanding as at 31 October 2024 is €9,577,456 (2023: €1,224,129). The loan is secured against the freehold and leasehold properties of the Group's subsidiaries, Chart Forte (KHS) Limited and Chart Forte (Hammersmith) Limited. Interest is payable at 4.48% plus the bank's reference rate. The loan is repayable in full on 31 July 2027. 

A development loan facility of €38,489,401 with Apex Group, of which the amount outstanding as at 31 October 2024 is €1,055,403 (2023: €NIL). The loan is secured against the freehold property of the Group's subsidiary, Chart Forte (Belfast) Limited. Interest is payable at 5.5% plus SONIA. The loan is repayable in quarterly instalments of €239,436 commencing in June 2026, with all remaining amounts repayable in December 2028.
 
Page 38

 
CHART FORTE HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2024
 
20.Loans (continued)

A loan facility of €38,000,000 with Norddeutsche Landesbank, of which the amount outstanding as at 31 October 2024 is €38,000,000 (2023: €33,440,939). The loan is secured against the freehold property and assets of the Group's subsidiary, Findlater House Limited. Interest is payable at 1.95% plus LIBOR. The loan is repayable in full on 31 October 2028. Loan arrangement fees of €304,000 (2023: €NIL) have been netted off against the outstanding bank loan balance.
 
A loan facility of €3,666,000 with Bank of Ireland, of which the amount outstanding as at 31 October 2024 is €3,249,077 (2023: €3,443,523). The loan is secured by way of a fixed and floating charge over the assets of the Group's subsidiary, Carra Shore (Waterford) Limited. Interest is payable at 3.08%. The loan is repayable in full on 27 September 2027.

A loan facility of €70,125,000, of which the amount outstanding as at 31 October 2024 is €69,285,000 (2023: €70,125,000). Interest is payable at 5% plus the greater of EURIBOR and 0.35%. The loan is repayable in full on 15 July 2026.
 
A loan facility of €58,400,000 with GWM, of which the amount outstanding as at 31 October 2024 is €58,400,000 (2023: €58,400,000). Interest is payable at 2.5% plus EURIBOR. The loan is repayable in full on 31 October 2027.

A loan facility of €35,800,000 with Leumi UK Group Limited, of which the amount outstanding as at 31 October 2024 is €35,800,000. This loan was taken out during the year to a previous loan, which had a balance due of €9,491,461 as at 31 October 2023, whose term ended during the year. Interest is payable on the new loan at 3.25%. The loan is repayable in full in 5 years.
 
A loan facility of €71,000,000 with Fairfield Dinance DAC, of which the amount outstanding as at 31 October 2024 is €20,328,924 (2023: €16,843,603). The loan is secured by way of a fixed charge over the assets of the Group's subsidiary, Carra Shore (Telephone House) Limited. Interest is payable at 6%. The loan is repayable in full in 2 years.

Page 39

 
CHART FORTE HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2024

21.


Financial instruments

The Group has the following financial instruments:

Group
Group
Company
Company
2024
2023
2024
2023

Financial assets

Trade debtors
332,265
1,197,594
-
-

Other debtors
2,340,919
659,790
-
-

Derivative financial instruments
1,298,093
777,421
-
-

Cash and cash equivalents
23,060,339
26,078,293
-
-

Amounts owed by group and related undertakings
719,413
714,413
96,899,740
45,363,870

27,751,029
29,427,511
96,899,740
45,363,870


Financial liabilties

Bank loans
283,753,933
244,556,532
-
-

Hire purchase contracts
10,462
25,134
-
-

Trade and other creditors
11,108,028
10,130,922
-
(2)

Amounts owed to group undertakings
-
-
(65,931,177)
(17,509,440)

294,872,423
254,712,588
(65,931,177)
(17,509,442)


All financial assets and financial liabilies held by the Group are measured at amortised cost, with the exception of derivative financial instruments, comprising of interest rate swaps, which are measured at fair value through profit and loss. 

Page 40

 
CHART FORTE HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2024

22.


Deferred taxation


Group



2024








At beginning of year (as restated)
(38,542,227)


Charged to profit or loss
(35,002)


Charged to other comprehensive income
(9,334,178)



At end of year
(47,911,407)

Company


2024






At end of year
-
The provision for deferred taxation is made up as follows:

Group

Group
As restated
2024
2023

Accelerated capital allowances
(3,536,174)
(5,298,980)

Tax losses carried forward
7,762
-

Other short term timing differences
57,891
-

Capital gains
(44,440,886)
(33,243,247)

(47,911,407)
(38,542,227)


23.


Share capital

2024
2023
Allotted, called up and fully paid



1,000 (2023 - 1,000) Ordinary Shares shares of 1.16 each
1,160
1,160


Page 41

 
CHART FORTE HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2024

24.


Reserves

Revaluation reserve

The revaluation reserve represents the cumulative net increases in the value of the Group’s freehold property arising from revaluations, less deferred income, net of any subsequent decreases to the extent that they offset previous upward revaluations. This reserve is not distributable.

Foreign exchange reserve

Exchange differences relating to the translation of the net assets of the Group's foreign operations, which relate to subsidiaries only, from their functional currency into the parent's functional currency are recognised on the foreign exchange reserve.

Other reserves

Other reserves represents the cumulative net gains and losses arising on the revaluation of certain financial assets measured at fair value through other comprehensive income. This reserve is not distributable

Profit and loss account

The profit and loss account includes all current and prior period retained profits and losses less dividends paid.


25.


Pension commitments

The Group operates defined contribution pension schemes on behalf of its employees. The assets of these schemes are held separately from those of the Group in independently administered funds. During the year contributions of €18,909 (2023: €18,181) were made by the Group to defined contribution pension schemes. At the year end no amounts are outstanding (2023: €NIL).


26.


Commitments under operating leases

At 31 October 2024 the Group and the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:


Group
Group
2024
2023

Not later than 1 year
154,309
165,273

Later than 1 year and not later than 5 years
395,485
468,177

Later than 5 years
143,750
218,750

693,544
852,200

Page 42

 
CHART FORTE HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2024

27.Guarantee and other commitments

For the year-ended 31 October 2024, Fox Trend Ltd, Grace Group of Hotels Ltd and Chart Forte (West Ealing) Ltd are exempt from the requirement to be audited since they fulfil all of the conditions for exemption under section 479A of the Companies Act 2006. Chart Forte Holdings Limited has therefore guaranteed any liabilities of this subsidiary undertaking as at 31 October 2024 pursuant to section 479A – section 479C of the Companies Act 2006. The total liabilities of these subsidiary undertaking as at 31 December 2024 was €32,925.


28.


Related party transactions

In accordance with the exemption available under FRS 102 paragraph 33.1A, the Company has not disclosed transactions or balances with wholly owned members of the Group.
The total remuneration payable to key management personnel during the year was €255,773 (2023: €177,485).
Included within amounts owed by related undertakings is €719,413 (2023: €714,413) owed by JMK Properties Limited, a company under common control.
Included within other debtors are amounts owed by the directors of €137,304 (2023: €242,710). These amounts are unsecured, interest-free, and repayable on demand.


29.


Post balance sheet events

On 18 November 2024 the Group refinanced its loan facilities, taking out a new commercial facility of €58.4m to replace its existing loan with GWM of €58.4m The new commercial loan facility is repayable in quarterly instalments of €162,5000 for the first three years, then increase, with all remain amounts repayable on 18 November 2019.
On 18 November 2024 the Group refinanced its loan facilities, taking out a new commercial loan facility of €29.1m with Natwest Bank to repay its existing loan with Punjab National Bank of €25.5m. The new commercial loan facility is repayable in November 2029.
On 16 December 2024, the Group was granted a €19.9m acquisition finance facility by OakNorth Bank for the acquisition of an office block in the City of London to subsequently convert into an upscale hotel subject to planning approval.

On 27 February 2025 the Group refinanced its loan facilities, taking out a €38.5m development loan facility with NIIF to repay its existing loan with Apex Group of €38.5m and fund the ongoing construction of a dual branded 228 bedroom Aloft & Residence Inn by Marriott in Belfast City.


30.


Controlling party

The directors do not consider there to be a single controlling party.

Page 43

 
CHART FORTE HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2024

31.


Prior year adjustment

ole31b6.png

Valuation of freehold property

The Group holds its freehold property under the revaluation model. However it has been identified that for freehold property held by the Group no revaluations have been accounted for since the period ended 31 October 2016. Therefore a prior year adjustment has been recognised to account for the unrecorded revaluation gains of €1,510,980 and €655,828 within tangible fixed assets for the years ended 31 October 2022 and 31 October 2023 respectively, based on directors' valuations of the freehold property at these dates on an existing use basis. These directors' valuations have taken into account market conditions and a third party valuation performed by Colliers, also on an existing use basis, as at 10 August 2021.
As a result of the above, a prior year adjustment to the 2023 comparatives has been accounted for to recognise a deferred tax liability of €541,702, of which €163,958 relates to Other Comprehensive Income for the year ended 31 October 2023.
The net impact of these adjustments is to increase tangible fixed assets by €2,166,808 as at 31 October 2023, increase the deferred tax liability by €541,702 as at 31 October 2023, increase the revaluation gain within Other Comprehensive Income by €491,871 for the year ended 31 October 2023 and increase the opening revaluation reserve as at 1 November 2023 by €1,133,235 compared with the amounts previously reported.

Reclassification of investment property:

In April 2023 Group entered into leasing arrangements with third parties to rent out part of one of its freehold properties. Under FRS 102 that particular freehold property therefore constituted a mixed use property and so the part of the building used by the Company in the course of its own trading activities should have been accounted for within tangible fixed assets whilst the part of the building held for the purposes of generating rental income should have been accounted for as investment property.
However in the prior year financial statements the entire freehold property was incorrectly included within tangible fixed assets. Therefore a prior year adjustment has been recognised to restate the 2023 comparatives to reclassify the €1,837,407 fair value of the portion of the freehold property held for rental purposes from tangible fixed assets to investment property. This reclassification has had no overall impact on the profit for 2023 or net assets as previously reported.

Page 44