|
|
Investments |
|
Investments in subsidiaries are stated at fair value less accumulated impairment losses. Fair value is measured as the holding company's share of net asets taken from the statement of financial position of the subsidiary. Investments in associates and joint ventures are measured at cost less any accumulated impairment losses. Unlisted investments are measured at fair value unless the value cannot be measured reliably, in which case they are measured at cost less any accumulated impairment losses. Changes in fair value are included in the profit and loss account. |
|
|
Stocks |
|
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first in first out method. The carrying amount of stock sold is recognised as an expense in the period in which the related revenue is recognised. |
|
|
Debtors |
|
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts. |
|
|
Creditors |
|
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method. |
|
|
Taxation |
|
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets are not discounted. |
|
|
Provisions |
|
Provisions (ie liabilities of uncertain timing or amount) are recognised when there is an obligation at the reporting date as a result of a past event, it is probable that economic benefit will be transferred to settle the obligation and the amount of the obligation can be estimated reliably. |
|
|
Leased assets |
|
A lease is classified as a finance lease if it transfers substantially all the risks and rewards incidental to ownership. All other leases are classified as operating leases. The rights of use and obligations under finance leases are initially recognised as assets and liabilities at amounts equal to the fair value of the leased assets or, if lower, the present value of the minimum lease payments. Minimum lease payments are apportioned between the finance charge and the reduction in the outstanding liability using the effective interest rate method. The finance charge is allocated to each period during the lease so as to produce a constant periodic rate of interest on the remaining balance of the liability. Leased assets are depreciated in accordance with the company's policy for tangible fixed assets. If there is no reasonable certainty that ownership will be obtained at the end of the lease term, the asset is depreciated over the lower of the lease term and its useful life. Operating lease payments are recognised as an expense on a straight line basis over the lease term. |
|
|
Basis of consilidation |
|
The group accounts consolidate the financial statements of the Company and its subsidiary undertaking drawn up to 31 January 2025. Each group company has the same year end. All intra-group transactions and balances are eliminated on consolidation. |
|
|
Pensions |
|
Contributions to defined contribution plans are expensed in the period to which they relate. |
|
|
| 2 |
Critical accounting estimates and judgements |
|
|
In the application of the group's accounting policies, which are described in note 1, the directors are required to make judgements, estimates and assumptions about the carrying amounts of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates. The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affects both currect and future periods. |
|
Sources of estimation uncertainty |
|
Valuation of properties |
|
As described in note 10 to the financial statements, property is stated at fair value based on the valuations performed on 31 March 2025. The valuations have been based on independent valuations by members of the Royal Institute of Chartered Surveyors. There remains some uncertainty in the UK property market which has inevitably increased the degree of judgement involved in the property valuation at 31 January 2025. The total value of the properties held in the financial statements at 31 January 2025 is £17,591,151 (2024: £15,859,783). |
|
|
| 3 |
Analysis of turnover |
2025 |
|
2024 |
| £ |
£ |
|
|
Rooms |
2,458,360 |
|
2,357,600 |
|
Food |
2,174,624 |
|
2,159,380 |
|
Liquor |
2,701,048 |
|
2,560,067 |
|
Leisure |
493,681 |
|
403,494 |
|
Golf sales |
17,961 |
|
154,879 |
|
Other |
78,094 |
|
420,275 |
|
|
|
|
|
|
7,923,768 |
|
8,055,695 |
|
|
|
|
|
|
|
|
|
|
By geographical market: |
|
|
UK |
7,923,768 |
|
8,055,695 |
|
|
|
|
|
|
|
|
|
|
| 4 |
Operating profit |
2025 |
|
2024 |
| £ |
£ |
|
This is stated after charging: |
|
|
Depreciation of owned fixed assets |
220,176 |
|
230,891 |
|
Depreciation of assets held under finance leases and hire purchase contracts |
|
9,093 |
|
7,707 |
|
Auditors' remuneration for audit services |
13,305 |
|
13,305 |
|
|
|
|
|
|
|
|
|
|
| 5 |
Directors' emoluments |
2025 |
|
2024 |
| £ |
£ |
|
|
Emoluments |
88,386 |
|
111,256 |
|
Company contributions to defined contribution pension plans |
8,803 |
|
78,803 |
|
|
|
|
|
|
97,189 |
|
190,059 |
|
|
|
|
|
|
|
|
|
|
The directors are considered to be the only key management of the company. |
|
|
Number of directors to whom retirement benefits accrued: |
2025 |
|
2024 |
| Number |
Number |
|
|
Defined contribution plans |
5 |
|
5 |
|
|
|
|
|
|
|
|
|
|
| 6 |
Staff costs |
2025 |
|
2024 |
| £ |
£ |
|
|
Wages and salaries |
3,156,243 |
|
2,879,300 |
|
Social security costs |
227,563 |
|
197,837 |
|
Other pension costs |
69,197 |
|
134,941 |
|
|
|
|
|
|
3,453,003 |
|
3,212,078 |
|
|
|
|
|
|
|
|
|
|
All pension costs above are in respect of defined contribution pension schemes. |
|
|
|
Average number of employees during the year |
Number |
Number |
|
|
Administration |
5 |
|
5 |
|
Sales |
207 |
|
189 |
|
|
|
|
|
|
212 |
|
194 |
|
|
|
|
|
|
|
|
|
|
| 7 |
Other operating income |
2025 |
|
2024 |
| £ |
£ |
|
|
Insurance claims |
- |
|
86,831 |
|
|
|
|
|
|
- |
|
86,831 |
|
|
|
|
|
|
|
|
|
|
| 8 |
Interest payable |
2025 |
|
2024 |
| £ |
£ |
|
|
Bank loans and overdrafts |
447,417 |
|
473,430 |
|
Finance charges payable under finance leases and hire purchase contracts |
|
3,702 |
|
3,258 |
|
|
|
|
|
|
451,119 |
|
476,688 |
|
|
|
|
|
|
|
|
|
|
| 9 |
Taxation |
2025 |
|
2024 |
| £ |
£ |
|
Analysis of charge in period |
|
Current tax: |
|
UK corporation tax on profits of the period |
141,279 |
|
125,616 |
|
|
|
|
|
|
|
|
|
|
Deferred tax: |
|
Origination and reversal of timing differences |
13,725 |
|
65,127 |
|
|
|
|
|
|
|
|
|
|
|
Tax on profit on ordinary activities |
155,004 |
|
190,743 |
|
|
|
|
|
|
|
|
|
|
|
Factors affecting tax charge for period |
|
The differences between the tax assessed for the period and the standard rate of corporation tax are explained as follows: |
|
|
|
|
|
|
|
2025 |
|
2024 |
| £ |
£ |
|
Profit on ordinary activities before tax |
552,886 |
|
1,568,397 |
|
|
|
|
|
|
|
|
|
|
Standard rate of corporation tax in the UK |
25.00% |
|
23.81% |
|
| £ |
£ |
|
Profit on ordinary activities multiplied by the standard rate of corporation tax |
|
138,222 |
|
373,435 |
|
|
Effects of: |
|
Super deduction for qualifying plant and machinery |
- |
|
27,593 |
|
Depreciation for period in excess of capital allowances |
3,057 |
|
(25,756) |
|
Adjustments in respect of property disposals |
- |
|
(249,656) |
|
|
Current tax charge for period |
141,279 |
|
125,616 |
|
|
|
|
|
|
|
|
|
|
| 10 |
Tangible fixed assets |
|
Group |
Freehold land and buildings |
|
Leasehold land and buildings |
|
Plant, equip & soft furnishings |
|
Motor vehicles |
|
|
At valuation |
|
At valuation |
|
At valuation |
|
At cost |
| £ |
£ |
£ |
£ |
|
Cost or valuation |
|
At 1 February 2024 |
12,041,759 |
|
4,578,333 |
|
1,966,738 |
|
97,669 |
|
Additions |
305,273 |
|
395,914 |
|
202,193 |
|
- |
|
Revaluation |
817,407 |
|
(457,617) |
|
- |
|
- |
|
Disposals |
- |
|
- |
|
(11,201) |
|
- |
|
At 31 January 2025 |
13,164,439 |
|
4,516,630 |
|
2,157,730 |
|
97,669 |
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
At 1 February 2024 |
115,259 |
|
645,050 |
|
795,621 |
|
74,793 |
|
Charge for the year |
- |
|
67,132 |
|
156,716 |
|
5,421 |
|
Revaluation |
(25,341) |
|
(712,182) |
|
- |
|
- |
|
On disposals |
- |
|
- |
|
(11,201) |
|
- |
|
At 31 January 2025 |
89,918 |
|
- |
|
941,136 |
|
80,214 |
|
|
|
|
|
|
|
|
|
|
Carrying amount |
|
At 31 January 2025 |
13,074,521 |
|
4,516,630 |
|
1,216,594 |
|
17,455 |
|
At 31 January 2024 |
11,926,500 |
|
3,933,283 |
|
1,171,117 |
|
22,876 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
| £ |
|
Cost or valuation |
|
At 1 February 2024 |
18,684,499 |
|
Additions |
903,380 |
|
Revaluation |
359,790 |
|
Disposals |
(11,201) |
|
At 31 January 2025 |
19,936,468 |
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
At 1 February 2024 |
1,630,723 |
|
Charge for the year |
229,269 |
|
Revaluation |
(737,523) |
|
On disposals |
(11,201) |
|
At 31 January 2025 |
1,111,268 |
|
|
|
|
|
|
|
|
|
|
Carrying amount |
|
At 31 January 2025 |
18,825,200 |
|
At 31 January 2024 |
17,053,776 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2025 |
|
2024 |
| £ |
£ |
|
Carrying amount of land and buildings on cost basis |
9,530,516 |
|
8,896,934 |
|
|
|
|
|
|
|
|
|
|
|
On 31 March 2025 a valuation of the freehold properties together with their fixtures, fittings and equipment was carried out by Lambert Smith Hampton, independent valuers and members of the Royal Institute of Chartered Surveyors. The directors carried out an impairment review of the freehold properties together with their fixtures, fittings and equipment as at 31 January 2025 and are satisfied that the valuations undertaken by Lambert Smith Hampton remain unchanged. The valuations incorporated into the accounts amounted to £6,800,000 for the Victoria Hotel, Bamburgh, £1,790,000 for Point Cottages, Bamburgh, £3,300,000 for the Manor House Hotel and Spa, West Auckland and £2,100,000 for the Honest Lawyer Hotel at Croxdale. On 31 March 2025 a valuation of the Centurion Bar together with its fixtures, fittings and equipment was carried out by Lambert Smith Hampton, independent valuers and members of the Royal Institute of Chartered Surveyors. The directors carried out an impairment review of the Centurion Bar together with their fixtures, fittings and equipment as at 31 January 2025 and are satisfied that the valuations undertaken remain unchanged. The valuations amounted to £2,100,000. The carrying value of Centurion Park Golf Club at 31 January 2025 is £2,525,850. The directors consider this to be a fair valuation at that date taking into account all history of value realised at the site together with future plans that have been developed. See note 16 for assets pledged as security. |
|
|
|
|
|
|
|
2025 |
|
2024 |
| £ |
£ |
|
Carrying value of assets included above held under finance leases and hire purchase contracts |
|
88,142 |
|
97,235 |
|
|
|
|
|
|
|
|
|
|
Company |
Freehold land and buildings |
|
Fixtures, equip & soft furnishings |
|
Motor vehicles |
|
Total |
|
|
At valuation |
|
At valuation |
|
At cost |
| £ |
£ |
£ |
£ |
|
Cost or valuation |
|
At 1 February 2024 |
12,041,759 |
|
1,329,642 |
|
97,669 |
|
13,469,070 |
|
Additions |
305,273 |
|
200,126 |
|
- |
|
505,399 |
|
Revaluation |
817,407 |
|
- |
|
- |
|
817,407 |
|
At 31 January 2025 |
13,164,439 |
|
1,529,768 |
|
97,669 |
|
14,791,876 |
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
At 1 February 2024 |
115,259 |
|
470,335 |
|
74,793 |
|
660,387 |
|
Charge for the year |
- |
|
123,577 |
|
5,421 |
|
128,998 |
|
Revaluation |
(25,341) |
|
- |
|
- |
|
(25,341) |
|
At 31 January 2025 |
89,918 |
|
593,912 |
|
80,214 |
|
764,044 |
|
|
|
|
|
|
|
|
|
|
Carrying amount |
|
At 31 January 2025 |
13,074,521 |
|
935,856 |
|
17,455 |
|
14,027,832 |
|
At 31 January 2024 |
11,926,500 |
|
859,307 |
|
22,876 |
|
12,808,683 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2025 |
|
2024 |
| £ |
£ |
|
Carrying amount of land and buildings on cost basis |
8,298,983 |
|
8,036,454 |
|
|
|
|
|
|
|
|
|
|
|
On 31 March 2025 a valuation of the freehold properties together with their fixtures, fittings and equipment was carried out by Lambert Smith Hampton, independent valuers and members of the Royal Institute of Chartered Surveyors. The directors carried out an impairment review of the freehold properties together with their fixtures, fittings and equipment as at 31 January 2025 and are satisfied that the valuations undertaken by Lambert Smith Hampton remain unchanged. The valuations incorporated into the accounts amounted to £6,800,000 for the Victoria Hotel, Bamburgh, £1,790,000 for Point Cottages, Bamburgh, £3,300,000 for the Manor House Hotel and Spa, West Auckland and £2,100,000 for the Honest Lawyer Hotel at Croxdale. |
|
|
|
|
|
|
|
2025 |
|
2024 |
| £ |
£ |
|
Carrying value of motor vehicles included above held under finance leases and hire purchase contracts |
|
9,761 |
|
13,015 |
|
|
|
|
|
|
|
|
|
|
| 11 |
Impairment of assets |
|
|
On 31 March 2025, a valuation of the Manor House Hotel and Spa, West Auckland was recognised as per the note above. The recognition of this valuation required a reversal of a previous reduction of £115,259 that had been taken to the Profit and Loss account year ended 31 January 2023. At the same date a valuation of The Honest Lawyer Hotel, Croxdale was recognised as per the note above. The recognition of this valuation required a reduction of the book value below historical cost. In accordance with FRS102 this reduction of £89,918 has been recognised in the Profit and Loss account. The directors continued spending on the upgrade of these facilities after the valuation and are confident that future valuations of the same property will reflect an increase in value. |
|
|
| 12 |
Investments |
|
|
Group |
Investments in |
| associated |
| undertakings |
| £ |
|
Cost |
|
At 1 February 2024 |
100,000 |
|
At 31 January 2025 |
100,000 |
|
|
|
|
|
|
|
|
|
|
Company |
Investments in |
| subsidiary |
| undertakings |
| £ |
|
At 1 February 2024 |
3,752,710 |
|
Revaluation |
253,385 |
|
|
At 31 January 2025 |
4,006,095 |
|
|
|
|
|
|
|
|
|
|
Historical cost |
|
At 31 January 2025 |
236,019 |
|
At 31 January 2024 |
236,019 |
|
|
The investment in Keeping Inn Limited is shown as a value of 75% of the net assets at 31 January 2025. |
|
|
|
|
|
|
|
|
|
|
The company holds 20% or more of the share capital of the following companies: |
|
| Capital and |
Profit |
|
Company |
Shares held |
reserves |
for the year |
|
|
Class |
% |
£ |
£ |
|
Keeping Inn Limited |
Ordinary |
75 |
|
5,341,460 |
|
122,982 |
|
|
| 13 |
Stocks |
Group |
|
Company |
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
| £ |
£ |
£ |
£ |
|
|
Raw materials and consumables |
63,504 |
|
55,575 |
|
36,713 |
|
30,053 |
|
|
|
|
|
|
|
|
|
|
| 14 |
Debtors |
Group |
|
Company |
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
| £ |
£ |
£ |
£ |
|
|
Trade debtors |
17,781 |
|
12,406 |
|
13,514 |
|
6,947 |
|
Amounts owed by undertakings in which the group has a participating interest |
462,088 |
|
442,277 |
|
- |
|
- |
|
Prepayments and accrued income |
243,451 |
|
522,934 |
|
60,105 |
|
139,868 |
|
|
723,320 |
|
977,617 |
|
73,619 |
|
146,815 |
|
|
|
|
|
|
|
|
|
|
| 15 |
Creditors: amounts falling due within one year |
Group |
|
Company |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
| £ |
£ |
£ |
£ |
|
|
Bank overdrafts |
164,080 |
|
- |
|
47,278 |
|
- |
|
Bank loans |
409,239 |
|
410,125 |
|
349,908 |
|
350,804 |
|
Other loans |
31,045 |
|
28,238 |
|
31,045 |
|
28,238 |
|
Obligations under finance lease and hire purchase contracts |
29,799 |
|
28,001 |
|
4,924 |
|
4,768 |
|
Trade creditors |
235,247 |
|
389,399 |
|
163,440 |
|
262,481 |
|
Amounts owed to group undertakings |
- |
|
- |
|
1,801,445 |
|
1,609,493 |
|
Corporation tax |
266,878 |
|
204,691 |
|
81,453 |
|
56,841 |
|
Other taxes and social security costs |
431,319 |
|
390,373 |
|
294,667 |
|
258,702 |
|
Directors' accounts |
416,501 |
|
348,917 |
|
416,501 |
|
348,917 |
|
Other creditors |
669,978 |
|
384,961 |
|
565,322 |
|
330,089 |
|
|
2,654,086 |
|
2,184,705 |
|
3,755,983 |
|
3,250,333 |
|
|
|
|
|
|
|
|
|
|
| 16 |
Creditors: amounts falling due after one year |
Group |
|
Company |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
| £ |
£ |
£ |
£ |
|
|
Bank loans |
4,857,569 |
|
5,217,201 |
|
4,152,348 |
|
4,459,428 |
|
Other loans |
9,879 |
|
40,992 |
|
9,879 |
|
40,992 |
|
Obligations under finance lease and hire purchase contracts |
15,568 |
|
45,367 |
|
4,654 |
|
9,578 |
|
|
4,883,016 |
|
5,303,560 |
|
4,166,881 |
|
4,509,998 |
|
|
|
|
|
|
|
|
|
|
| 17 |
Loans |
Group |
|
Company |
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
| £ |
£ |
£ |
£ |
|
|
Loans not wholly repayable within five years: |
|
Repayable over 20 years, Interest charged at 2.75% over SONIA |
5,266,808 |
|
5,617,194 |
|
4,502,256 |
|
4,810,232 |
|
|
|
|
|
|
|
|
|
|
Analysis of maturity of debt: |
|
Within one year or on demand |
436,686 |
|
430,937 |
|
377,355 |
|
379,042 |
|
Between one and two years |
367,431 |
|
383,615 |
|
315,536 |
|
331,720 |
|
Between two and five years |
1,076,927 |
|
1,088,259 |
|
921,243 |
|
932,575 |
|
After five years |
3,426,688 |
|
3,783,613 |
|
2,929,046 |
|
3,236,125 |
|
|
5,307,732 |
|
5,686,424 |
|
4,543,180 |
|
4,879,462 |
|
|
|
|
|
|
|
|
|
|
Security has been given by the company to secure £5,266,808 of the amount shown under creditors. The bank loan is secured by a debenture creating a fixed and floating charge over the assets of the company, First Legal Charges over The Victoria Hotel, The Manor House Hotel and Spa and The Honest Lawyer Hotel. There is also a Cross Guarantee given by Keeping Inn Limited supported by First Legal Charges over the leasehold interests in The Centurion Bar in Newcastle upon Tyne and the Centurion Park Golf Club, Wallsend. |
|
|
| 18 |
Obligations under finance leases and hire purchase contracts |
Group |
|
Company |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
£ |
£ |
£ |
£ |
|
|
Amounts payable: |
|
Within one year |
29,799 |
|
28,001 |
|
4,924 |
|
4,768 |
|
Within two to five years |
15,568 |
|
45,367 |
|
4,654 |
|
9,578 |
|
|
45,367 |
|
73,368 |
|
9,578 |
|
14,346 |
|
|
|
|
|
|
|
|
|
|
Hire purchase liabilities are secured over the assets to which they relate. |
|
|
| 19 |
Deferred taxation |
Group |
|
Company |
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
| £ |
£ |
£ |
£ |
|
|
Revaluation of land and buildings |
1,918,965 |
|
1,696,373 |
|
1,356,811 |
|
1,158,719 |
|
Accelerated capital allowances |
304,009 |
|
290,284 |
|
234,862 |
|
215,653 |
|
|
2,222,974 |
|
1,986,657 |
|
1,591,673 |
|
1,374,372 |
|
|
|
|
|
|
|
|
|
|
Deferred tax has been calculated using the rate expected to apply when the tax becomes chargeable, which is 25% (2024: 25%) |
|
|
|
Group |
|
Company |
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
| £ |
£ |
£ |
£ |
|
|
At 1 February 2024 |
1,986,657 |
|
1,965,003 |
|
1,374,372 |
|
1,348,600 |
|
Charged to the profit and loss account |
13,725 |
|
65,127 |
|
19,209 |
|
25,772 |
|
Charged to other comprehensive income |
222,592 |
|
(43,473) |
|
198,092 |
|
- |
|
|
At 31 January 2025 |
2,222,974 |
|
1,986,657 |
|
1,591,673 |
|
1,374,372 |
|
|
|
|
|
|
|
|
|
|
|
| 20 |
Share capital |
Group & Company |
| Nominal |
|
2025 |
|
2025 |
|
2024 |
| value |
Number |
£ |
£ |
|
Allotted, called up and fully paid: |
|
Ordinary shares |
£1 each |
|
214,135 |
|
214,135 |
|
214,135 |
|
|
|
|
|
|
|
|
|
|
| 21 |
Share premium |
Group & Company |
|
|
|
|
|
|
2025 |
|
2024 |
| £ |
£ |
|
|
At 1 February 2024 |
74,637 |
|
74,637 |
|
|
At 31 January 2025 |
74,637 |
|
74,637 |
|
|
|
|
|
|
|
|
|
|
Share premium records the amount above nominal value received for shares sold, less transaction costs. |
|
|
| 22 |
Other reserves |
Group |
|
Company |
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
Revaluation reserve |
£ |
£ |
£ |
£ |
|
|
At 1 February 2024 |
2,622,734 |
|
2,647,612 |
|
4,238,062 |
|
3,258,146 |
|
Gain on revaluation of leasehold land and buildings |
254,565 |
|
- |
|
- |
|
- |
|
Gain on revaluation of freehold land and buildings |
817,407 |
|
- |
|
817,407 |
|
- |
|
Gain on revaluation of fixed asset investment |
- |
|
- |
|
253,385 |
|
979,916 |
|
Deferred taxation arising on the revaluation of land and buildings |
(222,592) |
|
43,473 |
|
(198,092) |
|
- |
|
Transfer of realised profit |
(31,703) |
|
(57,483) |
|
- |
|
- |
|
Non controlling interest in Other Comprehensive income |
(57,516) |
|
(10,868) |
|
- |
|
- |
|
|
At 31 January 2025 |
3,382,895 |
|
2,622,734 |
|
5,110,762 |
|
4,238,062 |
|
|
|
|
|
|
|
|
|
|
The revaluation reserve reflects the movement in the true value of fixed assets and investments, which are not held at cost. The revaluation model has been adopted for freehold and leasehold land and buildings, and fixtures, equipment and soft furnishings. |
|
|
| 23 |
Profit and loss account |
Group |
|
Company |
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
| £ |
£ |
£ |
£ |
|
|
At 1 February 2024 |
5,009,270 |
|
4,113,294 |
|
3,221,231 |
|
3,339,049 |
|
(Loss)/profit for the financial year |
367,136 |
|
1,058,883 |
|
274,900 |
|
102,572 |
|
Transfer of realised profit |
31,703 |
|
57,483 |
|
- |
|
- |
|
Dividends |
(220,390) |
|
(220,390) |
|
(220,390) |
|
(220,390) |
|
|
At 31 January 2025 |
5,187,719 |
|
5,009,270 |
|
3,275,741 |
|
3,221,231 |
|
|
|
|
|
|
|
|
|
|
The profit and loss account records the cumulative amount of profits and losses less any dividends paid or proposed. |
|
|
| 24 |
Non controlling interests |
Group |
|
|
|
|
|
|
2025 |
|
2024 |
| £ |
£ |
|
|
At 1 February 2024 |
1,078,192 |
|
760,553 |
|
Profit for the financial year |
30,746 |
|
318,771 |
|
Other comprehensive income |
57,516 |
|
10,868 |
|
Dividends paid to Non controlling interests |
(15,200) |
|
(12,000) |
|
|
At 31 January 2025 |
1,151,254 |
|
1,078,192 |
|
|
|
|
|
|
|
|
|
|
| 25 |
Dividends |
Group |
|
Company |
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
| £ |
£ |
£ |
£ |
|
|
Dividends on ordinary shares (note 23) |
220,390 |
|
220,390 |
|
220,390 |
|
220,390 |
|
|
|
|
|
|
|
|
|
|
|
| 26 |
Reconciliation of movement in net debt |
|
|
|
1 February 2024 |
Cash flows |
|
Non-cash changes |
|
31 January 2025 |
| £ |
£ |
£ |
£ |
|
|
Cash at bank and in hand |
286,922 |
|
(228,230) |
|
|
|
58,692 |
|
Overdrafts |
- |
|
(164,080) |
|
|
|
(164,080) |
|
|
|
|
(392,310) |
|
|
|
|
|
|
Debt due within 1 year |
(438,363) |
|
388,824 |
|
(390,745) |
|
(440,284) |
|
Debt due after 1 year |
(5,258,193) |
|
- |
|
390,745 |
|
(4,867,448) |
|
Finance leases |
(73,368) |
|
28,001 |
|
|
|
(45,367) |
|
|
|
|
416,825 |
|
|
|
|
|
|
Total |
(5,483,002) |
|
24,515 |
|
- |
|
(5,458,487) |
|
|
|
|
|
|
|
|
|
|
| 27 |
Related party transactions |
2025 |
|
2024 |
| £ |
£ |
|
Keeping Inn Limited (Registered in England Co. No. 03303284) |
|
Subsidiary company |
|
Management charges received during year |
286,500 |
|
201,000 |
|
Due to Keeping Inn Limited at year end |
(1,801,445) |
|
(1,609,493) |
|
JT & EA Sanderson |
|
Directors |
|
Interest free loan made to company with no fixed date for repayment |
|
Due to JT & EA Sanderson at the year end |
(302,462) |
|
(237,349) |
|
STR Enterprises Limited family pension scheme |
|
Directors are trustees of scheme |
|
Services provided to scheme |
Nil |
Nil |
|
Rents paid to scheme |
(8,000) |
|
(8,000) |
|
Due from/(to) to scheme at the year end |
22,151 |
|
5,076 |
|
Harrison Golf & Leisure Limited (registered in England Co. No. 11425291) |
|
Associate company |
|
Due from Harrison Golf & Leisure Limited at the year end |
462,088 |
|
436,387 |
|
C S Sanderson |
|
Director |
|
Interest free loan made to company with no fixed date for repayment |
|
Due to C S Sanderson at the year end |
(111,827) |
|
(104,977) |
|
J J Sanderson |
|
Director |
|
Interest free loan made to company with no fixed date for repayment |
|
Due to J J Sanderson at the year end |
294 |
|
269 |
|
R A Sanderson |
|
Director |
|
Interest free loan with no fixed date for repayment |
|
Due to R A Sanderson at the year end |
(2,506) |
|
(6,860) |
|
|
During the year the group purchased services totalling £13,333 (2024: £16,668) from Blue House Properties (North East) Limited, a company in which Christopher Sanderson's wife is a shareholder and director. The balance outstanding at the year end was £Nil (2024 £Nil). All transactions were undertaken on an arms length basis. |
|
|
| 28 |
Controlling party |
|
|
The company is controlled by its directors. |
|
|
| 29 |
Presentation currency |
|
|
The financial statements are presented in Sterling. |
|
|
| 30 |
Legal form of entity and country of incorporation |
|
|
STR Enterprises Limited is a private company limited by shares and incorporated in England. |
|
|
| 31 |
Principal place of business |
|
|
The address of the company's principal place of business and registered office is: |
|
|
30 The Oval |
|
Forest Hall |
|
Newcastle upon Tyne |
|
Tyne and Wear |
|
NE12 9PP |