Company registration number 03098213 (England and Wales)
THE HOTEL FOLK LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2024
THE HOTEL FOLK LIMITED
COMPANY INFORMATION
Directors
Mr M G H Heald
Mrs L J F Heald
Mr A M H Heald
Mrs J A Whybrow
Ms J C Hill
Mr D A Scott
Secretary
Ms J Hill
Company number
03098213
Registered office
Thorpeness Golf Club
Lakeside Avenue
Thorpeness
Leiston
IP16 4NH
Auditor
Ensors
Connexions
159 Princes Street
Ipswich
IP1 1QJ
THE HOTEL FOLK LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 6
Directors' responsibilities statement
7
Independent auditor's report
8 - 10
Statement of comprehensive income
11
Statement of financial position
12
Statement of changes in equity
13
Statement of cash flows
14
Notes to the financial statements
15 - 29
THE HOTEL FOLK LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 1 -
The directors present the strategic report for the year ended 30 September 2024.
Review of the business
The Company achieved a healthy growth in sales of 2.8% to £15,468,053 through successful marketing strategies and activation which enabled it to cope with the cost pressures faced by the wider hospitality industry. Operating profits were on a par with 2022/23 at £784,958.
December 2023 saw the end of our longer, fixed term borrowing arrangements hence the company faced a larger exposure to interest costs generating a loss -£123,606. Whilst the position is disappointing the business has coped with this increased burden illustrating its resilience.
The directors of the company have secured longer-term borrowing arrangements which will reduce the interest burden and remains confident for a return to profitability. Overall, the future position of the business is robust, fit, and able to maximise another strong year of trading.
Principal risks and uncertainties
During a period of macro-economic change for the company and our guests we have taken a measured approach to balance retail price inflation to drive demand over margin reflected in our revenue growth of 2.8%. Across the group food price inflation stabilised which has continued into the new financial year restoring margins closer to expectations.
Utility contracts remained fixed over the longer-term except for electricity contracts at three hotels, a further year of business rate relief offset this change.
Increases in the national living wage to £11.44 in April 2024 and the further increase to £12.21 in April 2025 will create wage inflation across the business, the extent to which this can be passed to guests remains a fine but inevitable balance to remain competitive. This is further exacerbated by the increase in Employers National Insurance and the reduction in the payment thresholds.
Interest costs remain higher than previous years however the easing pressures in this respect will hopefully increase commercial and guest confidence.
Whilst discretionary spend is a concern, our demographic is potentially more insulated against such cost-of-living pressures. Focus on increasing Average Daily Rate through capital investment and guest service enabled by Training and Development is the priority to create more premium experiences for our guests to enjoy.
Key performance indicators
Total sales for year ending 30th September 2024 grew by 2.8%, a pleasing shift in performance versus the previous year’s decline of -2.85%. Growth occurred across all revenue streams; most marked in food and liquor sales supported by strong occupancy and ADR in accommodation revenue. A highlight is the continued growth at Thorpeness Golf Club and Hotel reflected by the investment in the Golf Course allowing increases in ADR.
Good performance and subsequent cash flows have allowed for capital investment with a further 13 hotel bedrooms refurbished in the year, predominately at The Swan. Combining this and the previous financial year together, a total of 93 bedrooms have been refreshed, 47% of the total groups room stock.
Whilst liquor margins remained stable, food margins showed particularly encouraging results improving by 4.1PPTS versus the previous year and returning to previous levels. Utility costs continued to benefit from relief on business rates as enjoyed by the rest of the hospitality sector, all other expenses remain in line with sales to cost ratios.
Our Net Promoter Score as measured through Guest Revu improved to the year ending 30th September 2024. This improvement is attributed to the capital improvements made across our room stock and better service assisted by further investment in Training and Development.
Profits before Tax were disappointing at -£123,606 impacted by higher interest costs, despite this operating profit remained flat versus financial year 2022/23 at £784,948.
Overall, the board remain pleased with the business performance and confident about future trading.
THE HOTEL FOLK LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 2 -
Section 172 (1) statement
Promoting the success of the business
The business continues to work with local and national media partners to promote the achievements of the hotels for the benefit of its guest and employees. Lobbying and contributing to business and economic surveys has been a key part of these activities, especially in light of the increasing costs faced by all hospitality businesses imposed by the government.
Interests of employees
Our Hotel Folk awards celebrate our Folks achievements across different award categories linked to our company values. Congratulations went to The Brudenell for winning ‘Hotel of the Year’ whilst our Unity in Community, Leader of the Year went to our Food and Beverage Manager at The Brudenell, Daniel Wardrop. The Awards also gave the company an opportunity to celebrate 108 years of combined service for 12 of our Folk.
Interests of stakeholders including the community and environment
Across the Suffolk Coast there are various community and local groups we actively support including the Alde and Ore Estuary Trust, Suffolk Energy Action Solutions (SEAS) and through our CEO strong connections in promoting the Suffolk Coast through the Destination Management Organisation (DMO). Our Folk at The Swan have strong links with the local council and support various village and community events across the year, especially at Christmastime.
Maintaining reputation and acting fairly between members
As a local business and large employer within the county we take our relationships with our key partners very seriously. Where possible we work with local suppliers and promote Suffolk provenance whenever possible – we played an active role at the Aldeburgh Food and Drink Festival promoting local ingredients with food demonstrations from our chefs. Our support to local suppliers is not only through food suppliers, where possible we try and use local tradespeople to aid us in completing our investment projects.
Mrs J A Whybrow
Director
11 December 2025
THE HOTEL FOLK LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 3 -
The directors present their annual report and financial statements for the year ended 30 September 2024.
Principal activities
The principal activity of the company during the period was the operation of hotels and other leisure activities.
Results and dividends
The results for the year are set out on page 11.
No ordinary dividends were paid. The directors do not recommend payment of a final dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr M G H Heald
Mrs L J F Heald
Mr A M H Heald
Mrs J A Whybrow
Ms J C Hill
Mr D A Scott
Disabled persons
The company's policy is to recruit disabled workers equally with able bodied workers when recruiting for all suitable vacancies. Arrangements are made, wherever possible, for retraining employees who become disabled, to enable them to perform work identified as appropriate to their aptitudes and abilities.
Employee involvement
Employee numbers have remained consistent at 372 equating to approximately 220 Full Time Equivalents to 30th September 2024. The company employs a significant number of young people with 27.3% of Folk employed aged 21 or under as of September 2024 payroll. Numbers vary due to the seasonal nature of the business.
47.0% of all Folk employed are male, 53.0% female. Geographically the employees of the company live almost exclusively in Suffolk. During the year our focus on Training and Development remained, with a specific focus on all management positions.
Focus on Training and Development continued through 2023/24 with 322 new Folk, including seasonal workers attending the Company Induction. Our focus on accurate and timely induction continued into hotels with tailored hotel induction videos created for each site.
Our departmental training focussed on reception staff with 22 new and existing members of our reception teams attending specific training to help improve their knowledge and skills.
Our Chef Development programme in partnership with HIT apprenticeship providers continued across the kitchens supported by a new role in a Training and Development Chef to assist Head Chefs in developing our kitchen teams. The programme has enrolled several trainees from across our hotels, who are completing differing levels of apprenticeships on the job and attending Suffolk Food Hall for culinary chef days each month.
Our commitment to a ‘My Personal Development Plan’ for every manager in the business has continued support by our annual appraisal process extended from Managers only in 2022/23 to all kitchen and reception teams across the business.
Our commitment to First Aid and Staff Welfare is also highly important with all senior Executives and three staff members in each hotel now being fully trained Mental Health First Aiders.
THE HOTEL FOLK LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 4 -
Information and matters which are of concern to our Folk are given through information bulletins published on our group training portal ‘Folklore’ and on staff notice boards across all hotels. Currently 269 of 372 Folk are actively engaged in our company Facebook page whereby videos, photographs and company updates are regularly shared. Financial information and company performance is shared with the department leaders each week with month end financial and service updates shared each month utilising the communication methods referenced above.
Future developments
The company has continued its commitment to refurbishing its assets with a further 8 bedrooms planned in the next financial year, predominately at Thorpeness Golf Club and Hotel and The Swan at Lavenham.
The next financial year sees many IT improvements taking place across the hotels to improve the guest journey and improve efficiency across all departments.
Our emphasis on Training and Development remains as strong as ever with specific focus on kitchen and front of house teams.
Auditor
On 1 September 2025 our auditors, Ensors Accountants LLP, merged with Azets Audit Services Limited. Accordingly Ensors Accountants LLP formally resigned as the company’s auditors with the directors duly appointing Azets Audit Services Limited, trading as Ensors to fill the vacancy arising. The auditor, Azets Audit Services Limited, trading as Ensors, will be proposed for reappointment in accordance with section 485 of the Companies Act 2006.
Energy and carbon report
The scope of this energy and carbon report includes all The Hotel Folk activities financially controlled by the company during the compliance period. No energy types are excluded.
Reporting for the period 1 October 2023 - 30 September 2024:
| Current Reporting Year 2023-2024 | Previous Reporting Year 2022-2023 |
| UK GHG Emission and Energy Data | UK GHG Emission and Energy Data |
Energy consumption used to calculate emissions (kWh); all mandatory energy sources are included. | | |
Scope 1: Emissions from the combustion of Natural Gas (tCO2e) | | |
Scope 1: Emissions from combustion of Kerosene / Gas Oil Fuel for heating and machinery (tCO2e). (see evidence pack for breakdown) | | |
Scope 3: Emissions from business travel in employee-owned vehicles, where the company repaid mileage claims (tCO2e) (average vehicle / fuel source unknown) | | |
Scope 2: Emissions from purchased Electricity (tCO2e) | | |
Total gross CO2e based on above (tCO2e) | | |
Intensity Ratio: tCO2e per £100,000 of turnover | | |
THE HOTEL FOLK LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 5 -
During the financial year 100% of electricity supplied to The Hotel Folk (THF) portfolio is from 100% REGO Backed Renewable Zero Carbon Generation.
UK Government GHG Conversion Factors for Company Reporting 2024 were used to convert all energy units to kWh, all mileage units to kWh (Scope 3) and finally kWh to tCO2e.
Methodology
An evidence-based methodology was adopted in accordance with BS EN ISO 14064-3:2019, Section 4.3. Verifiable data has been collected from the following sources:
Energy Data:
The energy data includes energy metering, invoices, supply summaries / statements, repayment claims for business mileage, fuel cards, and correspondence with suppliers.
Previous Audit Data:
This encompasses the ESOS Phase 2 and 3 Reports, as well as the SECR Report for 2022-2023.
Emission Conversions:
All emission factors for CO2e have been calculated using Defra Conversions 2024. This is in accordance with Defra guidelines, as the reporting period covers three months of 2023 and nine months of 2024.
Reporting Period:
The SECR disclosure is for the financial year from 1st October 2023 to 30th September 2024, for inclusion in the annual accounts made up to 30th September 2024.
Intensity Ratio:
The Intensity Ratio is based on Annual Turnover in tonnes of cardon dioxide equivalent per £100,000 of turnover.
Grey Fleet:
Scope 3 emissions for grey fleet mileage have been calculated based on mileage claims submitted during the financial year, as documented in the transport folder within the evidence pack.
Third party verification:
The energy data has been compiled and audited by TTL Consultants Limited t/a Hawley Energy.
Energy Efficiency Action
The Hotel Folk (THF) has recently initiated an energy efficiency review of its estate to further decarbonise its portfolio of hospitality and leisure facilities. The key highlights are as follows:
Renewable Energy:
Throughout the financial year, 100% of the electricity supplied to the THF portfolio was sourced from REGO-backed renewable zero-carbon generation.
Greenhouse Gas Emissions:
Emissions have decreased by 6.3% compared to the 2022/23 SECR Report, measured per £100,000 of revenue. This reduction spans Scopes 1 (all fuels), 2 (electricity), and 3 (grey fleet), despite an increase in annual revenue.
Automated Meter Reading (AMR):
THF has upgraded all electricity supplies to AMR, enhancing the quality of electricity consumption data. However, visibility issues have been noted for three P272 Half-Hourly Meters. Efforts are ongoing to upgrade gas metering to AMR, which will provide valuable insights into energy consumption and building characteristics, informing future decarbonisation plans. Improved data visibility and granularity will help identify waste, control issues, promote energy-efficient behaviour, and validate energy efficiency actions across the portfolio.
THE HOTEL FOLK LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 6 -
LED Lighting Upgrades:
THF is progressing with a rolling program of lighting upgrades to LED, as lighting can account for approximately 30%-40% of all electricity consumption in hospitality. Upgrades to LED lighting in all public areas and guest accommodations are almost complete.
Boiler and Water Heating Upgrades:
Despite upgrades to boilers and gas-fired water heating at the Brudenell Hotel, gas consumption remains almost identical to the previous SECR Report, while revenue has increased. This suggests a possible increase in occupancy. Future reports may consider measuring carbon dioxide per guest as a reporting metric.
Glazing Replacement:
THF is replacing glazing where planning and conservation permit, focusing on windows identified as uneconomic to repair or retain. New window units meet higher specifications per the latest Building Regulations Part-L, contributing to energy savings and improved comfort through better sealing and draught-proofing.
Alternative Heating Systems (Crown and Castle Hotel):
Future improvements should consider alternative heating systems where propane, burning oil, and gas oil are used as primary fuels. ESOS Phase 3 identified the potential for biomass boilers or a Biomass Combined Heat and Power (CHP) unit at the Crown and Castle, which lacks access to a natural gas network. The Crown and Castle fuels accounted for 12.9% of all Scope 1 emissions, indicating significant potential for carbon dioxide reduction through biomass.
Greenkeeping Machinery:
Greenkeeping machinery (gas oil) accounted for 3.0% of Scope 1 emissions. Collectively, greenkeeping machinery and the grey fleet accounted for less than 2.3% of total emissions reported.
Ongoing Investments:
THF continues to invest in energy efficiency and carbon reduction improvements. Changes to the Energy Savings Opportunity Scheme Phase-3, requires that an Annual Action Plan is required to be uploaded to the MESOS system which, expected to form the basis of a targeted action plan for future sustainability and carbon reduction initiatives.
Statement of disclosure to auditor
So far as the directors are aware, there is no relevant audit information of which the company's auditor are unaware. Additionally, the directors have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company's auditors are aware of that information.
On behalf of the board
Mrs J A Whybrow
Director
11 December 2025
THE HOTEL FOLK LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 7 -
The directors are responsible for preparing the Directors' Report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:
- select suitable accounting policies and then apply them consistently;
- make judgements and accounting estimates that are reasonable and prudent;
- 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 company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.
In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
THE HOTEL FOLK LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF THE HOTEL FOLK LIMITED
- 8 -
Opinion
We have audited the financial statements of The Hotel Folk Limited (the 'company') for the year ended 30 September 2024 which comprise the statement of comprehensive income, the statement of financial position, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 30 September 2024 and of its loss for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
THE HOTEL FOLK LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF THE HOTEL FOLK LIMITED (CONTINUED)
- 9 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
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.
In identifying and assessing risks of material misstatement in respect of irregularities, including fraud, the audit
engagement team:
obtained an understanding of the nature of the industry and sector, including the legal and regulatory framework that the company operates in and how the company is complying with the legal and regulatory framework;
inquired of management, and those charged with governance, about their own identification and assessment of the risks of irregularities, including any known actual, suspected or alleged instances of fraud;
discussed matters about non-compliance with laws and regulations and how fraud might occur including assessment of how and where the financial statements may be susceptible to fraud.
Our audit was designed to include tests of detail together with an assessment of the control environment to enable us to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement due to fraud. Through discussion with directors and management, and from our own knowledge of and experience of the sector in which the company operates we identified the following areas where we consider there is a higher risk of fraud: revenue recognition, and management override of systems and control. We note that the client has various internal controls in place to reduce the susceptibility of the company to material misstatement due to fraud.
THE HOTEL FOLK LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF THE HOTEL FOLK LIMITED (CONTINUED)
- 10 -
We performed audit procedures to address the risks noted above, which included the following:
Enquiry of management, those charged with governance and the entity’s solicitors around actual and potential litigation and claims
Reviewing minutes of board meetings
Testing journal entries and other adjustments for appropriateness, and evaluating the business rationale of significant transactions
There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is we would become aware of non-compliance. Material misstatements that arise due to fraud can be harder to detect that those that arise from error as they may involve deliberate concealment of collusion.
It is the primary responsibility of management, with the oversight of those charged with governance, to ensure that the entity's operations are conducted in accordance with the provisions of laws and regulations and for the prevention and detection of fraud.
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 2006. Our 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 auditor's 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.
Zoe Plowman (Senior Statutory Auditor)
For and on behalf of Ensors, Statutory Auditor
Chartered Accountants
Connexions
159 Princes Street
Ipswich
IP1 1QJ
12 December 2025
THE HOTEL FOLK LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 11 -
2024
2023
Notes
£
£
Turnover
3
15,468,053
15,040,444
Cost of sales
(9,470,824)
(9,113,845)
Gross profit
5,997,229
5,926,599
Administrative expenses
(5,242,271)
(5,140,123)
Operating profit
4
754,958
786,476
Interest payable and similar expenses
8
(908,264)
(577,867)
Amounts written off investments
9
(300)
-
(Loss)/profit before taxation
(153,606)
208,609
Tax on (loss)/profit
10
(99,877)
(134,385)
(Loss)/profit for the financial year
(253,483)
74,224
The income statement has been prepared on the basis that all operations are continuing operations.
THE HOTEL FOLK LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT 30 SEPTEMBER 2024
30 September 2024
- 12 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
12
21,480,587
21,969,690
Investment property
13
1,400,000
1,400,000
Investments
14
2
302
22,880,589
23,369,992
Current assets
Stocks
16
236,885
228,276
Debtors
17
823,346
898,607
Cash at bank and in hand
318,534
280,407
1,378,765
1,407,290
Creditors: amounts falling due within one year
18
(18,680,183)
(18,938,715)
Net current liabilities
(17,301,418)
(17,531,425)
Total assets less current liabilities
5,579,171
5,838,567
Creditors: amounts falling due after more than one year
19
(56,500)
(84,294)
Provisions for liabilities
Deferred tax liability
22
1,306,540
1,284,659
(1,306,540)
(1,284,659)
Net assets
4,216,131
4,469,614
Capital and reserves
Called up share capital
24
2,408,263
2,408,263
Share premium account
25
169,390
169,390
Other reserves
408,470
408,470
Profit and loss reserves
27
1,230,008
1,483,491
Total equity
4,216,131
4,469,614
The financial statements were approved by the board of directors and authorised for issue on 11 December 2025 and are signed on its behalf by:
Mr M G H Heald
Director
Company registration number 03098213 (England and Wales)
THE HOTEL FOLK LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 13 -
Share capital
Share premium account
Merger reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 October 2022
2,408,263
169,390
408,470
1,709,267
4,695,390
Year ended 30 September 2023:
Profit and total comprehensive income
-
-
-
74,224
74,224
Dividends
11
-
-
-
(300,000)
(300,000)
Balance at 30 September 2023
2,408,263
169,390
408,470
1,483,491
4,469,614
Year ended 30 September 2024:
Loss and total comprehensive income
-
-
-
(253,483)
(253,483)
Balance at 30 September 2024
2,408,263
169,390
408,470
1,230,008
4,216,131
THE HOTEL FOLK LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 14 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
30
1,939,720
1,669,939
Interest paid
(908,264)
(577,867)
Income taxes paid
(60,136)
(80,000)
Net cash inflow from operating activities
971,320
1,012,072
Investing activities
Purchase of tangible fixed assets
(389,892)
(1,196,955)
Proceeds from disposal of tangible fixed assets
2,500
Net cash used in investing activities
(389,892)
(1,194,455)
Financing activities
Repayment of bank loans
(150,182)
(459,111)
Payment of finance leases obligations
(33,941)
(32,954)
Dividends paid
(300,000)
Net cash used in financing activities
(184,123)
(792,065)
Net increase/(decrease) in cash and cash equivalents
397,305
(974,448)
Cash and cash equivalents at beginning of year
(925,123)
49,325
Cash and cash equivalents at end of year
(527,818)
(925,123)
Relating to:
Cash at bank and in hand
318,534
280,407
Bank overdrafts included in creditors payable within one year
(846,352)
(1,205,530)
THE HOTEL FOLK LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 15 -
1
Accounting policies
Company information
The Hotel Folk Limited is a private company limited by shares incorporated in England and Wales. The registered office is Thorpeness Golf Club, Lakeside Avenue, Thorpeness, Leiston, IP16 4NH.
1.1
Basis of preparation
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention, modified to include investment properties at fair value. The principal accounting policies adopted are set out below.
The company being a parent, has taken exemption from consolidation under section 405 (2) of the Companies Act 2006. The inclusion of the subsidiaries is not material for the purpose of giving a true and fair view.
1.2
Going concern
The company meets its day-to-day working capital requirements through its bank facilities. The current economic conditions continue to create uncertainty over (a) the level of demand; and (b) the interest rates on bank finance for the foreseeable future. The company’s forecasts and projections show that the company should be able to operate within the level of its current facilities. After making enquiries, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. The company therefore continues to adopt the going concern basis in preparing its financial statements.true |
1.3
Turnover
Turnover represents amounts receivable for goods and services net of VAT and trade discounts.
Room, catering and green fee revenue is recognised at the point of delivery.
Annual golf memberships fees and rental income is recognised on a pro-rata basis across the term of the contract.
The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:
1.4
Intangible fixed assets - goodwill
Acquired goodwill is written off in equal annual instalments over its estimated useful economic life of five years.
1.5
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
THE HOTEL FOLK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 16 -
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Land and buildings Freehold
2% Straight line
Land and buildings Leasehold
125 years straight line
Plant and machinery
15% Reducing balance
Motor vehicles
25% Reducing balance
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.6
Investment property
Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.
1.7
Fixed asset investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
1.8
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.9
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
THE HOTEL FOLK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 17 -
1.10
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.11
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
THE HOTEL FOLK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 18 -
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.12
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.13
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 income statement 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.
THE HOTEL FOLK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 19 -
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 income statement, 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.
1.14
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.15
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.16
Leases
As lessee
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the statement of financial position as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
THE HOTEL FOLK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 20 -
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Depreciation
The company estimates the rates of depreciation used to write down the different classes of assets the company owns. This is based on prior experience of asset lives while taking into account any additional circumstances. Once fully depreciated over its useful life the asset should be stated at its residual value or £Nil if there is no residual value.
3
Turnover
An analysis of the company's turnover is as follows:
2024
2023
£
£
Turnover analysed by class of business
Operation of hotels
15,272,876
14,853,366
Rental income
195,177
187,078
15,468,053
15,040,444
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
15,468,053
15,040,444
4
Operating profit
2024
2023
Operating profit for the year is stated after charging:
£
£
Depreciation of tangible fixed assets
878,995
843,394
(Profit)/loss on disposal of tangible fixed assets
-
1,193
THE HOTEL FOLK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 21 -
5
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
21,025
22,740
For other services
Taxation compliance services
7,655
7,250
All other non-audit services
626
585
8,281
7,835
6
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Front of house staff
338
341
Administration staff
16
17
Management staff
16
19
Total
370
377
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
6,574,753
6,106,618
Social security costs
476,253
479,103
Pension costs
99,609
94,663
7,150,615
6,680,384
7
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
437,041
424,853
Company pension contributions to defined contribution schemes
3,354
3,354
440,395
428,207
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 3 (2023 - 3).
THE HOTEL FOLK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
7
Directors' remuneration
(Continued)
- 22 -
Remuneration disclosed above include the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
150,000
150,000
8
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
906,212
575,815
Other finance costs:
Interest on finance leases and hire purchase contracts
2,052
2,052
908,264
577,867
9
Amounts written off investments
2024
2023
£
£
Other gains and losses
(300)
-
10
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
73,828
Adjustments in respect of prior periods
4,168
Total current tax
77,996
Deferred tax
Origination and reversal of timing differences
21,881
134,385
Total tax charge
99,877
134,385
THE HOTEL FOLK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
10
Taxation
(Continued)
- 23 -
The actual charge for the year can be reconciled to the expected (credit)/charge for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
(Loss)/profit before taxation
(153,606)
208,609
Expected tax (credit)/charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 22.00%)
(38,402)
45,894
Tax effect of expenses that are not deductible in determining taxable profit
285
1,555
Effect of change in corporation tax rate
17,506
Under/(over) provided in prior years
12,330
(11,669)
Deferred tax adjustments in respect of prior years
3,995
Fixed asset differences
121,669
81,099
Taxation charge for the year
99,877
134,385
11
Dividends
2024
2023
£
£
Final paid
300,000
12
Tangible fixed assets
Land and buildings Freehold
Land and buildings Leasehold
Plant and machinery
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 October 2023
22,754,634
619,500
9,040,393
28,695
32,443,222
Additions
15,735
374,157
389,892
At 30 September 2024
22,770,369
619,500
9,414,550
28,695
32,833,114
Depreciation and impairment
At 1 October 2023
4,946,537
53,442
5,448,832
24,721
10,473,532
Depreciation charged in the year
330,342
8,260
539,399
994
878,995
At 30 September 2024
5,276,879
61,702
5,988,231
25,715
11,352,527
Carrying amount
At 30 September 2024
17,493,490
557,798
3,426,319
2,980
21,480,587
At 30 September 2023
17,808,097
566,058
3,591,561
3,974
21,969,690
THE HOTEL FOLK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
12
Tangible fixed assets
(Continued)
- 24 -
Tangible fixed assets includes assets held under finance leases or hire purchase contracts, as follows:
2024
2023
£
£
Plant and machinery
74,061
87,131
Freehold land and buildings with a carrying amount of £17,559,306 (2023 - £17,834,083) have been pledged to secure borrowings of the company. The company is not allowed to pledge these assets as security for other borrowings or to sell them to another entity.
13
Investment property
2024
£
Fair value
At 1 October 2023 and 30 September 2024
1,400,000
Investment property comprises two properties held to earn rentals and/or capital appreciation. The fair value of the investment property has been arrived at by the directors on the basis of valuations carried out by an independent valuer, Cristie & Co on the 9th June 2022, and by reference to the original purchase price of the properties. The external valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties. The directors consider the valuation to be appropriate for the current year.
14
Fixed asset investments
2024
2023
Notes
£
£
Investments in subsidiaries
15
300
Unlisted investments
2
2
2
302
Movements in fixed asset investments
Shares in subsidiaries
Other investments
Total
£
£
£
Cost or valuation
At 1 October 2023
300
2
302
Disposals
(300)
-
(300)
At 30 September 2024
-
2
2
Carrying amount
At 30 September 2024
-
2
2
At 30 September 2023
300
2
302
THE HOTEL FOLK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 25 -
15
Subsidiaries
Details of the company's subsidiaries at 30 September 2024 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Aldeburgh Hotels Limited
England & Wales
Ordinary shares
100.00
The investments in subsidiaries are stated at cost less impairment.
All of the subsidiary companies are dormant.
The Registered Office of each of the subsidiaries is Thorpeness Golf Club, Lakeside Avenue, Thorpeness, Suffolk, IP16 4NH.
16
Stocks
2024
2023
£
£
Finished goods and goods for resale
236,885
228,276
17
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
201,447
295,482
Other debtors
156,106
136,754
Prepayments and accrued income
465,793
466,371
823,346
898,607
18
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Bank loans and overdrafts
20
14,920,852
15,430,212
Obligations under finance leases
21
9,855
16,002
Trade creditors
914,645
710,268
Amounts owed to group undertakings
301
Corporation tax
65,667
47,807
Other taxation and social security
857,132
842,572
Other creditors
1,586,073
1,547,624
Accruals and deferred income
325,959
343,929
18,680,183
18,938,715
THE HOTEL FOLK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 26 -
19
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Debenture loans
20
56,500
56,500
Obligations under finance leases
21
27,794
56,500
84,294
20
Loans and overdrafts
2024
2023
£
£
Debenture loans
56,500
56,500
Bank loans
14,074,500
14,224,682
Bank overdrafts
846,352
1,205,530
14,977,352
15,486,712
Payable within one year
14,920,852
15,430,212
Payable after one year
56,500
56,500
The loans and overdraft are secured by a first legal charge over the freehold properties of the company.
Bank loans comprise of four loans, repayable in instalments until December 2023. The weighted average interest rate on these loans during the year was 6.24%.
21
Finance lease obligations
2024
2023
Future minimum lease payments due under finance leases:
£
£
Within one year
9,855
28,248
In two to five years
28,248
9,855
56,496
Less: future finance charges
(12,700)
9,855
43,796
Finance lease payments represent rentals payable by the company for certain items of plant and machinery. No restrictions are placed on the use of the assets.
THE HOTEL FOLK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 27 -
22
Deferred taxation
Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:
Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
678,156
653,535
Tax losses
-
(1,238)
Capital gains
646,229
646,229
Short term timing differences
(17,845)
(13,867)
1,306,540
1,284,659
2024
Movements in the year:
£
Liability at 1 October 2023
1,284,659
Charge to profit or loss
21,881
Liability at 30 September 2024
1,306,540
The deferred tax liability in respect of accelerated capital allowances set out above is expected to reverse in line with the depreciation of tangible fixed assets. The deferred tax in respect of capital gains is expected to reverse when the associated properties are sold.
23
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
99,609
94,663
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
24
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
2,408,263
2,408,263
2,408,263
2,408,263
THE HOTEL FOLK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 28 -
25
Share premium account
2024
2023
£
£
At the beginning and end of the year
169,390
169,390
26
Merger reserve
2024
2023
£
£
At the beginning and end of the year
408,470
408,470
The merger reserve was created on the transfer of assets from Aldeburgh Hotels Limited on 1 April 2002.
27
Profit and loss reserves
2024
2023
£
£
At the beginning of the year
1,483,491
1,709,267
Adjusted balance
1,483,491
1,709,267
(Loss)/profit for the year
(253,483)
74,224
Dividends declared and paid in the year
-
(300,000)
At the end of the year
1,230,008
1,483,491
28
Related party transactions
Remuneration of key management personnel
Key management are considered to be the directors of the company.
Other information
During the year the Company made purchases totalling £31,736 (2023: £307,130) from companies under common directorship.
At the period end £33,651 (2023: £39,918) was owed to these entities.
A further £182,710 (2023: £191,510) was owed to an individual with control over the entity,
During the period, sales totalling £13,587 (2023: £60,528) were made to entities under common control or directorship.
At the period end £156,712 (2023: £153,304) was owed by these entities to the Company.
29
Ultimate controlling party
The company is controlled by the MGH Heald 1993 Settlement.
THE HOTEL FOLK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 29 -
30
Cash generated from operations
2024
2023
£
£
(Loss)/profit after taxation
(253,483)
74,224
Adjustments for:
Taxation charged
99,877
134,385
Finance costs
908,264
577,867
(Gain)/loss on disposal of tangible fixed assets
-
1,193
Depreciation and impairment of tangible fixed assets
878,995
843,394
Other gains and losses
300
-
Movements in working capital:
(Increase)/decrease in stocks
(8,609)
6,057
Decrease/(increase) in debtors
75,261
(136,303)
Increase in creditors
239,115
169,122
Cash generated from operations
1,939,720
1,669,939
31
Analysis of changes in net debt
1 October 2023
Cash flows
30 September 2024
£
£
£
Cash at bank and in hand
280,407
38,127
318,534
Bank overdrafts
(1,205,530)
359,178
(846,352)
(925,123)
397,305
(527,818)
Borrowings excluding overdrafts
(14,281,182)
150,182
(14,131,000)
Lease liabilities
(43,796)
33,941
(9,855)
(15,250,101)
581,428
(14,668,673)
32
Events after the reporting date
Since the balance sheet date, the company has obtained an unsecured loan of £2,000,000 from a director. The loan is interest free and repayable on demand, the cash proceeds were used to repay existing loans payable to the bank. The director has provided a letter of support to the company confirming that they will not seek repayment of the loan unless and until such time as the company has the financial facility and resources to do so.
In connection with this arrangement, the company has entered into a guarantee in respect of obligations of the director to a third party up to a limit of £1,500,000.
These transactions represent non adjusting events after the reporting period under FRS 102. Accordingly, they have not been reflected in the financial statements for the year ended 30 September 2024, but are disclosed here to ensure users are aware of their linked nature and potential impact.
2024-09-302023-10-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.300Mr M G H HealdMrs L J F HealdMr A M H HealdMrs J A WhybrowMr D A ScottMr D A ScottMs J Hill030982132023-10-012024-09-3003098213bus:Director12023-10-012024-09-3003098213bus:Director22023-10-012024-09-3003098213bus:Director32023-10-012024-09-3003098213bus:Director42023-10-012024-09-3003098213bus:CompanySecretaryDirector12023-10-012024-09-3003098213bus:Director52023-10-012024-09-3003098213bus:CompanySecretary12023-10-012024-09-3003098213bus:Director62023-10-012024-09-3003098213bus:RegisteredOffice2023-10-012024-09-30030982132024-09-30030982132022-10-012023-09-3003098213core:RetainedEarningsAccumulatedLosses2022-10-012023-09-3003098213core:RetainedEarningsAccumulatedLosses2023-10-012024-09-30030982132023-09-3003098213core:LandBuildingscore:OwnedOrFreeholdAssets2024-09-3003098213core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-09-3003098213core:PlantMachinery2024-09-3003098213core:MotorVehicles2024-09-3003098213core:LandBuildingscore:OwnedOrFreeholdAssets2023-09-3003098213core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-09-3003098213core:PlantMachinery2023-09-3003098213core:MotorVehicles2023-09-3003098213core:WithinOneYear2024-09-3003098213core:WithinOneYear2023-09-3003098213core:AfterOneYear2024-09-3003098213core:AfterOneYear2023-09-3003098213core:CurrentFinancialInstruments2024-09-3003098213core:CurrentFinancialInstruments2023-09-3003098213core:Non-currentFinancialInstruments2024-09-3003098213core:Non-currentFinancialInstruments2023-09-3003098213core:ShareCapital2024-09-3003098213core:ShareCapital2023-09-3003098213core:SharePremium2024-09-3003098213core:SharePremium2023-09-3003098213core:OtherMiscellaneousReserve2024-09-3003098213core:OtherMiscellaneousReserve2023-09-3003098213core:RetainedEarningsAccumulatedLosses2024-09-3003098213core:RetainedEarningsAccumulatedLosses2023-09-3003098213core:ShareCapital2022-09-3003098213core:SharePremium2022-09-3003098213core:RetainedEarningsAccumulatedLosses2022-09-3003098213core:ShareCapitalOrdinaryShareClass12024-09-3003098213core:ShareCapitalOrdinaryShareClass12023-09-3003098213core:RetainedEarningsAccumulatedLosses2023-09-300309821312023-10-012024-09-300309821312022-10-012023-09-30030982132023-09-30030982132022-09-3003098213core:Goodwill2023-10-012024-09-3003098213core:LandBuildingscore:OwnedOrFreeholdAssets2023-10-012024-09-3003098213core:LandBuildingscore:LongLeaseholdAssets2023-10-012024-09-3003098213core:PlantMachinery2023-10-012024-09-3003098213core:MotorVehicles2023-10-012024-09-3003098213core:UKTax2023-10-012024-09-3003098213core:UKTax2022-10-012023-09-300309821322023-10-012024-09-300309821322022-10-012023-09-3003098213core:LandBuildingscore:OwnedOrFreeholdAssets2023-09-3003098213core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-09-3003098213core:PlantMachinery2023-09-3003098213core:MotorVehicles2023-09-3003098213core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-10-012024-09-3003098213core:Non-currentFinancialInstrumentscore:UnlistedNon-exchangeTraded2024-09-3003098213core:Non-currentFinancialInstrumentscore:UnlistedNon-exchangeTraded2023-09-3003098213core:Subsidiary12023-10-012024-09-3003098213core:Subsidiary112023-10-012024-09-3003098213core:BetweenTwoFiveYears2024-09-3003098213core:BetweenTwoFiveYears2023-09-3003098213bus:OrdinaryShareClass12023-10-012024-09-3003098213bus:OrdinaryShareClass12024-09-3003098213bus:OrdinaryShareClass12023-09-3003098213bus:PrivateLimitedCompanyLtd2023-10-012024-09-3003098213bus:FRS1022023-10-012024-09-3003098213bus:Audited2023-10-012024-09-3003098213bus:FullAccounts2023-10-012024-09-30xbrli:purexbrli:sharesiso4217:GBP