Company registration number 07827733 (England and Wales)
COPENHAGEN 1801 LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
COPENHAGEN 1801 LIMITED
COMPANY INFORMATION
Directors
Mr D Fisher
Mr JM Little
Company number
07827733
Registered office
14 Scotswood Road
Newcastle Upon Tyne
Tyne and Wear
NE4 7JB
Auditor
Robson Laidler Accountants Limited
Fernwood House
Fernwood Road
Jesmond
Newcastle upon Tyne
Tyne and Wear
England
NE2 1TJ
COPENHAGEN 1801 LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 6
Statement of income and retained earnings
7
Statement of financial position
8
Statement of cash flows
9
Notes to the financial statements
10 - 18
COPENHAGEN 1801 LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -
The directors present the strategic report for the year ended 31 March 2025.
Review of the business
The results for the year show that turnover for the company decreased to £3,582,469 (2024: £3,910,957)
Gross Profit Margin has remained consistent at 45.3% (2024: 45.3%)
Future Outlook
The directors are satisfied with the performance of the group in 2025 and expect to maintain profitability levels in future years.
Mr JM Little
Director
24 December 2025
COPENHAGEN 1801 LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
The directors present their annual report and financial statements for the year ended 31 March 2025.
Principal activities
The principal activity of the company continued to be that of hospitality and entertainment.
Results and dividends
The results for the year are set out on page 7.
Ordinary dividends were paid amounting to £1,145,000. The directors do not recommend payment of a final dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr D Fisher
Mr JM Little
Statement of directors' responsibilities
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.
In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
COPENHAGEN 1801 LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
On behalf of the board
Mr JM Little
Director
24 December 2025
COPENHAGEN 1801 LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF COPENHAGEN 1801 LIMITED
- 4 -
Opinion
We have audited the financial statements of Copenhagen 1801 Limited (the 'company') for the year ended 31 March 2025 which comprise the statement of income and retained earnings, the statement of financial position, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 March 2025 and of its profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
COPENHAGEN 1801 LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF COPENHAGEN 1801 LIMITED (CONTINUED)
- 5 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
The risk of material misstatement due to error or fraud has been assessed in conjunction with how internal controls may mitigate any such risk. These controls are reviewed as part of the audit by performing systems walkthroughs to ensure they are operating effectively. Analytical review and substantive testing is also performed on all material balances and therefore any instances of non-compliance should be identified or considered as insignificant. In identifying and assessing risks of material misstatement in respect of irregularities, including fraud, the audit engagement team;
obtained an understanding of the nature of the industry and sector, including the legal and regulatory framework, in which the company operates and how the company complies with that legal and regulatory framework
inquired with management and those charged with governance about their own identification and assessment of the risks of irregularities, including any known actual, suspected or alleged instances of fraud
discussed with management and those charged with governance any non-compliance with laws and regulations and how fraud might occur including assessments of how and where the financial statements may be susceptible to fraud.
The risk of management override of controls was also considered an area of potential misstatement due to fraud. Audit procedures performed included testing of manual journal entries and other adjustments and evaluating the business rationale in relation to significant, unusual transactions and transactions entered into outside the normal course of business.
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.
COPENHAGEN 1801 LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF COPENHAGEN 1801 LIMITED (CONTINUED)
- 6 -
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.
Michael T Moran BA FCA (Senior Statutory Auditor)
For and on behalf of Robson Laidler Accountants Limited, Statutory Auditor
Accountants
Fernwood House
Fernwood Road
Jesmond
Newcastle upon Tyne
Tyne and Wear
NE2 1TJ
England
24 December 2025
COPENHAGEN 1801 LIMITED
STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
2025
2024
Notes
£
£
Turnover
4
3,582,469
3,910,957
Cost of sales
(1,958,053)
(2,140,679)
Gross profit
1,624,416
1,770,278
Administrative expenses
(1,256,261)
(1,236,870)
Other operating income
119,532
85,210
Profit before taxation
487,687
618,618
Tax on profit
7
(40,891)
(81,077)
Profit for the financial year
446,796
537,541
Retained earnings brought forward
4,414,090
4,312,549
Dividends
8
(1,145,000)
(436,000)
Retained earnings carried forward
3,715,886
4,414,090
The income statement has been prepared on the basis that all operations are continuing operations.
COPENHAGEN 1801 LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 MARCH 2025
31 March 2025
- 8 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
10
119,011
149,759
Current assets
Stocks
11
68,559
72,341
Debtors
12
5,821,753
5,890,158
Cash at bank and in hand
186,249
180,182
6,076,561
6,142,681
Creditors: amounts falling due within one year
13
(2,449,833)
(1,840,810)
Net current assets
3,626,728
4,301,871
Total assets less current liabilities
3,745,739
4,451,630
Provisions for liabilities
Deferred tax liability
14
29,753
37,440
(29,753)
(37,440)
Net assets
3,715,986
4,414,190
Capital and reserves
Called up share capital
16
100
100
Profit and loss reserves
3,715,886
4,414,090
Total equity
3,715,986
4,414,190
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 24 December 2025 and are signed on its behalf by:
Mr JM Little
Director
Company registration number 07827733 (England and Wales)
COPENHAGEN 1801 LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 9 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
19
1,158,373
647,231
Income taxes refunded/(paid)
2,485
(225,360)
Net cash inflow from operating activities
1,160,858
421,871
Investing activities
Purchase of tangible fixed assets
(9,791)
(72,771)
Proceeds from disposal of tangible fixed assets
100,001
Net cash (used in)/generated from investing activities
(9,791)
27,230
Financing activities
Dividends paid
(1,145,000)
(436,000)
Net cash used in financing activities
(1,145,000)
(436,000)
Net increase in cash and cash equivalents
6,067
13,101
Cash and cash equivalents at beginning of year
180,182
167,081
Cash and cash equivalents at end of year
186,249
180,182
COPENHAGEN 1801 LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 10 -
1
Accounting policies
Company information
Copenhagen 1801 Limited is a private company limited by shares incorporated in England and Wales. The registered office is 14 Scotswood Road, Newcastle Upon Tyne, Tyne and Wear, NE4 7JB.
1.1
Basis of preparation
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
1.3
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is five years.
1.4
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:
Fixtures and fittings
15% straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.5
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
1.6
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.
COPENHAGEN 1801 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 11 -
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.
1.7
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.
1.8
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
COPENHAGEN 1801 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 12 -
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.9
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.10
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
COPENHAGEN 1801 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 13 -
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.
1.11
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.12
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.13
Leases
As lessee
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 leases asset are consumed.
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
51
57
COPENHAGEN 1801 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
3
Employees
(Continued)
- 14 -
Their aggregate remuneration comprised:
2025
2024
£
£
Wages and salaries
733,741
763,757
Social security costs
39,562
36,959
Pension costs
10,016
49,045
783,319
849,761
4
Turnover
2025
2024
£
£
Turnover analysed by class of business
Hospitality and leisure
3,582,469
3,910,957
5
Operating profit
2025
2024
Operating profit for the year is stated after charging/(crediting):
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
18,950
Depreciation of tangible fixed assets
40,539
36,032
Profit on disposal of tangible fixed assets
-
(36,033)
Operating lease charges
650,163
654,828
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
25,064
25,546
Company pension contributions to defined contribution schemes
-
40,000
25,064
65,546
7
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
74,419
Adjustments in respect of prior periods
48,578
Total current tax
48,578
74,419
COPENHAGEN 1801 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
7
Taxation
2025
2024
£
£
(Continued)
- 15 -
Deferred tax
Origination and reversal of timing differences
(7,687)
6,658
Total tax charge
40,891
81,077
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
Profit before taxation
487,687
618,618
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
121,922
154,655
Tax effect of expenses that are not deductible in determining taxable profit
50
Group relief
(129,659)
(25,000)
Under/(over) provided in prior years
48,578
(48,578)
Taxation charge for the year
40,891
81,077
8
Dividends
2025
2024
£
£
Interim paid
1,145,000
436,000
9
Intangible fixed assets
Goodwill
£
Cost
At 1 April 2024 and 31 March 2025
158,000
Amortisation and impairment
At 1 April 2024 and 31 March 2025
158,000
Carrying amount
At 31 March 2025
At 31 March 2024
COPENHAGEN 1801 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 16 -
10
Tangible fixed assets
Fixtures and fittings
£
Cost
At 1 April 2024
593,119
Additions
9,791
At 31 March 2025
602,910
Depreciation and impairment
At 1 April 2024
443,360
Depreciation charged in the year
40,539
At 31 March 2025
483,899
Carrying amount
At 31 March 2025
119,011
At 31 March 2024
149,759
11
Stocks
2025
2024
£
£
Finished goods and goods for resale
68,559
72,341
12
Debtors
2025
2024
Amounts falling due within one year:
£
£
Amounts owed by group undertakings
5,689,854
5,608,654
Prepayments and accrued income
131,899
281,504
5,821,753
5,890,158
13
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
152,224
306,815
Amounts owed to group undertakings
1,980,178
1,315,306
Corporation tax
125,482
74,419
Other taxation and social security
96,178
101,439
Other creditors
35,924
9,693
Accruals and deferred income
59,847
33,138
2,449,833
1,840,810
COPENHAGEN 1801 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 17 -
14
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
29,753
37,440
2025
Movements in the year:
£
Liability at 1 April 2024
37,440
Credit to profit or loss
(7,687)
Liability at 31 March 2025
29,753
15
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
10,016
49,045
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
16
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
100
100
100
100
17
Operating lease commitments
As lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
2025
2024
£
£
Within 1 year
647,163
660,497
Years 2-5
2,571,320
2,588,653
After 5 years
2,577,148
2,043,725
5,795,631
5,292,875
COPENHAGEN 1801 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 18 -
18
Ultimate controlling party
The ultimate controlling party is Pleasure Leisure Limited, a company limited by shares and registered in England and Wales. The company's registered number is 08643267 and the registered office is 14 Scotswood Road, Newcastle Upon Tyne, NE4 7JB.
19
Cash generated from operations
2025
2024
£
£
Profit after taxation
446,796
537,541
Adjustments for:
Taxation charged
40,891
81,077
Gain on disposal of tangible fixed assets
-
(36,033)
Depreciation and impairment of tangible fixed assets
40,539
36,032
Movements in working capital:
Decrease in stocks
3,782
22,982
Decrease/(increase) in debtors
68,405
(1,248,819)
Increase in creditors
557,960
1,254,451
Cash generated from operations
1,158,373
647,231
20
Analysis of changes in net funds
1 April 2024
Cash flows
31 March 2025
£
£
£
Cash at bank and in hand
180,182
6,067
186,249
2025-03-312024-04-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.300Mr D FisherMr JM Little078277332024-04-012025-03-3107827733bus:Director12024-04-012025-03-3107827733bus:Director22024-04-012025-03-3107827733bus:RegisteredOffice2024-04-012025-03-31078277332025-03-31078277332023-04-012024-03-3107827733core:RetainedEarningsAccumulatedLosses2024-03-3107827733core:RetainedEarningsAccumulatedLosses2023-03-3107827733core:ShareCapital2025-03-3107827733core:ShareCapital2024-03-3107827733core:RetainedEarningsAccumulatedLosses2025-03-3107827733core:RetainedEarningsAccumulatedLosses2024-03-31078277332024-03-3107827733core:ShareCapitalOrdinaryShareClass12025-03-3107827733core:ShareCapitalOrdinaryShareClass12024-03-3107827733core:RetainedEarningsAccumulatedLosses2023-04-012024-03-3107827733core:FurnitureFittings2025-03-3107827733core:FurnitureFittings2024-03-3107827733core:WithinOneYear2025-03-3107827733core:WithinOneYear2024-03-3107827733core:CurrentFinancialInstruments2025-03-3107827733core:CurrentFinancialInstruments2024-03-31078277332024-03-31078277332023-03-3107827733core:Goodwill2024-04-012025-03-3107827733core:FurnitureFittings2024-04-012025-03-3107827733core:UKTax2024-04-012025-03-3107827733core:UKTax2023-04-012024-03-310782773312024-04-012025-03-310782773312023-04-012024-03-3107827733core:Goodwill2024-03-3107827733core:Goodwill2025-03-3107827733core:Goodwill2024-03-3107827733core:FurnitureFittings2024-03-3107827733bus:OrdinaryShareClass12024-04-012025-03-3107827733bus:OrdinaryShareClass12025-03-3107827733bus:OrdinaryShareClass12024-03-3107827733core:BetweenTwoFiveYears2025-03-3107827733core:BetweenTwoFiveYears2024-03-3107827733core:MoreThanFiveYears2025-03-3107827733core:MoreThanFiveYears2024-03-3107827733bus:PrivateLimitedCompanyLtd2024-04-012025-03-3107827733bus:FRS1022024-04-012025-03-3107827733bus:Audited2024-04-012025-03-3107827733bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP