Company registration number 06251412 (England and Wales)
WETHERBY FILM THEATRE LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2025
PAGES FOR FILING WITH REGISTRAR
WETHERBY FILM THEATRE LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 7
WETHERBY FILM THEATRE LTD
BALANCE SHEET
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
3
821
1,186
Tangible assets
4
590,599
620,938
591,420
622,124
Current assets
Stocks
5,382
4,320
Debtors
5
43,600
33,542
Cash at bank and in hand
34,414
2,187
83,396
40,049
Creditors: amounts falling due within one year
6
(138,747)
(131,457)
Net current liabilities
(55,351)
(91,408)
Total assets less current liabilities
536,069
530,716
Creditors: amounts falling due after more than one year
7
(569,418)
(613,174)
Net liabilities
(33,349)
(82,458)
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
(33,449)
(82,558)
Total equity
(33,349)
(82,458)
WETHERBY FILM THEATRE LTD
BALANCE SHEET (CONTINUED)
- 2 -
For the financial year ended 30 June 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
The financial statements were approved by the board of directors and authorised for issue on 4 November 2025 and are signed on its behalf by:
J R Hewitt
Director
Company registration number 06251412 (England and Wales)
WETHERBY FILM THEATRE LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2025
- 3 -
1
Accounting policies
Company information
Wetherby Film Theatre Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 39 Burras Lane, Otley, West Yorkshire, LS21 3HR.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
The directors are confident that going forward there will be sufficient working capital for the continuance of normal trading and therefore the accounts have been prepared on a going concern basis.
The directors believe, based on future projections, that it is more likely than not that the deferred tax asset will be recovered against taxable profits in the future and recognised in current assets.
1.2
Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates,value added tax and other sales taxes.
1.3
Intangible fixed assets other than goodwill
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.
Website
Evenly over estimated life of five years
1.4
Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Leasehold land and buildings
over life of lease or expected life
Plant and equipment
10% on reducing balance
Fixtures and fittings
10% on reducing balance
Computers
33% on cost
Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses.
1.5
Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.
WETHERBY FILM THEATRE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 4 -
1.6
Financial instruments
Bank loans are measured at amortised cost using the effective interest rate.
The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
1.7
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.8
Retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.
1.9
Leases
As lessee
WETHERBY FILM THEATRE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 5 -
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
10
10
3
Intangible fixed assets
Other
£
Cost
At 1 July 2024 and 30 June 2025
1,825
Amortisation and impairment
At 1 July 2024
639
Amortisation charged for the year
365
At 30 June 2025
1,004
Carrying amount
At 30 June 2025
821
At 30 June 2024
1,186
4
Tangible fixed assets
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Total
£
£
£
£
£
Cost
At 1 July 2024
387,135
354,943
19,552
2,817
764,447
Additions
3,330
4,622
233
8,185
At 30 June 2025
387,135
358,273
24,174
3,050
772,632
Depreciation and impairment
At 1 July 2024
22,595
110,688
8,840
1,386
143,509
Depreciation charged in the year
11,670
24,533
1,313
1,008
38,524
At 30 June 2025
34,265
135,221
10,153
2,394
182,033
WETHERBY FILM THEATRE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
4
Tangible fixed assets
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Total
£
£
£
£
£
(Continued)
- 6 -
Carrying amount
At 30 June 2025
352,870
223,052
14,021
656
590,599
At 30 June 2024
364,540
244,255
10,712
1,431
620,938
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
18,737
27,011
Prepayments and accrued income
5,799
6,531
24,536
33,542
2025
2024
Amounts falling due after more than one year:
£
£
Deferred tax asset
19,064
Total debtors
43,600
33,542
6
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
11,875
11,927
Other borrowings
51,185
47,654
Trade creditors
14,914
30,055
Taxation and social security
22,877
16,712
Other creditors
1,147
1,012
Accruals and deferred income
36,749
24,097
138,747
131,457
WETHERBY FILM THEATRE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
- 7 -
7
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Bank loans and overdrafts
2,967
14,812
Other borrowings
566,451
598,362
569,418
613,174
8
Operating lease commitments
As lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:
2025
2024
£
£
Total commitments
104,000
112,000
9
Directors' transactions
Mr J Tate has personally guaranteed a loan of £200,000 made to the company.