Company registration number 9709340 (England and Wales)
FJB HOTELS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
FJB HOTELS LIMITED
COMPANY INFORMATION
Directors
J G J Butterworth
J W E Barcellos
Company number
9709340
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
FJB HOTELS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Group statement of comprehensive income
8
Group balance sheet
9
Company balance sheet
10
Group statement of changes in equity
11
Company statement of changes in equity
12
Group statement of cash flows
13
Notes to the financial statements
14 - 31
FJB HOTELS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -

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

Principal activities

The group has two divisions, hotels and property investment.

Review of the business

The group structure represents a parent company with wholly owned subsidiaries. The principal trading activity being the hotel and hospitality division which is conducted through the subsidiaries, and the property investment being conducted by the holding company.

 

Group turnover

The hotels and related services turnover £7.7m (2024 - £7.9m) and the property rents receivable totalled £978k (2024 - £984k).

 

Review of hotel business

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 group 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:

 

- RevPAR (Revenue achieved per available room);

- Accommodation, food and beverage sales and gross profit achieved;

- Staff and other costs compared to total turnover.

 

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

Review of property investment business

The property rental business continues to perform well, with additional rental income generated from the long-term rental of one of the group's hotels. The board continue to seek to achieve long term returns with sound tenant covenants.

Principal risks and uncertainties

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

 

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

 

Staffing risk - The group 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.

FJB HOTELS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -

Health and Safety, Fire and Environmental Health - The group 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.

 

UK economic conditions - The level of guest demand is dictated by business sector confidence and consumer spending power. Operations and pricing are adjusted accordingly.

 

Financial risks - These principally reflect liquidity, credit and interest rate risks.

 

Liquidity risk - The group 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.

 

Interest rate risk - The group is exposed to interest rate risk on its loan debt. The Board monitors cashflow and interest rates carefully to ensure that the company can continue to meet the debt obligation as it falls due for payment.

Other information and explanations

Fixed asset changes are reported in the notes. The directors consider that the market value of the group's land and buildings is greater than the net book value, but in the absence of a professional valuation, the directors are unable to report upon this further.

On behalf of the board

J G J Butterworth
Director
22 December 2025
FJB HOTELS 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.

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 further 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
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 group and company, and of the profit or loss of the group 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 group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and 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 group and 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 auditor of the company 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 auditor of the company is aware of that information.

Medium-sized companies exemption

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

FJB HOTELS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -
On behalf of the board
J G J Butterworth
Director
22 December 2025
FJB HOTELS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF FJB HOTELS LIMITED
- 5 -
Opinion

We have audited the financial statements of FJB Hotels Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 March 2025 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group 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:

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 group and parent 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 group's and parent 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:

FJB HOTELS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF FJB HOTELS LIMITED
- 6 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and their 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 parent 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 parent 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.

FJB HOTELS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF FJB HOTELS LIMITED
- 7 -

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.

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
FJB HOTELS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
2025
2024
Notes
£
£
Turnover
3
8,651,966
8,922,229
Cost of sales
(4,624,283)
(4,773,736)
Gross profit
4,027,683
4,148,493
Administrative expenses
(3,797,547)
(3,707,979)
Other operating income
64,642
7,366
Operating profit
4
294,778
447,880
Interest receivable and similar income
8
13,728
11,738
Interest payable and similar expenses
9
(449,655)
(442,696)
Gain on investments
10
3,887
1,058
(Loss)/profit before taxation
(137,262)
17,980
Tax on (loss)/profit
11
11,648
(1,495)
(Loss)/profit for the financial year
29
(125,614)
16,485
FJB HOTELS LIMITED
GROUP BALANCE SHEET
AS AT 31 MARCH 2025
31 March 2025
- 9 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
13
32,097,953
32,146,518
Investment property
14
7,956,813
7,956,813
Investments
15
42,840
38,954
40,097,606
40,142,285
Current assets
Stocks
18
79,535
164,658
Debtors
19
3,981,932
4,083,042
Cash at bank and in hand
288,121
351,456
4,349,588
4,599,156
Creditors: amounts falling due within one year
20
(2,352,778)
(2,375,583)
Net current assets
1,996,810
2,223,573
Total assets less current liabilities
42,094,416
42,365,858
Creditors: amounts falling due after more than one year
21
(5,747,603)
(5,881,783)
Provisions for liabilities
Deferred tax liability
24
498,370
510,018
(498,370)
(510,018)
Net assets
35,848,443
35,974,057
Capital and reserves
Called up share capital
26
20,200
20,200
Share premium account
27
29,488,520
29,488,520
Revaluation reserve
28
384,782
384,782
Profit and loss reserves
29
5,954,941
6,080,555
Total equity
35,848,443
35,974,057

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

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:
22 December 2025
J G J Butterworth
J W E Barcellos
Director
Director
Company registration number 9709340 (England and Wales)
FJB HOTELS LIMITED
COMPANY BALANCE SHEET
AS AT 31 MARCH 2025
31 March 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investment property
14
7,956,813
7,956,813
Investments
15
29,508,722
29,508,722
37,465,535
37,465,535
Current assets
Debtors
19
239,471
275,617
Creditors: amounts falling due within one year
20
(414,813)
(420,010)
Net current liabilities
(175,342)
(144,393)
Total assets less current liabilities
37,290,193
37,321,142
Creditors: amounts falling due after more than one year
21
(6,140,095)
(6,726,351)
Net assets
31,150,098
30,594,791
Capital and reserves
Called up share capital
26
20,200
20,200
Share premium account
27
29,488,520
29,488,520
Profit and loss reserves
29
1,641,378
1,086,071
Total equity
31,150,098
30,594,791

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £555,306 (2024 - £519,250 profit).

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:
22 December 2025
J G J Butterworth
J W E Barcellos
Director
Director
Company registration number 9709340 (England and Wales)
FJB HOTELS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 11 -
Share capital
Share premium account
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 April 2023
20,200
29,488,520
384,782
6,114,070
36,007,572
Year ended 31 March 2024:
Profit and total comprehensive income
-
-
-
16,485
16,485
Dividends
12
-
-
-
(50,000)
(50,000)
Balance at 31 March 2024
20,200
29,488,520
384,782
6,080,555
35,974,057
Year ended 31 March 2025:
Loss and total comprehensive income
-
-
-
(125,614)
(125,614)
Balance at 31 March 2025
20,200
29,488,520
384,782
5,954,941
35,848,443
FJB HOTELS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 12 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 April 2023
20,200
29,488,520
616,821
30,125,541
Year ended 31 March 2024:
Profit and total comprehensive income for the year
-
-
519,250
519,250
Dividends
12
-
-
(50,000)
(50,000)
Balance at 31 March 2024
20,200
29,488,520
1,086,071
30,594,791
Year ended 31 March 2025:
Profit and total comprehensive income
-
-
555,307
555,307
Balance at 31 March 2025
20,200
29,488,520
1,641,378
31,150,098
FJB HOTELS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 13 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
34
587,205
146,019
Interest paid
(449,655)
(442,696)
Income taxes paid
(146,280)
(303,017)
Net cash outflow from operating activities
(8,730)
(599,694)
Investing activities
Purchase of tangible fixed assets
(45,776)
(296,559)
Proceeds from disposal of tangible fixed assets
-
24,500
Interest received
13,710
11,716
Dividends received
18
22
Net cash used in investing activities
(32,048)
(260,321)
Financing activities
Repayment of borrowings
101,635
150,068
Repayment of bank loans
(95,509)
(52,797)
Payment of finance leases obligations
(28,683)
(59,409)
Dividends paid to equity shareholders
-
0
(50,000)
Net cash used in financing activities
(22,557)
(12,138)
Net decrease in cash and cash equivalents
(63,335)
(872,153)
Cash and cash equivalents at beginning of year
351,456
1,223,609
Cash and cash equivalents at end of year
288,121
351,456

The notes on pages 14 to 31 form part of these financial statements.

FJB HOTELS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 14 -
1
Accounting policies
Company information

FJB Hotels Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is .

 

The group consists of FJB Hotels Limited and all of its subsidiaries.

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 investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Business combinations

In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill.

1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company FJB Hotels Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.

 

All financial statements are made up to 31 March 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.

 

Transactions between group entities which have been eliminated on consolidation are not disclosed within the financial statements.

1.4
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the group 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.

1.5
Turnover

Turnover represents the provision of hotel and related services, including rental income. It is recognised when economic benefits flow to the group 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.

FJB HOTELS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 15 -
1.6
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
no depreciation (see below)
Furniture, fixtures and equipment
at varying rates on reducing balances

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 recognised in the profit and loss account.

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.

1.7
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.

 

1.8
Fixed asset investments

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

1.9
Impairment of fixed assets

At each reporting period end date, the group 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.

 

The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.

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.

FJB HOTELS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 16 -

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.

1.10
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

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.

1.11
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.

1.12
Financial instruments

The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and 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.

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 group 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.

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 group after deducting all of its liabilities.

FJB HOTELS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 17 -
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.

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 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 group’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 if, and only if, there is 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.

FJB HOTELS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 18 -
1.16
Leases

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.

1.17
Foreign exchange

Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

FJB HOTELS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 19 -
2
Judgements and key sources of estimation uncertainty

In the application of the group’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 group'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.

Investment property

Investment property is carried at fair value determined annually by the directors. There is inevitably a degree of judgement involved in a valuation in respect of the factors applied including estimated rental values, trends in trading or identifying comparable property which could only be reliably tested by a sale on the open market.

3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Hotel and related services
7,674,445
7,937,964
Property rentals
977,521
984,265
8,651,966
8,922,229
FJB HOTELS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
3
Turnover and other revenue
(Continued)
- 20 -
2025
2024
£
£
Other revenue
Interest income
13,710
11,716
Dividends received
18
22
Sundry receipts
-
7,366
4
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging:
Depreciation of owned tangible fixed assets
80,393
37,591
Depreciation of tangible fixed assets held under finance leases
13,948
16,409
(Profit)/loss on disposal of tangible fixed assets
-
17,900
5
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
16,800
16,800
Audit of the financial statements of the company's subsidiaries
24,960
25,900
41,760
42,700
6
Employees

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

Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
Hotels and related activities
146
164
-
-
Management and marketing
20
25
-
-
Property rentals
2
2
-
-
Total
168
191
0
0
FJB HOTELS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
6
Employees
(Continued)
- 21 -

Their aggregate remuneration comprised:

Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
3,520,607
3,648,935
-
0
-
0
Social security costs
248,563
281,071
-
-
Pension costs
48,423
57,786
-
0
-
0
3,817,593
3,987,792
-
0
-
0
7
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
269,088
251,250

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

8
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
13,710
11,716
Other income from investments
Dividends received
18
22
Total income
13,728
11,738
9
Interest payable and similar expenses
2025
2024
£
£
Interest on bank overdrafts and loans
425,468
422,976
Interest on finance leases and hire purchase contracts
4,537
8,899
Exchange differences on financing transactions
5,192
-
0
Other interest
14,458
10,821
Total finance costs
449,655
442,696
10
Gain on investments
2025
2024
£
£
Changes in the fair value of listed investments
3,887
1,058
FJB HOTELS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 22 -
11
Taxation
2025
2024
£
£
Deferred tax
Origination and reversal of timing differences
(11,648)
1,495

The actual (credit)/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:

2025
2024
£
£
(Loss)/profit before taxation
(137,262)
17,980
Expected tax (credit)/charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
(34,316)
4,495
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
(4,041)
(2,935)
Permanent capital allowances in excess of depreciation
24,436
(7,477)
Losses carried forward/(utilised)
-
0
7,270
Taxation (credit)/charge
(11,648)
1,495

UK corporation tax has been charged at 25% (2024- 25%). Deferred tax has been charged at 25% (2024 - 25%).

12
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Final paid
-
50,000
FJB HOTELS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 23 -
13
Tangible fixed assets
Group
Freehold land and buildings
Furniture, fixtures and equipment
Total
£
£
£
Cost
At 1 April 2024
31,654,463
1,507,177
33,161,640
Additions
28,885
16,891
45,776
At 31 March 2025
31,683,348
1,524,068
33,207,416
Depreciation and impairment
At 1 April 2024
-
0
1,015,122
1,015,122
Depreciation charged in the year
-
0
94,341
94,341
At 31 March 2025
-
0
1,109,463
1,109,463
Carrying amount
At 31 March 2025
31,683,348
414,605
32,097,953
At 31 March 2024
31,654,463
492,055
32,146,518
The company had no tangible fixed assets at 31 March 2025 or 31 March 2024.

The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.

Group
Company
2025
2024
2025
2024
£
£
£
£
Plant and equipment
79,038
92,986
-
0
-
0
14
Investment property
Group
Company
2025
2025
£
£
Fair value
At 1 April 2024 and 31 March 2025
7,956,813
7,956,813

The fair value of the investment property has been arrived at on the basis of a valuation carried out at 31 March 2025 by the directors. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

FJB HOTELS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
14
Investment property
(Continued)
- 24 -
If investment properties were stated on an historical cost basis rather than a fair value basis, the amounts would have been included as follows:
Group
Company
2025
2024
2025
2024
£
£
£
£
Cost
8,995,429
8,995,429
8,995,429
8,995,429
Accumulated depreciation
-
-
-
-
Carrying amount
8,995,429
8,995,429
8,995,429
8,995,429
15
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
16
-
0
-
0
29,508,722
29,508,722
Investments in associates
262
262
-
0
-
0
Listed investments
42,578
38,692
-
0
-
0
42,840
38,954
29,508,722
29,508,722
Fixed asset investments revalued
Movements in fixed asset investments
Group
Shares in associates
Other investments
Total
£
£
£
Cost or valuation
At 1 April 2024
262
38,692
38,954
Valuation changes
-
3,886
3,886
At 31 March 2025
262
42,578
42,840
Carrying amount
At 31 March 2025
262
42,578
42,840
At 31 March 2024
262
38,692
38,954
FJB HOTELS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
15
Fixed asset investments
(Continued)
- 25 -
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 April 2024 and 31 March 2025
29,508,722
Carrying amount
At 31 March 2025
29,508,722
At 31 March 2024
29,508,722
16
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
Arnewood Estates Limited
Unit 1 Stephens Court, 15-17 St Stephens Road, Bournemouth, BH2 6LA
Property Investment
Ordinary
100.00
Arnewood Property Investments Limited *
As above
Dormant
Ordinary
100.00
Arnewood Estates (Management) Limited *
As above
Dormant
Ordinary
100.00
Solent Leisure Limited *
As above
Dormant
Ordinary
100.00
Repertory Theatrical Productions Limited *
As above
Dormant
Ordinary
100.00
New Hippodrome (Southampton) Limited *
As above
Dormant
Ordinary
100.00
FJB Theatres (Grimsby) Limited *
As above
Dormant
Ordinary
100.00
Astoria Casino (Bournemouth) Limited *
As above
Dormant
Ordinary
100.00
Brownsea Haven Properties Limited *
As above
Dormant
Ordinary
100.00
Brownsea Haven Wholesale Limited **
As above
Dormant
Ordinary
99.99
Sandbanks Hotel Limited
As above
Hotelier
Ordinary
100.00
Grosvenor Marine Services Limited ***
As above
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
Harbour Heights (Sandbanks) Limited
As above
Dormant
Ordinary
100.00
Haven Hotel (Sandbanks) Limited
As above
Dormant
Ordinary
100.00
FJB HOTELS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
16
Subsidiaries
(Continued)
- 26 -

* Indirect ownership through Arnewood Estates Limited

** Indirect ownership through Brownsea Haven Properties Limited

*** Indirect ownership through Sandbanks Hotel Limited.

17
Financial instruments
Group
Company
2025
2024
2025
2024
£
£
£
£
Carrying amount of financial assets include:
Instruments measured at fair value through profit or loss
41,854
38,201
-
-
18
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Raw materials and consumables
79,535
164,658
-
-
19
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
175,602
212,730
138,117
188,034
Corporation tax recoverable
57,613
28,933
-
0
-
0
Other debtors
2,554,581
2,626,402
13,158
-
0
Prepayments and accrued income
390,804
382,965
88,196
87,583
3,178,600
3,251,030
239,471
275,617
Amounts falling due after more than one year:
Corporation tax recoverable
803,332
832,012
-
0
-
0
Total debtors
3,981,932
4,083,042
239,471
275,617
FJB HOTELS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 27 -
20
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans
22
104,091
97,046
47,862
44,641
Obligations under finance leases
23
31,626
28,683
-
0
-
0
Trade creditors
891,164
588,988
159,892
32,046
Corporation tax payable
-
0
146,280
-
0
2,525
Other taxation and social security
263,891
243,131
-
-
Other creditors
542,707
573,825
130,354
133,648
Accruals and deferred income
519,299
697,630
76,705
207,150
2,352,778
2,375,583
414,813
420,010
21
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
22
5,747,603
5,850,157
2,643,916
2,691,072
Obligations under finance leases
23
-
0
31,626
-
0
-
0
Other borrowings
22
-
-
0
3,496,179
4,035,279
5,747,603
5,881,783
6,140,095
6,726,351
Amounts included above which fall due after five years are as follows:
Payable by instalments
5,249,143
5,385,415
2,414,710
2,477,291
22
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank loans
5,851,694
5,947,203
2,691,778
2,735,713
Loans from group undertakings
-
0
-
0
3,496,179
4,035,279
5,851,694
5,947,203
6,187,957
6,770,992
Payable within one year
104,091
97,046
47,862
44,641
Payable after one year
5,747,603
5,850,157
6,140,095
6,726,351

The bank loans are secured by way of legal charges over the group's freehold and investment property.

The bank loan creditor represents a fixed term bank loan maturing in March 2048, with a market rate of interest linked to the Bank of England base rate.

FJB HOTELS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 28 -
23
Hire purchase and finance lease obligations
Group
Company
2025
2024
2025
2024
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
31,626
28,683
-
0
-
0
In two to five years
-
0
31,626
-
0
-
0
31,626
60,309
-
-
24
Deferred taxation

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

Liabilities
Liabilities
2025
2024
Group
£
£
Accelerated capital allowances
491,428
503,989
Revaluations
6,942
6,029
498,370
510,018
The company has no deferred tax assets or liabilities.
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 April 2024
510,018
-
Credit to profit or loss
(11,648)
-
Liability at 31 March 2025
498,370
-
25
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
48,423
57,786

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

FJB HOTELS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 29 -
26
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
200
200
200
200
Ordinary A of £1 each
15,200
15,200
15,200
15,200
Ordinary B of £1 each
4,800
4,800
4,800
4,800
20,200
20,200
20,200
20,200

Ordinary shares

Only in relation to Sandbanks Hotel Limited (Company No 00556842)

 

1. All rights attached and each share is entitled to one vote in any circumstances

2. Each share is entitled pari passu to dividend payments or any other distribution arising from the income and assets of Sandbanks Hotel Limited

3. Each share is entitled pari passu to participate in a distribution arising from a winding up in relation to the income and assets of the Sandbanks Hotel Limited

 

 

Ordinary A shares

Only in relation to Arnewood Estates Limited (Company No 00540712)

 

1. Special voting rights for the creation of new shares, alterations of the articles and issuing of additional 'B' shares

2. The 'A' shares entitled to a fixed cumulative preference dividend of £50,000 per annum.

3. The 'A' shares entitled to any unpaid cumulative preferential dividends on distribution but no right to returns of capital in winding up of Arnewood Estates Limited

 

 

Ordinary B shares

Only in relation to Arnewood Estates Limited ( Company No 00540712)

 

1. Subject to the 'A' shares rights each 'B' share entitled to vote in any circumstances

2. Subject to the 'A' shares rights each 'B' share to rank pari passu with the 'A' shares for any dividend payments

3. Subject to the 'A' shares rights each 'B' share entitled to participate in a distribution on a winding up in relation to the income and assets of Arnewood Estates Limited

27
Share premium account
Group
Company
2025
2024
2025
2024
£
£
£
£
At the beginning and end of the year
29,488,520
29,488,520
29,488,520
29,488,520

The share premium account represents the premium arising on the issue of shares net of issue costs.

FJB HOTELS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 30 -
28
Revaluation reserve
Group
Company
2025
2024
2025
2024
£
£
£
£
At the beginning and end of the year
384,782
384,782
-
0
-

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

29
Profit and loss reserves
Group
Company
2025
2024
2025
2024
£
£
£
£
At the beginning of the year
6,080,555
6,114,070
1,086,071
616,821
Profit/(loss) for the year
(125,614)
16,485
555,307
519,250
Dividends
-
(50,000)
-
(50,000)
At the end of the year
5,954,941
6,080,555
1,641,378
1,086,071
30
Operating lease commitments

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

Group
Company
2025
2024
2025
2024
£
£
£
£
Within one year
41,516
25,451
-
-
41,516
25,451
-
-
31
Events after the reporting date

Subsequent to the year end, the company disposed of investment property for £2.2m below the property’s fair value at the reporting date. This is a non-adjusting post-balance sheet event and accordingly no adjustment has been made to the financial statements.

32
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2025
2024
£
£
Aggregate compensation
269,088
251,250
FJB HOTELS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
32
Related party transactions
(Continued)
- 31 -
Transactions with related parties
33
Directors' transactions

The following advances and credits to a director subsisted during the year:

Description
% Rate
Opening balance
Amounts repaid
Closing balance
£
£
£
J G J Butterworth -
-
2,614,468
(84,979)
2,529,489
2,614,468
(84,979)
2,529,489
34
Cash generated from group operations
2025
2024
£
£
(Loss)/profit after taxation
(125,614)
16,485
Adjustments for:
Taxation (credited)/charged
(11,648)
1,495
Finance costs
449,655
442,696
Investment income
(13,728)
(11,738)
(Gain)/loss on disposal of tangible fixed assets
-
17,900
(Gain)/loss on revaluation of listed investements
(3,887)
(1,058)
Depreciation and impairment of tangible fixed assets
94,341
54,000
Movements in working capital:
Decrease in stocks
85,123
19,345
Increase in debtors
(524)
(119,667)
Increase/(decrease) in creditors
113,487
(273,439)
Cash generated from operations
587,205
146,019
35
Analysis of changes in net debt - group
1 April 2024
Cash flows
31 March 2025
£
£
£
Cash at bank and in hand
351,456
(63,335)
288,121
Borrowings excluding overdrafts
(5,947,203)
95,511
(5,851,692)
Obligations under finance leases
(60,309)
28,683
(31,626)
(5,656,056)
60,859
(5,595,197)
2025-03-312024-04-01falsefalseCCH SoftwareCCH Accounts Production 2025.300J G J ButterworthJ W E Barcellosfalse9709340bus:Consolidated2024-04-012025-03-3197093402024-04-012025-03-319709340bus:Director12024-04-012025-03-319709340bus:Director22024-04-012025-03-319709340bus:RegisteredOffice2024-04-012025-03-3197093402025-03-319709340bus:Consolidated2025-03-319709340bus:Consolidated2023-04-012024-03-3197093402023-04-012024-03-319709340bus:Consolidated2024-03-319709340core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-03-319709340core:FurnitureFittingsbus:Consolidated2025-03-319709340core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-03-319709340core:FurnitureFittingsbus:Consolidated2024-03-3197093402024-03-319709340core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-03-319709340core:CurrentFinancialInstrumentsbus:Consolidated2024-03-319709340core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-03-319709340core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-03-319709340core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-03-319709340core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-319709340core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-319709340core:Non-currentFinancialInstrumentscore:AfterOneYear2025-03-319709340core:Non-currentFinancialInstrumentscore:AfterOneYear2024-03-319709340core:CurrentFinancialInstruments2025-03-319709340core:CurrentFinancialInstruments2024-03-319709340core:ShareCapitalbus:Consolidated2025-03-319709340core:ShareCapitalbus:Consolidated2024-03-319709340core:SharePremiumbus:Consolidated2025-03-319709340core:SharePremiumbus:Consolidated2024-03-319709340core:RevaluationReservebus:Consolidated2025-03-319709340core:RevaluationReservebus:Consolidated2024-03-319709340core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-03-319709340core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-03-319709340core:ShareCapital2025-03-319709340core:ShareCapital2024-03-319709340core:SharePremium2025-03-319709340core:SharePremium2024-03-319709340core:RetainedEarningsAccumulatedLosses2025-03-319709340core:RetainedEarningsAccumulatedLosses2024-03-319709340core:ShareCapitalbus:Consolidated2023-03-319709340core:SharePremiumbus:Consolidated2023-03-319709340core:RevaluationReservebus:Consolidated2023-03-3197093402023-03-319709340core:ShareCapital2023-03-319709340core:SharePremium2023-03-319709340core:RetainedEarningsAccumulatedLosses2023-03-319709340core:RevaluationReserve2025-03-319709340bus:Consolidated2023-03-319709340core:LandBuildingscore:OwnedOrFreeholdAssets2024-04-012025-03-319709340core:FurnitureFittings2024-04-012025-03-319709340bus:Consolidated12024-04-012025-03-319709340bus:Consolidated12023-04-012024-03-319709340core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-03-319709340core:FurnitureFittingsbus:Consolidated2024-03-319709340bus:Consolidated2024-03-319709340core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-04-012025-03-319709340core:FurnitureFittingsbus:Consolidated2024-04-012025-03-319709340core:PlantMachinerybus:Consolidated2025-03-319709340core:PlantMachinerybus:Consolidated2024-03-319709340core:PlantMachinery2025-03-319709340core:PlantMachinery2024-03-319709340core:ListedExchangeTraded2025-03-319709340core:ListedExchangeTraded2024-03-319709340core:Subsidiary12024-04-012025-03-319709340core:Subsidiary22024-04-012025-03-319709340core:Subsidiary32024-04-012025-03-319709340core:Subsidiary42024-04-012025-03-319709340core:Subsidiary52024-04-012025-03-319709340core:Subsidiary62024-04-012025-03-319709340core:Subsidiary72024-04-012025-03-319709340core:Subsidiary82024-04-012025-03-319709340core:Subsidiary92024-04-012025-03-319709340core:Subsidiary102024-04-012025-03-319709340core:Subsidiary112024-04-012025-03-319709340core:Subsidiary122024-04-012025-03-319709340core:Subsidiary132024-04-012025-03-319709340core:Subsidiary142024-04-012025-03-319709340core:Subsidiary152024-04-012025-03-319709340core:Subsidiary162024-04-012025-03-319709340core:Subsidiary172024-04-012025-03-319709340core:Subsidiary112024-04-012025-03-319709340core:Subsidiary222024-04-012025-03-319709340core:Subsidiary332024-04-012025-03-319709340core:Subsidiary442024-04-012025-03-319709340core:Subsidiary552024-04-012025-03-319709340core:Subsidiary662024-04-012025-03-319709340core:Subsidiary772024-04-012025-03-319709340core:Subsidiary882024-04-012025-03-319709340core:Subsidiary992024-04-012025-03-319709340core:Subsidiary10102024-04-012025-03-319709340core:Subsidiary11112024-04-012025-03-319709340core:Subsidiary12122024-04-012025-03-319709340core:Subsidiary13132024-04-012025-03-319709340core:Subsidiary14142024-04-012025-03-319709340core:Subsidiary15152024-04-012025-03-319709340core:Subsidiary16162024-04-012025-03-319709340core:Subsidiary17172024-04-012025-03-319709340core:CurrentFinancialInstrumentsbus:Consolidated2025-03-319709340core:Non-currentFinancialInstrumentsbus:Consolidated2025-03-319709340core:Non-currentFinancialInstrumentsbus:Consolidated2024-03-319709340core:Non-currentFinancialInstruments2025-03-319709340core:Non-currentFinancialInstruments2024-03-319709340core:CurrentFinancialInstrumentsbus:Consolidated12025-03-319709340core:CurrentFinancialInstrumentsbus:Consolidated12024-03-319709340core:CurrentFinancialInstruments22025-03-319709340core:CurrentFinancialInstruments32025-03-319709340core:WithinOneYearbus:Consolidated2025-03-319709340core:WithinOneYearbus:Consolidated2024-03-319709340core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-03-319709340core:WithinOneYear2025-03-319709340core:WithinOneYear2024-03-319709340core:BetweenTwoFiveYearsbus:Consolidated2025-03-319709340core:BetweenTwoFiveYearsbus:Consolidated2024-03-319709340core:BetweenTwoFiveYears2025-03-319709340core:BetweenTwoFiveYears2024-03-319709340bus:PrivateLimitedCompanyLtd2024-04-012025-03-319709340bus:FRS1022024-04-012025-03-319709340bus:Audited2024-04-012025-03-319709340bus:ConsolidatedGroupCompanyAccounts2024-04-012025-03-319709340bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP