Caseware UK (AP4) 2024.0.164 2024.0.164 2025-03-312025-03-312025-03-31The principle activity of the Company in the period under review was that of a hotel.2024-04-01falsefalsefalse9463false SC221024 2024-04-01 2025-03-31 SC221024 2025-03-31 SC221024 2023-04-01 2024-03-31 SC221024 2024-03-31 SC221024 2023-04-01 SC221024 1 2024-04-01 2025-03-31 SC221024 5 2024-04-01 2025-03-31 SC221024 5 2023-04-01 2024-03-31 SC221024 d:CompanySecretary1 2024-04-01 2025-03-31 SC221024 d:Director1 2024-04-01 2025-03-31 SC221024 d:Director2 2024-04-01 2025-03-31 SC221024 d:Director3 2024-04-01 2025-03-31 SC221024 d:RegisteredOffice 2024-04-01 2025-03-31 SC221024 d:Agent1 2024-04-01 2025-03-31 SC221024 e:Buildings 2024-04-01 2025-03-31 SC221024 e:Buildings 2025-03-31 SC221024 e:Buildings 2024-03-31 SC221024 e:Buildings e:OwnedOrFreeholdAssets 2024-04-01 2025-03-31 SC221024 e:PlantMachinery 2024-04-01 2025-03-31 SC221024 e:MotorVehicles 2024-04-01 2025-03-31 SC221024 e:MotorVehicles 2025-03-31 SC221024 e:MotorVehicles 2024-03-31 SC221024 e:MotorVehicles e:OwnedOrFreeholdAssets 2024-04-01 2025-03-31 SC221024 e:FurnitureFittings 2024-04-01 2025-03-31 SC221024 e:FurnitureFittings 2025-03-31 SC221024 e:FurnitureFittings 2024-03-31 SC221024 e:FurnitureFittings e:OwnedOrFreeholdAssets 2024-04-01 2025-03-31 SC221024 e:OfficeEquipment 2024-04-01 2025-03-31 SC221024 e:OwnedOrFreeholdAssets 2024-04-01 2025-03-31 SC221024 e:CurrentFinancialInstruments 2025-03-31 SC221024 e:CurrentFinancialInstruments 2024-03-31 SC221024 e:Non-currentFinancialInstruments 2025-03-31 SC221024 e:Non-currentFinancialInstruments 2024-03-31 SC221024 e:Non-currentFinancialInstruments 6 2025-03-31 SC221024 e:Non-currentFinancialInstruments 6 2024-03-31 SC221024 e:CurrentFinancialInstruments e:WithinOneYear 2025-03-31 SC221024 e:CurrentFinancialInstruments e:WithinOneYear 2024-03-31 SC221024 e:Non-currentFinancialInstruments e:AfterOneYear 2025-03-31 SC221024 e:Non-currentFinancialInstruments e:AfterOneYear 2024-03-31 SC221024 e:Non-currentFinancialInstruments e:BetweenOneTwoYears 2025-03-31 SC221024 e:Non-currentFinancialInstruments e:BetweenOneTwoYears 2024-03-31 SC221024 e:Non-currentFinancialInstruments e:BetweenTwoFiveYears 2025-03-31 SC221024 e:Non-currentFinancialInstruments e:BetweenTwoFiveYears 2024-03-31 SC221024 e:Non-currentFinancialInstruments e:MoreThanFiveYears 2025-03-31 SC221024 e:Non-currentFinancialInstruments e:MoreThanFiveYears 2024-03-31 SC221024 e:ShareCapital 2024-04-01 2025-03-31 SC221024 e:ShareCapital 2025-03-31 SC221024 e:ShareCapital 2023-04-01 2024-03-31 SC221024 e:ShareCapital 2024-03-31 SC221024 e:ShareCapital 2023-04-01 SC221024 e:RevaluationReserve 2024-04-01 2025-03-31 SC221024 e:RevaluationReserve 2025-03-31 SC221024 e:RevaluationReserve 1 2024-04-01 2025-03-31 SC221024 e:RevaluationReserve 5 2024-04-01 2025-03-31 SC221024 e:RevaluationReserve 2023-04-01 2024-03-31 SC221024 e:RevaluationReserve 2024-03-31 SC221024 e:RevaluationReserve 2023-04-01 SC221024 e:RevaluationReserve 5 2023-04-01 2024-03-31 SC221024 e:RetainedEarningsAccumulatedLosses 2024-04-01 2025-03-31 SC221024 e:RetainedEarningsAccumulatedLosses 2025-03-31 SC221024 e:RetainedEarningsAccumulatedLosses 1 2024-04-01 2025-03-31 SC221024 e:RetainedEarningsAccumulatedLosses 2023-04-01 2024-03-31 SC221024 e:RetainedEarningsAccumulatedLosses 2024-03-31 SC221024 e:RetainedEarningsAccumulatedLosses 2023-04-01 SC221024 e:AcceleratedTaxDepreciationDeferredTax 2025-03-31 SC221024 e:AcceleratedTaxDepreciationDeferredTax 2024-03-31 SC221024 e:TaxLossesCarry-forwardsDeferredTax 2025-03-31 SC221024 e:TaxLossesCarry-forwardsDeferredTax 2024-03-31 SC221024 e:OtherDeferredTax 2025-03-31 SC221024 e:OtherDeferredTax 2024-03-31 SC221024 d:OrdinaryShareClass1 2024-04-01 2025-03-31 SC221024 d:OrdinaryShareClass1 2025-03-31 SC221024 d:OrdinaryShareClass1 2024-03-31 SC221024 d:FRS102 2024-04-01 2025-03-31 SC221024 d:Audited 2024-04-01 2025-03-31 SC221024 d:FullAccounts 2024-04-01 2025-03-31 SC221024 d:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 SC221024 e:Subsidiary1 2024-04-01 2025-03-31 SC221024 e:Subsidiary1 1 2024-04-01 2025-03-31 SC221024 d:Consolidated 2025-03-31 SC221024 d:ConsolidatedGroupCompanyAccounts 2024-04-01 2025-03-31 SC221024 2 2024-04-01 2025-03-31 SC221024 5 2024-04-01 2025-03-31 SC221024 6 2024-04-01 2025-03-31 SC221024 7 2024-04-01 2025-03-31 SC221024 e:ShareCapital 1 2024-04-01 2025-03-31 SC221024 f:PoundSterling 2024-04-01 2025-03-31 SC221024 e:RetainedEarningsAccumulatedLosses 5 2024-04-01 2025-03-31 SC221024 e:RetainedEarningsAccumulatedLosses 5 2023-04-01 2024-03-31 xbrli:shares iso4217:GBP xbrli:pure

Company Registration Number SC221024























THE HYDROPATHIC HOTEL PITLOCHRY LIMITED





FINANCIAL STATEMENTS





 31 MARCH 2025
























img6617.png

 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
 

COMPANY INFORMATION


Directors
Kevin Fingleton 
Fionn MacCumhaill 
Jonathan MacCumhaill-Binrosli 




Company secretary
Kevin Fingleton



Registered number
SC221024



Registered office
Atholl Palace Hotel

Pitlochry

Perthshire

PH16 5LY




Independent auditors
Armstrong Watson Audit Limited
Chartered Accountants and Statutory Auditors

89 Seaward Street

Glasgow

G41 1HJ




Bankers
HSBC
25-29 Murraygate

Dundee

Tayside

DD1 2EE




Solicitors
Lindsays
Caledonian Exchange

19A Canning Street

Edinburgh

EH3 8HE





 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
 

CONTENTS



Page
Group Strategic Report
 
 
1 - 2
Directors' Report
 
 
3 - 4
Independent Auditors' Report
 
 
5 - 8
Consolidated Statement of Comprehensive Income
 
 
9
Consolidated Statement of Financial Position
 
 
10
Company Statement of Financial Position
 
 
11 - 12
Consolidated Statement of Changes in Equity
 
 
13
Company Statement of Changes in Equity
 
 
14
Consolidated Statement of Cash Flows
 
 
15
Consolidated Analysis of Net Debt
 
 
16
Notes to the Financial Statements
 
 
17 - 34


 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
 

GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025

Introduction
 
The Hydropathic Hotel Pitlochry Limited continues to operate the Atholl Palace Hotel in Pitlochry. In April 2024, it purchased the Lake District Castle Inn Hotel in Cumbria. Its subsidiary, Beaches Hotel Limited, operates the Beaches Hotel in Prestatyn in North Wales.  

Business review
 
Business model
The business operates 3 hotels with over 150 bedrooms, holiday lodges, chalets and leisure facilities. We sell rooms and packages to the leisure market, corporates, FIT, groups operators, events and conferencing market as well as to the local market. We target each of these markets so as to have no reliance on one sector of the market to generate our sales and to allow each of the hotels to have a healthy and sustainable business mix.
Objectives
The Group is fully committed to the long term enhancement of shareholder value by increasing sales and profitability.

Principal risks and uncertainties
 
Risk is spread through the strategy of developing business in a number of different target markets and the existence of a large and diversified customer base.
Competition from existing and new operators is an ongoing risk facing the group which is best managed by maintaining our reputation for excellence in customer service, product offering, value for money and constant investment in the business.

Financial key performance indicators
 
The Group reported an operating profit before interest and depreciation of £666,654 (2024 - £787,047) on sales of £10,852,184 (2024 - £8,643,736).
After funding, taxation and depreciation charges, a net loss of £1,211,329 (2024 - loss £30,823) has been declared for the period.

Going Concern
 
In preparing these financial statements, the Directors believe that the Group and Company has adequate resources to continue in operational existence for the foreseeable future. The Group and Company therefore continues to adopt the going concern basis in preparing the financial statements.
As part of their going concern review, the Directors have prepared cash flow forecasts for a period of at least 12 months from the date of approval of these financial statements, taking account of possible downturns, the Group and company will have sufficient funds, through its cash reserves, non-core assets and funding to meet its liabilities as they fall due for that period.
The Directors are confident the Group and Company will have sufficient resources to meet all ongoing working capital requirements and committed capital expenditure requirements as they fall due.
Based on the above, the Directors believe that at the date of signing these financial statements that it remains appropriate to prepare the financial statements on a going concern basis.

Page 1

 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
 

GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025


This report was approved by the board and signed on its behalf by:





................................................
Kevin Fingleton
Director

Date: 23 December 2025

Page 2

 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
 

 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2025

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

Directors' responsibilities statement

The Directors are responsible for preparing the Group Strategic Report, the Directors' Report and the consolidated 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 applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. 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 the Group and of the profit or loss of the Group for that period.

 In preparing these financial statements, the Directors are required to:


select suitable accounting policies for the Group's financial statements and then apply them consistently;

make judgements and accounting estimates that are reasonable and prudent;

prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Group will continue in business.

The Directors are responsible for keeping adequate accounting records that are sufficient to show and explain the Company's transactions and disclose with reasonable accuracy at any time the financial position of the Company and the Group and to enable them to ensure that the financial statements comply with the Companies Act 2006They are also responsible for safeguarding the assets of the Company and the Group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Results and dividends

The loss for the year, after taxation, amounted to £1,211,329 (2024 - loss £30,823).

No dividend was paid during the year (2024:Nil).

Directors

The Directors who served during the year were:

Kevin Fingleton 
Fionn MacCumhaill 
Jonathan MacCumhaill-Binrosli 

Future developments

The Directors intent is to grow the trade of the business through continued investment and refurbishment.

Disclosure of information to auditors

Each of the persons who are Directors at the time when this Directors' Report is approved has confirmed that:
 
so far as the Director is aware, there is no relevant audit information of which the Company and the Group's auditors are unaware, and

the Director has taken all the steps that ought to have been taken as a Director in order to be aware of any relevant audit information and to establish that the Company and the Group's auditors are aware of that information.

Page 3

 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
 

 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025

Auditors

The auditorsArmstrong Watson Audit Limitedwill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

This report was approved by the board and signed on its behalf by:
 





................................................
Kevin Fingleton
Director

Date: 23 December 2025

Page 4

 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
 

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
 

Opinion


We have audited the financial statements of The Hydropathic Hotel Pitlochry Limited (the 'parent Company') and its subsidiaries (the 'Group') for the year ended 31 March 2025, which comprise the Consolidated Statement of Comprehensive Income, the Consolidated Statement of Financial Position, the Company Statement of Financial Position, the Consolidated Statement of Changes in Equity, the Company Statement of Changes in Equity, the Consolidated Statement of Cash Flows and the related notes, including a summary of significant accounting policiesThe financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).


In our opinion the financial statements:


give a true and fair view of the state of the Group's and of the parent Company's affairs as at 31 March 2025 and of the Group's loss for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.


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 Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the Group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council'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 or the 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.


Page 5

 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
 

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF THE HYDROPATHIC HOTEL PITLOCHRY LIMITED (CONTINUED)


Other information


The other information comprises the information included in the Annual Report other than the financial statements and our Auditors' Report thereon. The Directors are responsible for the other information contained within the Annual ReportOur 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.


Opinion on other matters prescribed by the Companies Act 2006
 

In our opinion, based on the work undertaken in the course of the audit:


the information given in the Group Strategic Report and the Directors' Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the Group Strategic Report and the Directors' Report have been prepared in accordance with applicable legal requirements.


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 its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Directors' Report.


We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:


adequate accounting records have not been kept by the parent Company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent Company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of Directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.


Responsibilities of directors
 

As explained more fully in the Directors' Responsibilities Statement set out on page 3, 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 Group's and 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 Group or the parent Company or to cease operations, or have no realistic alternative but to do so.


Page 6

 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
 

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF THE HYDROPATHIC HOTEL PITLOCHRY LIMITED (CONTINUED)


Auditors' 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 Auditors' 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 Group financial statements.


Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:
Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:
 
 • the engagement partner ensured that the engagement team collectively had the appropriate     competence, capabilities and knowledge of the Company to identify or recognise non-compliance with    applicable laws and regulations. 
 • we identified the laws and regulations applicable to the company through discussions with directors and   other management and review of appropriate industry knowledge. Key laws and regulations we identified    during the audit were the UK Companies Act 2006 and tax legislation, UK employment legislation and UK   health and safety legislation;
 • we assessed the extent of compliance with the laws and regulations identified above by making     enquiries of management and
 • identified laws and regulations were communicated within the audit team regularly and the team     remained alert to instances of non-compliance throughout the audit.
We assessed the susceptibility of the Company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:
 • making enquiries of management as to where they considered there was susceptibility to fraud, their    knowledge of actual, suspected and alleged fraud; and
 • considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and    regulations.
To address the risk of fraud through management bias and override of controls, we:
 • performed analytical procedures as a risk assessment tool to identify any unusual or unexpected    relationships;
 • tested journal entries recorded on the Company’s finance system to identify unusual transactions that    may indicate override of controls;
 • reviewed key judgements and estimates for any evidence of management bias.
 • reviewed the application of accounting policies with focus on those with heightened estimation     uncertainty.
In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:
 
 • agreeing financial statement disclosures to underlying supporting documentation and
 • enquiring of management to identify actual and potential litigation and claims.
Due to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, as with any audit, there remains a higher risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. We are not responsible for preventing fraud or non-compliance with laws and regulations and cannot be expected to detect all fraud and non-compliance with laws and regulations.
Page 7

 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
 

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF THE HYDROPATHIC HOTEL PITLOCHRY LIMITED (CONTINUED)




Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.


A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditors' 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 2006Our 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 Auditors' 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.





Martin Johnston CA (Senior Statutory Auditor)
for and on behalf of
Armstrong Watson Audit Limited
Chartered Accountants and Statutory Auditors
Glasgow

23 December 2025
Page 8

 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025

2025
2024
Note
£
£

  

Turnover
 4 
10,852,184
8,643,736

Cost of sales
  
(1,703,407)
(1,423,679)

Gross profit
  
9,148,777
7,220,057

Distribution costs
  
(557,188)
(403,756)

Administrative expenses
  
(8,935,473)
(6,680,142)

Other operating income
 5 
165,701
117,512

Operating (loss)/profit
  
(178,183)
253,671

Interest receivable and similar income
 9 
308,173
292,602

Interest payable and similar expenses
 10 
(893,286)
(620,427)

Loss before taxation
  
(763,296)
(74,154)

Tax on loss
 11 
(448,033)
43,331

Loss for the financial year
  
(1,211,329)
(30,823)

  

Unrealised surplus on revaluation of tangible fixed assets
  
2,692,100
377,305

Deferred tax movement on property revaluation
  
(528,986)
-

Other comprehensive income for the year
  
2,163,114
377,305

Total comprehensive income for the year
  
951,785
346,482

(Loss) for the year attributable to:
  

Owners of the parent Company
  
(1,211,329)
(30,823)

  
(1,211,329)
(30,823)

Total comprehensive income for the year attributable to:
  

Owners of the parent Company
  
951,785
346,482

  
951,785
346,482

The notes on pages 17 to 34 form part of these financial statements.

Page 9

 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
REGISTERED NUMBER: SC221024

CONSOLIDATED STATEMENT OF FINANCIAL POSITION
AS AT 31 MARCH 2025

2025
2024
Note
£
£

Fixed assets
  

Tangible assets
 12 
23,014,635
16,383,521

  
23,014,635
16,383,521

Current assets
  

Stocks
 14 
131,450
123,399

Debtors: amounts falling due within one year
 15 
4,954,475
5,720,661

Cash at bank and in hand
 16 
238,774
377,566

  
5,324,699
6,221,626

Creditors: amounts falling due within one year
 17 
(3,367,994)
(9,783,842)

Net current assets/(liabilities)
  
 
 
1,956,705
 
 
(3,562,216)

Total assets less current liabilities
  
24,971,340
12,821,305

Creditors: amounts falling due after more than one year
 18 
(10,503,771)
(285,101)

Provisions for liabilities
  

Deferred taxation
 20 
(2,356,522)
(1,376,942)

  
 
 
(2,356,522)
 
 
(1,376,942)

Net assets
  
12,111,047
11,159,262


Capital and reserves
  

Called up share capital 
 21 
100
100

Revaluation reserve
 22 
9,521,882
7,358,768

Profit and loss account
 22 
2,589,065
3,800,394

Equity attributable to owners of the parent Company
  
12,111,047
11,159,262


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 



................................................
Kevin Fingleton
Director

Date: 23 December 2025

The notes on pages 17 to 34 form part of these financial statements.

Page 10

 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
REGISTERED NUMBER: SC221024

COMPANY STATEMENT OF FINANCIAL POSITION
AS AT 31 MARCH 2025

2025
2024
Note
£
£

Fixed assets
  

Tangible assets
 12 
20,248,664
13,483,119

Investments
 13 
1
1

  
20,248,665
13,483,120

Current assets
  

Stocks
 14 
105,791
102,246

Debtors: amounts falling due within one year
 15 
9,064,259
9,496,200

Cash at bank and in hand
 16 
151,318
364,565

  
9,321,368
9,963,011

Creditors: amounts falling due within one year
 17 
(2,943,871)
(9,421,185)

Net current assets
  
 
 
6,377,497
 
 
541,826

Total assets less current liabilities
  
26,626,162
14,024,946

  

Creditors: amounts falling due after more than one year
 18 
(10,259,707)
-

Provisions for liabilities
  

Deferred taxation
 20 
(2,258,752)
(1,275,752)

  
 
 
(2,258,752)
 
 
(1,275,752)

Net assets
  
14,107,703
12,749,194

Page 11

 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
REGISTERED NUMBER: SC221024

COMPANY STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 MARCH 2025

2025
2024
Note
£
£


Capital and reserves
  

Called up share capital 
 21 
100
100

Revaluation reserve
 22 
9,521,882
7,358,768

Profit and loss account brought forward
  
5,390,326
5,302,060

Loss/(profit) for the year
  
(804,605)
88,266

Profit and loss account carried forward
  
4,585,721
5,390,326

  
14,107,703
12,749,194


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




................................................
Kevin Fingleton
Director

Date: 23 December 2025

The notes on pages 17 to 34 form part of these financial statements.

Page 12

 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025


Called up share capital
Revaluation reserve
Profit and loss account
Equity attributable to owners of parent Company
Total equity

£
£
£
£
£


At 1 April 2023
100
6,981,463
3,831,217
10,812,780
10,812,780


Comprehensive income for the year

Loss for the year
-
-
(30,823)
(30,823)
(30,823)

Surplus on revaluation of freehold property
-
377,305
-
377,305
377,305
Total comprehensive income for the year
-
377,305
(30,823)
346,482
346,482


Total transactions with owners
-
-
-
-
-



At 1 April 2024
100
7,358,768
3,800,394
11,159,262
11,159,262


Comprehensive income for the year

Loss for the year
-
-
(1,211,329)
(1,211,329)
(1,211,329)

Surplus on revaluation of freehold property
-
2,692,100
-
2,692,100
2,692,100

Deferred tax movement on property revaluation
-
(528,986)
-
(528,986)
(528,986)


Other comprehensive income for the year
-
2,163,114
-
2,163,114
2,163,114


Total comprehensive income for the year
-
2,163,114
(1,211,329)
951,785
951,785


At 31 March 2025
100
9,521,882
2,589,065
12,111,047
12,111,047


The notes on pages 17 to 34 form part of these financial statements.

Page 13

 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
 

COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025


Called up share capital
Revaluation reserve
Profit and loss account
Total equity

£
£
£
£


At 1 April 2023
100
6,981,463
5,302,060
12,283,623


Comprehensive income for the year

Profit for the year
-
-
88,266
88,266

Surplus on revaluation of freehold property
-
377,305
-
377,305
Total comprehensive income for the year
-
377,305
88,266
465,571



At 1 April 2024
100
7,358,768
5,390,326
12,749,194


Comprehensive income for the year

Loss for the year

-
-
(804,605)
(804,605)

Surplus on revaluation of freehold property
-
2,692,100
-
2,692,100

Deferred tax movement on property revaluation
-
(528,986)
-
(528,986)


Other comprehensive income for the year
-
2,163,114
-
2,163,114


Total comprehensive income for the year
-
2,163,114
(804,605)
1,358,509


At 31 March 2025
100
9,521,882
4,585,721
14,107,703


The notes on pages 17 to 34 form part of these financial statements.

Page 14

 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025

2025
2024
£
£

Cash flows from operating activities

Loss for the financial year
(1,211,329)
(30,823)

Adjustments for:

Depreciation of tangible assets
844,787
533,376

Loss on disposal of tangible assets
(4,750)
2,048

Interest paid
893,286
620,427

Interest received
(308,173)
(292,602)

Taxation charge
448,033
(43,331)

(Increase) in stocks
(8,051)
(20,766)

Decrease/(increase) in debtors
166,080
(197,234)

Decrease in amounts owed by groups
882,020
446,874

Increase in creditors
302,638
408,497

(Decrease)/increase in amounts owed to groups
(361,305)
471,979

Corporation tax (paid)
(3,000)
(3,000)

Net cash generated from operating activities

1,640,236
1,895,445


Cash flows from investing activities

Purchase of tangible fixed assets
(4,783,801)
(828,477)

Sale of tangible fixed assets
4,750
7,000

Interest received
26,258
21,981

Net cash from investing activities

(4,752,793)
(799,496)

Cash flows from financing activities

New secured loans
4,324,517
-

Repayment of loans
(638,286)
(893,364)

Interest paid
(712,466)
(515,309)

Net cash used in financing activities
2,973,765
(1,408,673)

Net (decrease) in cash and cash equivalents
(138,792)
(312,724)

Cash and cash equivalents at beginning of year
377,566
690,290

Cash and cash equivalents at the end of year
238,774
377,566


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
238,774
377,566

238,774
377,566


Page 15

 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
 

CONSOLIDATED ANALYSIS OF NET DEBT
FOR THE YEAR ENDED 31 MARCH 2025




At 1 April 2024
Cash flows
At 31 March 2025
£

£

£

Cash at bank and in hand

377,566

(138,792)

238,774

Debt due after 1 year

(285,101)

(10,198,413)

(10,483,514)

Debt due within 1 year

(7,336,355)

6,512,182

(824,173)


(7,243,890)
(3,825,023)
(11,068,913)

The notes on pages 17 to 34 form part of these financial statements.

Page 16

 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

1.


General information

The Hydropathic Hotel Pitlochry Limited is a private company limited by shares incorporated in Scotland. The registration number is SC221024 and registered address is Atholl Palace Hotel, Pitlochry, Perthshire, PH16 5LY.
The principal activity of the Group and Company in the period under review was that of a hotel.
These financial statements have been prepared in pounds sterling, rounded to the nearest pound, as this is the currency of the primary economic environment in which the Group and Company operates.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires Group management to exercise judgment in applying the Group's accounting policies (see note 3).

The Company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Statement of Comprehensive Income in these financial statements.

The following principal accounting policies have been applied:

 
2.2

Basis of consolidation

The consolidated financial statements present the results of the Company and its own subsidiaries ("the Group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.
The consolidated financial statements incorporate the results of business combinations using the purchase method. In the Statement of Financial Position, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the Consolidated Statement of Comprehensive Income from the date on which control is obtained. They are deconsolidated from the date control ceases.

  
2.3

Going concern

In preparing these financial statements, the Directors believe that the Group and Company has adequate resources to continue in operational existence for the foreseeable future. The Group and Company therefore continues to adopt the going concern basis in preparing the financial statements.
As part of their going concern review, the Directors have prepared cash flow forecasts for a period of at least 12 montsh from the date of approval of these financial statements, taking account of possible downturns, the Group and company will have sufficient funds, through its cash reserves, non-core assets and funding to meet its liabilities as they fall due for that period.
The Directors are confident the Group and Company will have sufficient resources to meet all ongoing working capital requirements and committed capital expenditure requirements as they fall due.
Based on the above, the Directors believe that at the date of signing these financial statements that it remains appropriate to prepare the financial statements on a going concern basis.

Page 17

 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)

 
2.4

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. 
Turnover for the company comprises the following:
Sale of food & drink – turnover from retail sales and the sales of food and beverages is recognised at the point of sale.
Rendering of services – turnover from room sales and other guest service is recognised when rooms are occupied and as services are provided.
Revenue from rental income is deducted from tenants employed by the compoany at source through payroll.

 
2.5

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.6

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.7

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.8

Pensions

Defined contribution pension plan

The Group operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Group pays fixed contributions into a separate entity. Once the contributions have been paid the Group has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Statement of Financial Position. The assets of the plan are held separately from the Group in independently administered funds.

Page 18

 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)

 
2.9

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the Company and the Group operate and generate income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the reporting date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

 
2.10

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives.

Depreciation is provided on the following basis:

Freehold property
-
2%
straight line
Plant and machinery
-
15%
straight line
Motor vehicles
-
25%
straight line
Fixtures and fittings
-
15%
straight line
Office equipment
-
25%
straight line

Page 19

 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)

 
2.11

Revaluation of tangible fixed assets

Individual freehold and leasehold properties are carried at current year value at fair value at the date of the revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. Revaluations are undertaken with sufficient regularity to ensure the carrying amount does not differ materially from that which would be determined using fair value at the reporting date.
Fair values are determined from market based evidence normally undertaken by professionally qualified valuers.

Revaluation gains and losses are recognised in other comprehensive income unless losses exceed the previously recognised gains or reflect a clear consumption of economic benefits, in which case the excess losses are recognised in profit or loss.

 
2.12

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

 
2.13

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis.
At each reporting date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.14

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.15

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

In the Consolidated Statement of Cash Flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the Group's cash management.

 
2.16

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.17

Holiday pay accrual

A liability is recognised to the extent of any unused holiday pay entitlement which is accrued at the reporting date and carried forward to future periods. This is measured at the undiscounted salary cost of the future holiday entitlement so accrued at the reporting date.

Page 20

 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)

 
2.18

Provisions for liabilities

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.
Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Increases in provisions are generally charged as an expense to profit or loss.

 
2.19

Financial instruments

The Group has elected to apply the provisions of Section 11 “Basic Financial Instruments” of FRS 102 to all of its financial instruments.

Financial instruments are recognised in the Group's Statement of Financial Position when the Group becomes party to the contractual provisions of the instrument.

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include trade and other receivables, cash and bank balances, are initially measured at their transaction price including transaction costs and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, 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.

Discounting is omitted where the effect of discounting is immaterial. The Group's cash and cash equivalents, trade and most other receivables due with the operating cycle fall into this category of financial instruments.

Other financial assets

Other financial assets, which includes investments in equity instruments which are not classified as subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the recognised transaction price. Such assets are subsequently measured at fair value with the changes in fair value being recognised in the profit or loss. Where other financial assets are not publicly traded, hence their fair value cannot be measured reliably, they are measured at cost less impairment.

Impairment of financial assets

Financial assets are assessed for indicators of impairment at each reporting date. 

Financial assets are impaired when events, subsequent to their initial recognition, indicate the estimated future cash flows derived from the financial asset(s) have been adversely impacted. The impairment loss will be the difference between the current carrying amount and the present value of the future cash flows at the asset(s) original effective interest rate.

If there is a favourable change in relation to the events surrounding the impairment loss then the impairment can be reviewed for possible reversal. The reversal will not cause the current carrying amount to exceed the original carrying amount had the impairment not been recognised. The impairment reversal is recognised in the profit or loss.

Page 21

 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)


2.19
Financial instruments (continued)

Financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instruments any contract that evidences a residual interest in the assets of the Group after the deduction of all its liabilities.

Basic financial liabilities, which include trade and other payables, bank loans, other loans and loans due to fellow group companies are initially measured at their transaction price after transaction costs. When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Discounting is omitted where the effect of discounting is immaterial.

Debt instruments are subsequently carried at their amortised cost using the effective interest rate method.

Trade payables are obligations to pay for goods and services that have been acquired in the ordinary course of business from suppliers. Trade payables are classified as current liabilities if the payment is due within one year. If not, they represent non-current liabilities. Trade payables are initially recognised at their transaction price and subsequently are measured at amortised cost using the effective interest method. Discounting is omitted where the effect of discounting is immaterial.

Other financial instruments

Derivatives, including forward exchange contracts, futures contracts and interest rate swaps, are not classified as basic financial instruments. These are initially recognised at fair value on the date the derivative contract is entered into, with costs being charged to the profit or loss. They are subsequently measured at fair value with changes in the profit or loss.

Debt instruments that do not meet the conditions as set out in FRS 102 paragraph 11.9 are subsequently measured at fair value through the profit or loss. This recognition and measurement would also apply to financial instruments where the performance is evaluated on a fair value basis as with a documented risk management or investment strategy.

Derecognition of financial instruments

Derecognition of financial assets

Financial assets are derecognised when their contractual right to future cash flow expire, or are settled, or when the Group transfers the asset and substantially all the risks and rewards of ownership to another party. If significant risks and rewards of ownership are retained after the transfer to another party, then the Group will continue to recognise the value of the portion of the risks and rewards retained.

Derecognition of financial liabilities

Financial liabilities are derecognised when the Group's contractual obligations expire or are discharged or cancelled.

Page 22

 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

3.


Judgments in applying accounting policies and key sources of estimation uncertainty

The preparation of financial statements requires the use of certain accounting estimates. It also requires the Directors to exercise judgement in applying the Group's Accounting policies. The areas requiring a higher degree of judgement, or complexity, and areas where assumptions or estimates are most significant to the financial statements, are disclosed below:
Useful life of properties, plant and equipment
The Group assesses the useful life of its properties, plant and equipment and estimates the annual charge to be depreciated based on this.
Valuation of Property
Property values within the accounts are assessed regularly. Valuations are based on external valuations and derived from the current trading performance of the business.
There is an inevitable degree of judgment involved as the property is unique and value can only ultimately be reliably tested in the market itself.


4.


Turnover

An analysis of turnover by class of business is as follows:


2025
2024
£
£

Accommodation
5,607,160
4,701,724

Food
2,919,944
2,222,716

Bar
1,420,541
1,230,585

Other
904,539
488,711

10,852,184
8,643,736


Analysis of turnover by country of destination:

2025
2024
£
£

United Kingdom
10,852,184
8,643,736

10,852,184
8,643,736



5.


Other operating income

2025
2024
£
£

Grant income
22,674
19,760

Net rents receivable
143,306
104,238

Foreign exchange difference - gain
(279)
(6,486)

165,701
117,512


Page 23

 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

6.


Auditors' remuneration

During the year, the Group obtained the following services from the Company's auditors:


2025
2024
£
£

Fees payable to the Company's auditors for the audit of the consolidated and parent Company's financial statements
29,000
25,500


7.


Employees

Staff costs, including Directors' remuneration, were as follows:


Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£


Wages and salaries
3,603,832
2,970,993
2,702,533
2,092,832

Social security costs
307,847
195,000
240,658
130,531

Cost of defined contribution scheme
96,331
60,616
70,320
36,539

4,008,010
3,226,609
3,013,511
2,259,902


The average monthly number of employees, including the Directors, during the year was as follows:



Group
Group
Company
Company
        2025
        2024
        2025
        2024
            No.
            No.
            No.
            No.









Employees
147
104
94
63


8.


Directors' remuneration

2025
2024
£
£

Directors' emoluments
90,000
90,000

90,000
90,000


Page 24

 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

9.


Interest receivable

2025
2024
£
£


Interest receivable from associate
281,915
270,622

Other interest receivable
26,258
21,980

308,173
292,602


10.


Interest payable and similar expenses

2025
2024
£
£


Bank interest payable
893,286
620,427

893,286
620,427


11.


Taxation


2025
2024
£
£

Corporation tax


Adjustments in respect of previous periods
(2,561)
-


(2,561)
-


Total current tax
(2,561)
-

Deferred tax


Origination and reversal of timing differences
292,544
(27,682)

Adjustments in respect of prior periods
158,050
(15,649)

Total deferred tax
450,594
(43,331)


Taxation on profit/(loss) on ordinary activities
448,033
(43,331)
Page 25

 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
 
11.Taxation (continued)


Factors affecting tax charge for the year

The tax assessed for the year is higher than (2024 - lower than) the standard rate of corporation tax in the UK of 25% (2024 - 25%). The differences are explained below:

2025
2024
£
£


Loss on ordinary activities before tax
(763,296)
(74,154)


Loss on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2024 - 25%)
(190,824)
(18,539)

Effects of:


Capital allowances for year in excess of depreciation
165,235
(19,005)

Expenses not deductible for tax
12,690
9,862

Adjustments to tax charge in respect of prior periods
(6,312)
-

Adjustments to tax charge in respect of previous periods deferred tax
135,739
(15,649)

Chargeable gains/(losses)
528,966
-

Deferred tax (charged)/credited through other comprehensive income
(528,966)
-

Additional deduction for land remediation expenditure
(669)
-

Movement in deferred tax not recognised
332,174
-

Total tax charge for the year
448,033
(43,331)


Factors that may affect future tax charges

There were no factors that may affect future tax charges.

Page 26

 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

12.


Tangible fixed assets

Group






Freehold property
Plant and machinery
Motor vehicles
Fixtures and fittings
Total

£
£
£
£
£



Cost or valuation


At 1 April 2024
15,447,550
286,972
114,464
2,743,350
18,592,336


Additions
3,544,083
10,114
31,290
1,198,314
4,783,801


Revaluations
2,127,525
-
-
-
2,127,525



At 31 March 2025

21,119,158
297,086
145,754
3,941,664
25,503,662



Depreciation


At 1 April 2024
641,374
156,097
44,483
1,366,861
2,208,815


Charge for the year on owned assets
382,376
44,205
35,020
383,186
844,787


On revalued assets
(564,575)
-
-
-
(564,575)



At 31 March 2025

459,175
200,302
79,503
1,750,047
2,489,027



Net book value



At 31 March 2025
20,659,983
96,784
66,251
2,191,617
23,014,635



At 31 March 2024
14,806,176
130,875
69,981
1,376,489
16,383,521

The most recent valuation of the property portfolio was carried out by DM Hall, Chartered Valuation Surveyors and members of the Royal Institute of Chartered Surveyors (RICS) at fair value. The date of the valuation was 24 February 2025. Values are derived from the current market rents and adjusted if necessary for any difference in the nature, location or condition of the specific asset.
On 22 April 2024, the Group acquired the assets of Ivy House (Cumbria) Limited. This included the purchase of a new hotel building; the Lake District Castle Inn, and its inventory, fixtures, and fittings as at that date. Consideration of £3,149,995 and £50,000 was paid for the property and its integral features respectively.
There is an Unlimited Multilateral Agreement in place with the Group's Bankers; securing all assets against a Debenture held within The Hydropathic Hotel (Pitlochry) Limited.
 
This includes; a Fixed Charge over all present freehold and leasehold property; a First Fixed Charge over book and other debts, chattels, goodwill, and uncalled capital, both present and future; and a First Floating Charge over all assets and undertakings both present and future.

Page 27

 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

           12.Tangible fixed assets (continued)


Company






Freehold property
Motor vehicles
Fixtures and fittings
Total

£
£
£
£

Cost or valuation


At 1 April 2024
12,815,221
114,464
1,960,516
14,890,201


Additions
3,511,426
31,290
1,156,207
4,698,923


Revaluations
2,127,525
-
-
2,127,525



At 31 March 2025

18,454,172
145,754
3,116,723
21,716,649



Depreciation


At 1 April 2024
377,469
44,483
985,129
1,407,081


Charge for the year on owned assets
329,237
35,020
261,222
625,479


On revalued assets
(564,575)
-
-
(564,575)



At 31 March 2025

142,131
79,503
1,246,351
1,467,985



Net book value



At 31 March 2025
18,312,041
66,251
1,870,372
20,248,664



At 31 March 2024
12,437,751
69,981
975,387
13,483,119

The most recent valuation of the property portfolio was carried out by DM Hall, Chartered Valuation Surveyors and members of the Royal Institute of Chartered Surveyors (RICS) at fair value. The date of the valuation was 24 February 2025. Values are derived from the current market rents and adjusted if necessary for any difference in the nature, location or condition of the specific asset.
On 22 April 2024, the Company acquired the assets of Ivy House (Cumbria) Limited. This included the purchase of a new hotel building; the Lake District Castle Inn, and its inventory, fixtures, and fittings as at that date. Consideration of £3,149,995 and £50,000 was paid for the property and its integral features respectively.






Page 28

 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

13.


Fixed asset investments

Company





Investments in subsidiary companies

£



Cost or valuation


At 1 April 2024
1



At 31 March 2025
1





Subsidiary undertaking


The following was a subsidiary undertaking of the Company:

Name

Registered office

Class of shares

Holding

Beaches Hotel Limited
Beach Road East
Prestatyn
Denbighshire
LL19 7LG
Ordinary
100%

The aggregate of the share capital and reserves as at 31 March 2025 and the profit or loss for the year ended on that date for the subsidiary undertaking were as follows:

Name
Aggregate of share capital and reserves
Profit/(Loss)

Beaches Hotel Limited
(1,996,654)
(406,723)


14.


Stocks

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Food and drink stock
131,450
123,399
105,791
102,246

131,450
123,399
105,791
102,246


Page 29

 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

15.


Debtors

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£


Trade debtors
325,141
206,051
267,130
126,679

Amounts owed by group undertakings
4,518,885
5,118,990
8,714,933
8,987,440

Other debtors
39,855
15,710
14,071
4,522

Prepayments and accrued income
70,594
379,910
68,125
377,559

4,954,475
5,720,661
9,064,259
9,496,200



16.


Cash and cash equivalents

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Cash at bank and in hand
238,774
377,566
151,318
364,565

238,774
377,566
151,318
364,565


Page 30

 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

17.


Creditors: Amounts falling due within one year

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Bank loans
824,173
7,336,355
780,000
7,292,182

Trade creditors
976,052
571,849
855,404
495,228

Amounts owed to group undertakings
259,482
620,788
259,482
620,788

Corporation tax
-
5,306
-
5,306

Other taxation and social security
284,184
223,827
216,421
189,926

Other creditors
224,196
190,058
197,898
168,295

Accruals and deferred income
799,907
835,659
634,666
649,460

3,367,994
9,783,842
2,943,871
9,421,185



18.


Creditors: Amounts falling due after more than one year

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Bank loans
10,483,514
285,101
10,239,450
-

Financial instruments (after 1 yr)
20,257
-
20,257
-

10,503,771
285,101
10,259,707
-


Derivative financial instruments measured at fair value through profit or loss comprise an interest rate cap and collar arrangement designed to mitigate fluctuations on the Group's variable-rate loan.

Page 31

 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

19.


Loans


Analysis of the maturity of loans is given below:


Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Amounts falling due within one year

Bank loans
824,173
7,336,355
780,000
7,292,182


824,173
7,336,355
780,000
7,292,182

Amounts falling due 1-2 years

Bank loans
772,795
88,345
684,450
-


772,795
88,345
684,450
-

Amounts falling due 2-5 years

Bank loans
9,687,518
132,518
9,555,000
-


9,687,518
132,518
9,555,000
-

Amounts falling due after more than 5 years

Bank loans
23,201
64,238
-
-

23,201
64,238
-
-

11,307,687
7,621,456
11,019,450
7,292,182


HSBC Bank PLC borrowings of £11,019,450 (2024: £7,292,182) are secured by a standard security over the properties held by The Hydropathic Hotel Pitlochry Limited, Castle Hotel (Windermere) Limited and Beaches Hotel Limited. There is additionally a fixed and floating charge over the undertakings and the assets of the Company.
A loan balance of £288,237 is repayable in monthly instalments. The loan is subject to a minimum annual
rate of interest of 4%. The loan will be fully repaid in 2030.
The bank loan balance is presented net of the capitalised arrangement fee of £95,550, which is amortised over the life of the facility.

Page 32

 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

20.


Deferred taxation


Group



2025


£






At beginning of year
(1,376,942)


Charged to profit or loss
(979,580)



At end of year
(2,356,522)

Company


2025


£






At beginning of year
(1,275,752)


Charged to profit or loss
(983,000)



At end of year
(2,258,752)

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Fixed asset timing differences
(566,126)
(122,480)
(467,810)
(21,168)

Short term timing differences
1,809
8,757
1,263
8,635

Revaluation of tangible assets
(1,792,205)
(1,263,219)
(1,792,205)
(1,263,219)

(2,356,522)
(1,376,942)
(2,258,752)
(1,275,752)

Page 33

 
THE HYDROPATHIC HOTEL PITLOCHRY LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

21.


Share capital

2025
2024
£
£
Allotted, called up and fully paid



100 (2024 - 100) Ordinary shares of £1.00 each
100
100



22.


Reserves

Revaluation reserve

Includes the aggregate surplus or deficit arising from changes in fair value in relation to freehold property.

Profit and loss account

Includes all current and prior period retained profits and losses.


23.


Pension commitments

The Group operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Group in an independently administered fund. The pension cost charge represents contributions payable by the Group  to the fund and amounted to £87,534 (2024 - £60,616). Contributions totalling £5,053 (2024 - £746) were payable to the fund at the reporting date and are included in creditors.


24.


Related party transactions

During the year, companies under common control were recharged expenses of £844,055 (2024 - £331,750). The company provided intercompany loans of £102,925. Amounts totalling £600,000 (2024 - £Nil) were received by the company in respect of outstanding loans, and interest of £281,915 (2024 - £270,622) was recharged to companies under control.
 
At 31 March 2025, the company was owed monies from companies under common control of £4,510,640 (2024 - £4,461,950), and owed monies to companies under common control amounting to £259,482 (2024 - £166,596).


25.


Controlling party

It is the opinion of the Directors that there is no ultimate controlling party.


Page 34