Company registration number 556842 (England and Wales)
SANDBANKS HOTEL LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
SANDBANKS HOTEL LIMITED
COMPANY INFORMATION
Directors
J G J Butterworth
J W E Barcellos
E J Adlem
Secretary
J W E Barcellos
Company number
556842
Registered office
Unit 1, St Stephens Court
15-17 St Stephens Road
Bournemouth
Dorset
BH2 6LA
Auditor
Schofields
Chartered Accountants and Statutory Auditors
Unit 1, St Stephens Court
15-17 St Stephens Road
Bournemouth
Dorset
BH2 6LA
SANDBANKS HOTEL LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Profit and loss account
8
Balance sheet
9
Statement of changes in equity
10
Notes to the financial statements
11 - 22
SANDBANKS HOTEL LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -

The directors present the strategic report for the year ended 31 March 2025.

Review of the business

The company is managed on a unified basis with Arnewood Estates Limited trading as FJB Hotels, together owning and operating three very unique and different award winning hotels located in Sandbanks, Poole.

 

The two companies have arrangements to provide intra group finance facilities to benefit the trading operation.

 

The results for the company are as follows:

 

 

 

2025

2024

2023

 

 

£000

£000

£000

 

 

 

 

 

Turnover

7,383

7,638

10,464

Gross Profit

Gross Profit Margin

 

2,793

37.8%

2,895

37.9%

4,264

40.7%

 

 

While the business showed signs of recovery post-pandemic, occupancy rates and average room rates have since suffered due to the rising costs of living and lack of consumer confidence, impacting consumer spending and travel budgets. Although the company took proactive steps to manage its costs, the impact of rising energy costs, staff wages, and cost inflation remained significant. The hotel's profit margins were squeezed as a result, and while cost-control measures were implemented, they were not enough to fully offset the revenue shortfalls.

 

In measuring the performance of the hotels, the directors undertake a thorough and regular review of the following key performance indicators and comparisons to industry norms:

 

 

Despite challenging market conditions, the highly experienced board have continued to invest in both the hotel facilities and their staff. The company remains committed in providing an outstanding guest experience, and the dedication to all patrons continues to be a major asset.

Principal risks and uncertainties

The Board consider risk assessment, identification of mitigating actions and internal control to be fundamental to the operation of the company. These are summarised as follows:

 

Reputational risk - The company prides itself on providing a first class customer service by delivering exceptional service and quality of surroundings. The company continuously monitors and responds to guest feedback on online platforms such as Trip Advisor.

 

Staffing risk - The company must both attract and retain high quality staff to deliver excellent customer service.

 

Property deterioration - The hotels are constantly being maintained and refreshed to a high standard to provide excellent guest facilities and service. Changes and adaptations to the building and rooms are made in response to market/guest feedback.

 

Health and Safety, Fire and Environmental Health - The company has a separate Health and Safety officer and engages external consultants to ensure that its premises and practices comply with its statutory obligations and provides a safe environment for both guests and staff.

SANDBANKS HOTEL LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -

Liquidity risk- The company manages and monitors cashflow on a day to day basis against a rolling twelve month cashflow forecast to ensure that debts and obligations are met as they fall due.

 

Credit risk - Credit risk on cash balances are minimised by the Board adopting a policy of depositing funds with regulated institutions. Trade debtors are monitored closely and strict credit control procedures adopted to reduce the risk of bad debts arising.

On behalf of the board

J G J Butterworth
Director
22 December 2025
SANDBANKS HOTEL LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -

The directors present their annual report and financial statements for the year ended 31 March 2025.

Principal activities

The principal activity of the company continued to be that of hoteliers.

Results and dividends

The results for the year are set out on page 8.

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:

J G J Butterworth
J W E Barcellos
E J Adlem
Future developments

The directors will continue to maintain and develop the guest offerings, which are at the top end of the market, in unique locations.

Auditor

The auditors, Schofields, will be proposed for re-appointment at the forthcoming Annual General Meeting.

Statement of directors' responsibilities

The directors are responsible for preparing the annual 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:

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.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually 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 auditor is aware of that information.

SANDBANKS HOTEL LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -
Medium-sized companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.

On behalf of the board
J G J Butterworth
Director
22 December 2025
SANDBANKS HOTEL LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SANDBANKS HOTEL LIMITED
- 5 -
Opinion

We have audited the financial statements of Sandbanks Hotel Limited (the 'company') for the year ended 31 March 2025 which comprise the profit and loss account, the balance sheet, the statement of changes in equity 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:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the 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.

Other information

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:

SANDBANKS HOTEL LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SANDBANKS HOTEL LIMITED (CONTINUED)
- 6 -
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:

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.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

An understanding of the legal and regulatory framework the company operates in was obtained through discussions with directors and other management in addition to our general industry and sector experience. The most significant laws and regulations identified, being those that have a direct effect on material amounts and disclosures in the financial statements, are FRS 102, Companies Act 2006 and HM Revenue & Customs (HMRC) Tax Legislation.

 

We also considered other laws and regulations that do not have a direct effect on the financial statements but compliance with which may be fundamental to the company's ability to operate, or to avoid material penalty. These included but were not limited the requirements of the various health and safety regulations, licensing and food hygiene regulations, employment law and money laundering.

Audit procedures were performed to obtain sufficient evidence regarding compliance. These procedures include making enquiries to directors and other management in addition to the inspection of applicable regulatory and legal correspondence. Financial statement disclosures were reviewed and tested to supporting documentation.

 

Enquiries were also made to the directors and other management to assess the company's internal control environment and their policies and procedures on fraud risk. The company's systems and controls were documented, and audit procedures were designed to test these controls. Further, the risk of management override of controls was addressed through testing journal entries and other adjustments for appropriateness. The judgements made in making accounting estimates were assessed for any indication of potential bias, and the business rationale of significant transactions outside the normal course of the business was evaluated.

 

We have properly planned and performed the audit in accordance with auditing standards and all members of the engagement team have the appropriate competence and capabilities to identify or recognise non-compliance with laws and regulations. However, the inherent nature of the audit, and the limited procedures performed, means there is an unavoidable risk that some irregularities may have gone undetected. We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations.

SANDBANKS HOTEL LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SANDBANKS HOTEL LIMITED (CONTINUED)
- 7 -

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.

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 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.

Ian Legg FCCA ACA (Senior Statutory Auditor)
For and on behalf of Schofields, Statutory Auditor
Chartered Accountants
Unit 1, St Stephens Court
15-17 St Stephens Road
Bournemouth
Dorset
BH2 6LA
22 December 2025
SANDBANKS HOTEL LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
2025
2024
Notes
£
£
Turnover
3
7,383,213
7,637,588
Cost of sales
(4,589,861)
(4,742,589)
Gross profit
2,793,352
2,894,999
Administrative expenses
(3,652,896)
(3,512,201)
Other operating income
91,875
28,875
Operating loss
4
(767,669)
(588,327)
Interest receivable and similar income
7
18
22
Interest payable and similar expenses
8
(9,328)
(12,300)
Gain on investments
9
3,654
2,252
Loss before taxation
(773,325)
(598,353)
Tax on loss
10
191,064
149,220
Loss for the financial year
(582,261)
(449,133)
SANDBANKS HOTEL LIMITED
BALANCE SHEET
AS AT 31 MARCH 2025
31 March 2025
- 9 -
2025
2024
Notes
£
£
£
£
Fixed assets
Goodwill
11
10,100
10,100
Tangible assets
12
38,233,542
38,277,129
Investments
13
46,552
42,899
38,290,194
38,330,128
Current assets
Stocks
16
79,535
164,658
Debtors
17
2,173,311
2,455,860
Cash at bank and in hand
70,708
184,705
2,323,554
2,805,223
Creditors: amounts falling due within one year
18
(1,417,534)
(1,431,209)
Net current assets
906,020
1,374,014
Total assets less current liabilities
39,196,214
39,704,142
Creditors: amounts falling due after more than one year
19
(11,825,178)
(11,739,987)
Provisions for liabilities
Deferred tax liability
22
493,465
504,323
(493,465)
(504,323)
Net assets
26,877,571
27,459,832
Capital and reserves
Called up share capital
24
200
200
Revaluation reserve
25
9,936,545
9,936,545
Profit and loss reserves
16,940,826
17,523,087
Total equity
26,877,571
27,459,832

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

The financial statements were approved by the board of directors and authorised for issue on 22 December 2025 and are signed on its behalf by:
J G J Butterworth
J W E Barcellos
Director
Director
Company registration number 556842 (England and Wales)
SANDBANKS HOTEL LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 10 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 April 2023
200
9,936,545
17,972,220
27,908,965
Year ended 31 March 2024:
Loss and total comprehensive income
-
-
(449,133)
(449,133)
Balance at 31 March 2024
200
9,936,545
17,523,087
27,459,832
Year ended 31 March 2025:
Loss and total comprehensive income
-
-
(582,261)
(582,261)
Balance at 31 March 2025
200
9,936,545
16,940,826
26,877,571
SANDBANKS HOTEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 11 -
1
Accounting policies
Company information

Sandbanks Hotel Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 1, St Stephens Court, 15-17 St Stephens Road, Bournemouth, Dorset, BH2 6LA.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

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 the revaluation of certain financial instruments at fair value. The principal accounting policies adopted are set out below.

This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:

 

The company has taken advantage of the exemption under section 400 of the Companies Act 2006 not to prepare consolidated accounts. The financial statements present information about the company as an individual entity and not about its group.

 

Sandbanks Hotel Limited is a wholly owned subsidiary of FJB Hotels Limited and the results of Sandbanks Hotel Limited are included in the consolidated financial statements of FJB Hotels Limited, Unit 1 St Stephens Court, 15-17 St Stephens Road, Bournemouth, BH2 6LA.

The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover represents the provision of hotel and related services, including rental income. It is recognised when economic benefits flow to the company and the turnover can be reliably measured. It is measured as the fair value of the consideration received or receivable, excluding value added tax and other sales taxes.

SANDBANKS HOTEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 12 -
1.4
Intangible fixed assets - goodwill

Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses. Goodwill is not amortised because the Directors feel that its fixed goodwill attaches to the freehold property.

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.

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:

Freehold land and buildings
carried at historical cost (see below)
Fixtures and fittings
at variable rates on 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.

Freehold land and buildings are carried at historical cost and are not depreciated. The directors are of the opinion that the useful lives of these assets are sufficiently long and residual value so high that their value is not diminished by time and that the aggregate residual value is greater than their respective book values.

1.6
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.

1.7
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing stock to its present location and condition. Cost is calculated using the first-in, first-out formula. Provision is made for damaged, obsolete and slow-moving stock where appropriate.

1.8
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.

1.9
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 balance sheet 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.

SANDBANKS HOTEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 13 -
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.

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.

 

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.

1.10
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

SANDBANKS HOTEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 14 -
1.11
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.

1.12
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.13
Leases
As lessee

Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever s the shorter.

 

The interest element of these obligations is charged to the profit or loss over the relevant period. The capital element of the future payments is treated as a liability.

 

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.

SANDBANKS HOTEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 15 -
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.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Useful economic lives of tangible assets

The annual depreciation charge for tangible assets is sensitive to changes in the estimated useful economic lives and residual values of the assets. The useful economic lives and residual values are re-assessed annually. They are amended when necessary to reflect current estimates, based on technological advancements, future investments, economic utilisation and the physical condition of the assets.

Carrying value of tangible assets

Tangible assets are assessed at each reporting date to determine whether there is any indication of impairment by reference to the fair values of assets held. Where there is an indication that an asset may be impaired, the carrying value is tested for impairment. An impairment loss is recognised for the amount by which the asset's carrying value exceeds its recoverable amount. The recoverable amount is the higher of an asset's fair value less costs to sell and its value in use.

Freehold property

Freehold land and buildings are carried at historical cost and are not depreciated. The nature of the hotel trade and the company's policy of a high level of maintenance, refurbishment and upgrading ensures the premises are maintained to a very high standard of repair to protect the trade. The directors are of the opinion that the useful lives of these assets are sufficiently long and residual value so high that their value is not diminished by time and that the aggregate residual value is greater than their respective book values.

3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Hotel and related services
7,383,213
7,637,588
2025
2024
£
£
Other revenue
Dividends received
18
22
SANDBANKS HOTEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 16 -
4
Operating loss
2025
2024
Operating loss for the year is stated after charging:
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
16,250
17,250
Depreciation of owned tangible fixed assets
89,363
47,376
(Profit)/loss on disposal of tangible fixed assets
-
17,900
5
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2025
2024
Number
Number
Hotels
134
153
Management and marketing
22
27
Total
156
180

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
3,332,740
3,458,852
Social security costs
239,348
273,321
Pension costs
46,525
55,779
3,618,613
3,787,952
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
146,883
130,431
Company pension contributions to defined contribution schemes
1,323
866
148,206
131,297

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 1 (2024 - 1).

SANDBANKS HOTEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 17 -
7
Interest receivable and similar income
2025
2024
£
£
Other income from investments
Dividends received
18
22
8
Interest payable and similar expenses
2025
2024
£
£
Interest on finance leases and hire purchase contracts
4,537
8,899
Other interest
4,791
3,401
9,328
12,300
9
Gain on investments
2025
2024
£
£
Changes in the fair value of listed investments
3,654
2,252
10
Taxation
2025
2024
£
£
Deferred tax
Origination and reversal of timing differences
(10,858)
1,958
Tax losses carried forward
(180,206)
(151,178)
Total deferred tax
(191,064)
(149,220)

The actual credit for the year can be reconciled to the expected credit for the year based on the profit or loss and the standard rate of tax as follows:

2025
2024
£
£
Loss before taxation
(773,325)
(598,353)
Expected tax credit based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
(193,331)
(149,588)
Tax effect of expenses that are not deductible in determining taxable profit
2,273
142
Tax effect of income not taxable in determining taxable profit
(6)
(6)
Losses surrendered to group at differing tax rates
-
0
232
Taxation credit for the year
(191,064)
(149,220)
SANDBANKS HOTEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 18 -
11
Intangible fixed assets
Goodwill
£
Cost
At 1 April 2024 and 31 March 2025
10,100
Amortisation and impairment
At 1 April 2024 and 31 March 2025
-
0
Carrying amount
At 31 March 2025
10,100
At 31 March 2024
10,100

Goodwill is not amortised because the Directors feel that its fixed goodwill attaches to the freehold property.

12
Tangible fixed assets
Freehold land and buildings
Fixtures and fittings
Total
£
£
£
Cost
At 1 April 2024
37,798,007
4,346,772
42,144,779
Additions
28,885
16,891
45,776
At 31 March 2025
37,826,892
4,363,663
42,190,555
Depreciation and impairment
At 1 April 2024
-
0
3,867,650
3,867,650
Depreciation charged in the year
-
0
89,363
89,363
At 31 March 2025
-
0
3,957,013
3,957,013
Carrying amount
At 31 March 2025
37,826,892
406,650
38,233,542
At 31 March 2024
37,798,007
479,122
38,277,129

The net book value of tangible fixed assets includes £79,038 (2024 - £92,986) in respect of assets held under hire purchase contracts.

SANDBANKS HOTEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 19 -
13
Fixed asset investments
2025
2024
Notes
£
£
Investments in subsidiaries
14
4,698
4,698
Listed investments
41,854
38,201
46,552
42,899
Listed investments carrying amount
41,854
38,201
Movements in fixed asset investments
Shares in subsidiaries
Other investments
Total
£
£
£
Cost or valuation
At 1 April 2024
4,698
38,201
42,899
Valuation changes
-
3,653
3,653
At 31 March 2025
4,698
41,854
46,552
Carrying amount
At 31 March 2025
4,698
41,854
46,552
At 31 March 2024
4,698
38,201
42,899
14
Subsidiaries

Details of the company's subsidiaries at 31 March 2025 are as follows:

Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Grosvenor Marine Service Limited
Unit 1 St Stephens Court, 15-17 St Stephens Road, Bournemouth, BH2 6LA
Sailing and watersports
Ordinary
100.00
FJB Hotels (Majorca) Limited
As above
Dormant
Ordinary
100.00
Kilburn Varieties Limited
As above
Dormant
Ordinary
98.00
Norfolk Hotel (Richmond Hill) Limited
As above
Dormant
Ordinary
89.90
15
Financial instruments
2025
2024
£
£
Carrying amount of financial assets include:
Instruments measured at fair value through profit or loss
41,854
38,201
SANDBANKS HOTEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 20 -
16
Stocks
2025
2024
£
£
Raw materials and consumables
79,535
164,658
17
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
37,448
24,659
Prepayments and accrued income
269,502
245,046
306,950
269,705
2025
2024
Amounts falling due after more than one year:
£
£
Amounts owed by group undertakings
1,866,361
2,186,155
Total debtors
2,173,311
2,455,860
18
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Obligations under finance leases
21
31,626
28,683
Trade creditors
246,409
133,882
Amounts owed to group undertakings
324,675
333,135
Taxation and social security
72,456
128,730
Other creditors
345,564
371,168
Accruals and deferred income
396,804
435,611
1,417,534
1,431,209
19
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Obligations under finance leases
21
-
0
31,626
Other borrowings
20
11,825,178
11,708,361
11,825,178
11,739,987
SANDBANKS HOTEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 21 -
20
Loans and overdrafts
2025
2024
£
£
Amounts owed to group undertakings
11,825,178
11,708,361
Payable after one year
11,825,178
11,708,361
21
Hire purchase and finance lease obligations
2025
2024
Future minimum lease payments due under hire purchase and finance leases:
£
£
Within one year
31,626
28,683
In two to five years
-
0
31,626
31,626
60,309
22
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
Assets
Assets
2025
2024
2025
2024
Balances:
£
£
£
£
Accelerated capital allowances
486,523
498,294
-
-
Revaluations
6,942
6,029
-
-
493,465
504,323
-
-
23
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
46,525
55,779

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
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
200
200
200
200
SANDBANKS HOTEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
24
Share capital
(Continued)
- 22 -
25
Revaluation reserve

The non-distributable revaluation reserve represents the cumulative effect of revaluations of freehold properties to their fair value.

26
Financial commitments, guarantees and contingent liabilities

The company has provided a guarantee in respect of bank loans held in parent company FJB Hotels Limited and fellow subsidiary company Arnewood Estates Limited. As at 31 March 2025 the outstanding bank loan balances in these companies amounted to £5,851,692 (2024 - £5,947,203).

27
Operating lease commitments

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2025
2024
£
£
Within 1 year
41,516
25,451
28
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

Amouts due to related party
2025
2024
£
£
Entities over which the entity has control, joint control or significant influence
114,158
114,158
Other related parties
22,463
22,463
29
Ultimate controlling party

The parent company is FJB Hotels Limited whose registered office is Unit 1 St Stephens Court, 15-17 St Stephens Road, Bournemouth, BH2 6LA.

2025-03-312024-04-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.300J G J ButterworthE J AdlemE J AdlemJ W E Barcellos5568422024-04-012025-03-31556842bus:Director12024-04-012025-03-31556842bus:CompanySecretaryDirector12024-04-012025-03-31556842bus:Director22024-04-012025-03-31556842bus:CompanySecretary12024-04-012025-03-31556842bus:Director32024-04-012025-03-31556842bus:RegisteredOffice2024-04-012025-03-315568422025-03-315568422023-04-012024-03-31556842core:RetainedEarningsAccumulatedLosses2023-04-012024-03-31556842core:RetainedEarningsAccumulatedLosses2024-04-012025-03-31556842core:Goodwill2025-03-31556842core:Goodwill2024-03-315568422024-03-31556842core:LandBuildingscore:OwnedOrFreeholdAssets2025-03-31556842core:FurnitureFittings2025-03-31556842core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-31556842core:FurnitureFittings2024-03-31556842core:WithinOneYear2025-03-31556842core:WithinOneYear2024-03-31556842core:AfterOneYear2025-03-31556842core:AfterOneYear2024-03-31556842core:CurrentFinancialInstruments2025-03-31556842core:CurrentFinancialInstruments2024-03-31556842core:Non-currentFinancialInstruments2025-03-31556842core:Non-currentFinancialInstruments2024-03-31556842core:ShareCapital2025-03-31556842core:ShareCapital2024-03-31556842core:RevaluationReserve2025-03-31556842core:RevaluationReserve2024-03-31556842core:RetainedEarningsAccumulatedLosses2025-03-31556842core:RetainedEarningsAccumulatedLosses2024-03-31556842core:ShareCapital2023-03-31556842core:RevaluationReserve2023-03-31556842core:RetainedEarningsAccumulatedLosses2023-03-31556842core:ShareCapitalOrdinaryShareClass12025-03-31556842core:ShareCapitalOrdinaryShareClass12024-03-31556842core:Goodwill2024-04-012025-03-31556842core:LandBuildingscore:OwnedOrFreeholdAssets2024-04-012025-03-31556842core:FurnitureFittings2024-04-012025-03-3155684212024-04-012025-03-3155684212023-04-012024-03-31556842core:UKTax2024-04-012025-03-31556842core:UKTax2023-04-012024-03-31556842core:Goodwill2024-03-31556842core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-31556842core:FurnitureFittings2024-03-315568422024-03-31556842core:Non-currentFinancialInstrumentscore:UnlistedNon-exchangeTraded2025-03-31556842core:Non-currentFinancialInstrumentscore:UnlistedNon-exchangeTraded2024-03-31556842core:Non-currentFinancialInstrumentscore:ListedExchangeTraded2025-03-31556842core:Non-currentFinancialInstrumentscore:ListedExchangeTraded2024-03-31556842core:Subsidiary12024-04-012025-03-31556842core:Subsidiary22024-04-012025-03-31556842core:Subsidiary32024-04-012025-03-31556842core:Subsidiary42024-04-012025-03-31556842core:Subsidiary112024-04-012025-03-31556842core:Subsidiary222024-04-012025-03-31556842core:Subsidiary332024-04-012025-03-31556842core:Subsidiary442024-04-012025-03-31556842core:BetweenTwoFiveYears2025-03-31556842core:BetweenTwoFiveYears2024-03-31556842bus:OrdinaryShareClass12024-04-012025-03-31556842bus:OrdinaryShareClass12025-03-31556842bus:OrdinaryShareClass12024-03-31556842bus:PrivateLimitedCompanyLtd2024-04-012025-03-31556842bus:FRS1022024-04-012025-03-31556842bus:Audited2024-04-012025-03-31556842bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP