Oxford Leisure Limited 4158415 false 2024-04-01 2025-03-31 2025-03-31 The principal activity of the company is that of running nightclubs Digita Accounts Production Advanced 6.30.9574.0 true true 4158415 2024-04-01 2025-03-31 4158415 2025-03-31 4158415 bus:Director1 1 2025-03-31 4158415 bus:Director2 1 2025-03-31 4158415 bus:OrdinaryShareClass1 2025-03-31 4158415 core:CurrentFinancialInstruments 2025-03-31 4158415 core:CurrentFinancialInstruments core:WithinOneYear 2025-03-31 4158415 core:Goodwill 2025-03-31 4158415 core:ConstructionInProgressAssetsUnderConstruction 2025-03-31 4158415 core:FurnitureFittingsToolsEquipment 2025-03-31 4158415 core:LandBuildings 2025-03-31 4158415 core:MotorVehicles 2025-03-31 4158415 core:OtherPropertyPlantEquipment 2025-03-31 4158415 bus:SmallEntities 2024-04-01 2025-03-31 4158415 bus:AuditExemptWithAccountantsReport 2024-04-01 2025-03-31 4158415 bus:FilletedAccounts 2024-04-01 2025-03-31 4158415 bus:SmallCompaniesRegimeForAccounts 2024-04-01 2025-03-31 4158415 bus:RegisteredOffice 2024-04-01 2025-03-31 4158415 bus:Director1 2024-04-01 2025-03-31 4158415 bus:Director1 1 2024-04-01 2025-03-31 4158415 bus:Director2 2024-04-01 2025-03-31 4158415 bus:Director2 1 2024-04-01 2025-03-31 4158415 bus:OrdinaryShareClass1 2024-04-01 2025-03-31 4158415 bus:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 4158415 core:Goodwill 2024-04-01 2025-03-31 4158415 core:IntangibleAssetsOtherThanGoodwill 2024-04-01 2025-03-31 4158415 core:Buildings 2024-04-01 2025-03-31 4158415 core:ConstructionInProgressAssetsUnderConstruction 2024-04-01 2025-03-31 4158415 core:FurnitureFittingsToolsEquipment 2024-04-01 2025-03-31 4158415 core:LandBuildings 2024-04-01 2025-03-31 4158415 core:MotorVehicles 2024-04-01 2025-03-31 4158415 core:OfficeEquipment 2024-04-01 2025-03-31 4158415 core:OtherPropertyPlantEquipment 2024-04-01 2025-03-31 4158415 core:PlantMachinery 2024-04-01 2025-03-31 4158415 core:AllSubsidiaries 2024-04-01 2025-03-31 4158415 core:Subsidiary1 2024-04-01 2025-03-31 4158415 countries:UnitedKingdom 2024-04-01 2025-03-31 4158415 2024-03-31 4158415 bus:Director1 1 2024-03-31 4158415 bus:Director2 1 2024-03-31 4158415 core:Goodwill 2024-03-31 4158415 core:ConstructionInProgressAssetsUnderConstruction 2024-03-31 4158415 core:FurnitureFittingsToolsEquipment 2024-03-31 4158415 core:LandBuildings 2024-03-31 4158415 core:MotorVehicles 2024-03-31 4158415 core:OtherPropertyPlantEquipment 2024-03-31 4158415 2023-04-01 2024-03-31 4158415 2024-03-31 4158415 bus:OrdinaryShareClass1 2024-03-31 4158415 core:CurrentFinancialInstruments 2024-03-31 4158415 core:CurrentFinancialInstruments core:WithinOneYear 2024-03-31 4158415 core:ConstructionInProgressAssetsUnderConstruction 2024-03-31 4158415 core:FurnitureFittingsToolsEquipment 2024-03-31 4158415 core:LandBuildings 2024-03-31 4158415 core:MotorVehicles 2024-03-31 4158415 core:OtherPropertyPlantEquipment 2024-03-31 4158415 core:Subsidiary1 2023-04-01 2024-03-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 4158415

Oxford Leisure Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 March 2025

 

Oxford Leisure Limited

Contents

Balance Sheet

1 to 2

Notes to the Unaudited Financial Statements

3 to 11

 

Oxford Leisure Limited

(Registration number: 4158415)
Balance Sheet as at 31 March 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

5

1,342,373

1,343,419

Investments

7

1,093,575

1,093,575

 

2,435,948

2,436,994

Current assets

 

Stocks

8

63,669

53,824

Debtors

9

401,508

548,637

Cash at bank and in hand

 

322,969

204,114

 

788,146

806,575

Creditors: Amounts falling due within one year

10

(658,783)

(645,383)

Net current assets

 

129,363

161,192

Net assets

 

2,565,311

2,598,186

Capital and reserves

 

Called up share capital

11

1,084

1,084

Capital redemption reserve

916

916

Retained earnings

2,563,311

2,596,186

Shareholders' funds

 

2,565,311

2,598,186

For the financial year ending 31 March 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

 

Oxford Leisure Limited

(Registration number: 4158415)
Balance Sheet as at 31 March 2025

Approved and authorised by the Board on 4 December 2025 and signed on its behalf by:
 

.........................................
S J Marshall
Director

.........................................
J Oppon
Director

 

Oxford Leisure Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

1

General information

The company is a private company limited by share capital, incorporated in United Kingdom.

The address of its registered office is:
30 St Giles'
Oxford
OX1 3LE

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Going concern

The financial statements have been prepared on a going concern basis.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of services and goods in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

 

Oxford Leisure Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Land and buildings

Nil

Leasehold properties

Straight line over the life of the lease

Plant and machinery

25% Straight line

Equipment

33% Straight line

Motor vehicles

25% Straight line

Investment property

Investment properties for which fair value can be measured reliabily without undue cost or effort are measured at fair value at each reporting date with changes in fair value recognised in profit and loss. Fair value is estimated based on the annual rental and expected yield achievable on the properties based on their location and condition.

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Intangible assets

10% Straight Line

 

Oxford Leisure Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.


Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are 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.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price.

 

Oxford Leisure Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 82 (2024 - 70).

 

Oxford Leisure Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 April 2024

45,000

45,000

At 31 March 2025

45,000

45,000

Amortisation

At 1 April 2024

45,000

45,000

At 31 March 2025

45,000

45,000

Carrying amount

At 31 March 2025

-

-

 

Oxford Leisure Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

5

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Investment properties
£

Plant and machinery
£

Total
£

Cost or valuation

At 1 April 2024

1,044,156

893,864

60,782

745,923

23,238

2,767,963

Additions

-

3,540

-

-

1,607

5,147

At 31 March 2025

1,044,156

897,404

60,782

745,923

24,845

2,773,110

Depreciation

At 1 April 2024

452,788

887,974

60,782

-

23,000

1,424,544

Charge for the year

1,459

4,344

-

-

390

6,193

At 31 March 2025

454,247

892,318

60,782

-

23,390

1,430,737

Carrying amount

At 31 March 2025

589,909

5,086

-

745,923

1,455

1,342,373

At 31 March 2024

591,368

5,890

-

745,923

238

1,343,419

Included within the net book value of land and buildings above is £581,157 (2024 - £581,157) in respect of long leasehold land and buildings and £8,752 (2024 - £10,211) in respect of short leasehold land and buildings.
 

 

Oxford Leisure Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

6

Investment properties

The company's investment property is valued annually by the company's directors and included in the accounts at fair value which is assessed based on current market conditions,including rental yields, and achieved selling price of similar properties.

There has been no valuation of investment property by an independent valuer.

7

Investments

2025
£

2024
£

Investments in subsidiaries

1,093,575

1,093,575

Details of undertakings

Details of the investments in which the company holds 20% or more of the nominal value of any class of share capital are as follows:

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

     

2025

2024

Subsidiary undertakings

I V League Ltd

England

400 ordinary shares

100%

100%

         

Subsidiary undertakings

I V League Ltd

The principal activity of I V League Ltd is that of a nightclub..

8

Stocks

2025
£

2024
£

Other inventories

63,669

53,824

 

Oxford Leisure Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

9

Debtors

2025
£

2024
£

Trade debtors

-

66,000

Prepayments

33,772

31,961

Other debtors

367,736

450,676

401,508

548,637

10

Creditors

Creditors: amounts falling due within one year

Note

2025
£

2024
£

Due within one year

 

Loans and borrowings

12

46,131

20,227

Trade creditors

 

18,633

73,705

Amounts owed to group undertakings and undertakings in which the company has a participating interest

14

450,000

450,000

Taxation and social security

 

115,611

76,226

Accruals and deferred income

 

24,870

24,720

Other creditors

 

3,538

505

 

658,783

645,383

11

Share capital

Allotted, called up and fully paid shares

2025

2024

No.

£

No.

£

1,084 Ordinary shares of £1 each

1,084

1,084

1,084

1,084

       

12

Loans and borrowings

Current loans and borrowings

2025
£

2024
£

Bank overdrafts

46,131

20,227

 

Oxford Leisure Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

13

Dividends

2025

2024

£

£

Interim dividend of £184.50 (2024 - £46.13) per ordinary share

200,000

50,000

 

 

14

Related party transactions

Transactions with directors

2025

At 1 April 2024
£

Advances to director
£

Repayments by director
£

At 31 March 2025
£

J Oppon

Loan (interest rate 2.5%)

99,625

2,422

(2,400)

99,647

S J Marshall

Loan (interest rate 2.5%)

108,811

2,720

-

111,531

Summary of transactions with subsidiaries

IV League Limited At the balance sheet date the amount due to IV League Limited was £450,000 (2023: £450,000). In the year a management charge of £60,000 was raised by the company to IV League Limited.