Company registration number 07022944 (England and Wales)
SPIRIT VENTURES LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
SPIRIT VENTURES LIMITED
COMPANY INFORMATION
Director
Mr D Eden
Company number
07022944
Registered office
Bank House
5 High Street
Pershore
Worcestershire
United Kingdom
WR10 1AA
Auditor
Azets Audit Services
Epsilon House
The Square
Gloucester Business Park
Gloucester
Gloucestershire
United Kingdom
GL3 4AD
SPIRIT VENTURES LIMITED
CONTENTS
Page
Strategic report
1
Director's report
2 - 3
Independent auditor's report
4 - 7
Group statement of comprehensive income
8
Group statement of financial position
9
Company statement of financial position
10
Group statement of changes in equity
11
Company statement of changes in equity
12
Group statement of cash flows
13
Company statement of cash flows
14
Notes to the financial statements
15 - 35
SPIRIT VENTURES LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -
The director presents the strategic report for the year ended 31 March 2025.
This strategic report has been prepared in accordance with Section 414C of the Companies Act 2006 and approved by the Board of Directors of Spirit Ventures Limited.
Review of the business
The company’s specific activities are as a holding company and a commercial property landlord.
The company provides its subsidiary operations with the provision of business support services including finance and accounting, human resources, marketing, information technology support and, strategy. The company also procures other services on behalf of its subsidiaries where there are economies of scale to do so.
The subsidiaries within the group operate in both the leisure and workplace training sectors.
In recent years the group has begun a program of investing in commercial property with a view to receiving a long-term regular income stream. Property investment, if not directly trading related, will have significant strategic benefit to the group.
Principal risks and uncertainties
Market and economic conditions
The group is particularly exposed to interest rate fluctuations, demand for commercial and residential rental properties, general impact of inflation and changes to taxation.
Financial risks
The group relies upon the general trading performance of its subsidiaries and this is monitored to ensure that the group is resourced appropriately.
Regulatory and compliance risks
The group is mindful of the changing approach from Central Government towards increased taxation and employment costs along with the impact on funding in health and social care.
Future Developments
The group intends to continue with its current business model. It expects to continue to invest in trading related or strategically beneficial commercial property.
Mr D Eden
Director
27 December 2025
SPIRIT VENTURES LIMITED
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
The director presents his annual report and financial statements for the year ended 31 March 2025.
Principal activities
Results and dividends
The results for the year are set out on page 8.
Ordinary dividends were paid amounting to £51,500. The director does not recommend payment of a further dividend.
Director
The director who held office during the year and up to the date of signature of the financial statements was as follows:
Mr D Eden
Statement of director's responsibilities
The director is responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
Company law requires the director to prepare financial statements for each financial year. Under that law the director has 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 director must not approve the financial statements unless he is satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the director is required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.
The director is responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. He is also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
SPIRIT VENTURES LIMITED
DIRECTOR'S REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
On behalf of the board
Mr D Eden
Director
27 December 2025
SPIRIT VENTURES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SPIRIT VENTURES LIMITED
- 4 -
Opinion
We have audited the financial statements of Spirit Ventures Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 March 2025 which comprise the group statement of comprehensive income, the group statement of financial position, the company statement of financial position, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows, the company 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 group's and the parent company's affairs as at 31 March 2025 and of the group's 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 group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the director's use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the director 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 director is 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 director's report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
The strategic report and the director's report have been prepared in accordance with applicable legal requirements.
SPIRIT VENTURES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF SPIRIT VENTURES LIMITED
- 5 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the director's 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 director
As explained more fully in the director's responsibilities statement, the director is 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 director determines 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 director is responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the director either intends to liquidate the parent company or to cease operations, or has no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
SPIRIT VENTURES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF SPIRIT VENTURES LIMITED
- 6 -
Extent to which the audit was considered capable of detecting irregularities, including fraud
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.
We obtain and update our understanding of the entity, its activities, its control environment, and likely future developments, including in relation to the legal and regulatory framework applicable and how the entity is complying with that framework. Based on this understanding, we identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. This includes consideration of the risk of acts by the entity that were contrary to applicable laws and regulations, including fraud.
In response to the risk of irregularities and non-compliance with laws and regulations, including fraud, we designed procedures which included:
Enquiry of management and those charged with governance around actual and potential litigation and claims as well as actual, suspected and alleged fraud;
Assessing the extent of compliance with the laws and regulations considered to have a direct material effect on the financial statements or the operations of the entity through enquiry and inspection;
Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations;
Performing audit work over the risk of management bias and override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for indicators of potential bias.
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 of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
Under the Companies Act 2006, the group and parent company were exempt from audit for the year ended 31 March 2024. As a consequence, the financial statements of the group and parent company for the year ended 31 March 2024, which form the basis for the corresponding figures presented in the current years' financial statements were unaudited. The director is no longer able to take advantage of the exemption from audit available under section 477 of the Companies Act 2006 for the year ended 31 March 2025.
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.
SPIRIT VENTURES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF SPIRIT VENTURES LIMITED
- 7 -
Rebecca Hudson (Senior Statutory Auditor)
For and on behalf of Azets Audit Services, Statutory Auditor
Chartered Accountants
Epsilon House
The Square
Gloucester Business Park
Gloucester
Gloucestershire
GL3 4AD
29 December 2025
SPIRIT VENTURES LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
2025
2024
as restated
Notes
£
£
Revenue
3
6,158,297
5,156,476
Cost of sales
(3,329,969)
(3,103,993)
Gross profit
2,828,328
2,052,483
Administrative expenses
(2,188,402)
(1,662,780)
Other operating income
163,232
129,460
Operating profit
4
803,158
519,163
Finance costs
7
(288,448)
(189,619)
Profit before taxation
514,710
329,544
Tax on profit
8
(151,411)
(82,535)
Profit for the financial year
363,299
247,009
Profit for the financial year is all attributable to the owners of the parent company.
Total comprehensive income for the year is all attributable to the owners of the parent company.
The income statement has been prepared on the basis that all operations are continuing operations.
SPIRIT VENTURES LIMITED
GROUP STATEMENT OF FINANCIAL POSITION
AS AT
31 MARCH 2025
31 March 2025
- 9 -
2025
2024
as restated
Notes
£
£
£
£
Non-current assets
Intangible assets
Property, plant and equipment
11
4,270,219
4,323,789
Investment property
12
1,912,158
1,657,218
6,182,377
5,981,007
Current assets
Inventories
15
75,110
62,244
Trade and other receivables
16
600,307
451,574
Cash and cash equivalents
342,528
59,248
1,017,945
573,066
Current liabilities
17
(2,526,507)
(2,123,771)
Net current liabilities
(1,508,562)
(1,550,705)
Total assets less current liabilities
4,673,815
4,430,302
Non-current liabilities
18
(3,205,155)
(3,254,513)
Provisions for liabilities
Deferred tax liability
20
43,212
62,140
(43,212)
(62,140)
Net assets
1,425,448
1,113,649
Equity
Called up share capital
22
2,120
2,120
Retained earnings
1,423,328
1,111,529
Total equity
1,425,448
1,113,649
The financial statements were approved and signed by the director and authorised for issue on 27 December 2025
27 December 2025
Mr D Eden
Director
Company registration number 07022944 (England and Wales)
SPIRIT VENTURES LIMITED
COMPANY STATEMENT OF FINANCIAL POSITION
AS AT 31 MARCH 2025
31 March 2025
- 10 -
2025
2024
as restated
Notes
£
£
£
£
Non-current assets
Property, plant and equipment
11
3,447,706
3,446,225
Investment property
12
1,912,158
1,657,218
Investments
13
1,300
1,300
5,361,164
5,104,743
Current assets
Inventories
15
330
370
Trade and other receivables
16
172,502
219,709
172,832
220,079
Current liabilities
17
(2,009,011)
(1,676,949)
Net current liabilities
(1,836,179)
(1,456,870)
Total assets less current liabilities
3,524,985
3,647,873
Non-current liabilities
18
(3,181,630)
(3,254,513)
Provisions for liabilities
Deferred tax liability
20
935
3,984
(935)
(3,984)
Net assets
342,420
389,376
Equity
Called up share capital
22
2,120
2,120
Retained earnings
340,300
387,256
Total equity
342,420
389,376
As permitted by s408 Companies Act 2006, the company has not presented its own income statement and related notes. The company’s profit for the year was £4,544 (2024 - £53,363 profit).
The financial statements were approved and signed by the director and authorised for issue on 27 December 2025
27 December 2025
Mr D Eden
Director
Company registration number 07022944 (England and Wales)
SPIRIT VENTURES LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 11 -
Share capital
Retained earnings
Total
Notes
£
£
£
As restated for the period ended 31 March 2024:
Balance at 1 April 2023
2,120
864,520
866,640
Year ended 31 March 2024:
Profit and total comprehensive income
-
247,009
247,009
Adjustment following audit of prior period
-
20,468
20,468
Balance at 31 March 2024
2,120
1,111,529
1,113,649
Year ended 31 March 2025:
Profit and total comprehensive income
-
363,299
363,299
Dividends
9
-
(51,500)
(51,500)
Balance at 31 March 2025
2,120
1,423,328
1,425,448
SPIRIT VENTURES LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 12 -
Share capital
Retained earnings
Total
Notes
£
£
£
As restated for the period ended 31 March 2024:
Balance at 1 April 2023
2,120
333,894
336,014
Year ended 31 March 2024:
Profit and total comprehensive income for the year
-
32,894
32,894
Adjustment following audit of prior period
20,468
20,468
Balance at 31 March 2024
2,120
387,256
389,376
Year ended 31 March 2025:
Profit and total comprehensive income
-
4,544
4,544
Dividends
9
-
(51,500)
(51,500)
Balance at 31 March 2025
2,120
340,300
342,420
SPIRIT VENTURES LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 13 -
2025
2024
as restated
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
27
1,126,233
1,493,625
Interest paid
(288,448)
(189,619)
Income taxes paid
(70,809)
(89,098)
Net cash inflow from operating activities
766,976
1,214,908
Investing activities
Purchase of property, plant and equipment
(122,602)
(1,955,755)
Proceeds from disposal of property, plant and equipment
15,160
20,315
Purchase of investment property
(247,491)
(1,259,580)
Repayment of loans
-
80,153
Net cash used in investing activities
(354,933)
(3,114,867)
Financing activities
Repayment of borrowings
(2,732)
(10,926)
Repayment of bank loans
(58,536)
1,885,377
Payment of finance leases obligations
(11,575)
11,275
Dividends paid to equity shareholders
(51,500)
Net cash (used in)/generated from financing activities
(124,343)
1,885,726
Net increase/(decrease) in cash and cash equivalents
287,700
(14,233)
Cash and cash equivalents at beginning of year
(76,855)
(62,622)
Cash and cash equivalents at end of year
210,845
(76,855)
Relating to:
Cash at bank and in hand
342,528
59,248
Bank overdrafts included in creditors payable within one year
(131,683)
(136,103)
SPIRIT VENTURES LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 14 -
2025
2024
as restated
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
28
665,219
1,180,172
Interest paid
(270,959)
(164,112)
Income taxes paid
(15,414)
(12,439)
Net cash inflow from operating activities
378,846
1,003,621
Investing activities
Purchase of property, plant and equipment
(47,324)
(1,874,437)
Proceeds from disposal of property, plant and equipment
7,877
Purchase of investment property
(247,491)
(1,259,580)
Repayment of loans
80,152
Net cash used in investing activities
(286,938)
(3,053,865)
Financing activities
Repayment of bank loans
(58,536)
2,011,221
Payment of finance leases obligations
(3,063)
20,024
Dividends paid to equity shareholders
(51,500)
-
Net cash (used in)/generated from financing activities
(113,099)
2,031,245
Net decrease in cash and cash equivalents
(21,191)
(18,999)
Cash and cash equivalents at beginning of year
(110,492)
(91,493)
Cash and cash equivalents at end of year
(131,683)
(110,492)
Relating to:
Bank overdrafts included in creditors payable within one year
(131,683)
(110,492)
SPIRIT VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 15 -
1
Accounting policies
Company information
Spirit Ventures Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is .
The group consists of Spirit Ventures Limited and all of its subsidiaries.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Basis of consolidation
The consolidated financial statements incorporate those of Spirit Ventures Limited and all of its subsidiaries (ie entities that the group controls through its power to govern the financial and operating policies so as to obtain economic benefits). Subsidiaries acquired during the year are consolidated using the purchase method. Their results are incorporated from the date that control passes.
All financial statements are made up to 31 March 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation
1.3
Going concern
At the time of approving the financial statements, the director has a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.
1.4
Revenue
Revenue 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.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.
1.5
Intangible fixed assets - goodwill
Goodwill paid in connection with the acquisition of businesses in 2008 and 2010 has been fully amortised evenly over its useful estimated life of four years.
SPIRIT VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 16 -
1.6
Property, plant and equipment
Property, plant and equipment are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Freehold land and buildings
1% cost
Leasehold land and buildings
Over the remaining lease term
Plant and equipment
10% on cost & 20% reducing balance
Fixtures and fittings
10% on cost & 20% reducing balance
Computers
25% on cost
Motor vehicles
25% reducing balance
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the income statement.
1.7
Investment property
Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.
1.8
Non-current investments
Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.
In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
1.9
Impairment of non-current assets
At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the group estimates the recoverable amount of the cash-generating unit to which the asset belongs.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
SPIRIT VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 17 -
1.10
Inventories
Inventories 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 inventories to their present location and condition.
Inventories held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of inventories over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.11
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.12
Financial instruments
The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the group's statement of financial position when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include trade and other receivables 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.
SPIRIT VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 18 -
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 group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including trade and other payables, 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 payables 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 payables 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.
SPIRIT VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 19 -
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1.13
Equity instruments
Equity instruments issued by the group 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 group.
1.14
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 group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the income statement, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.15
Provisions
Provisions are recognised when the group has a legal or constructive present obligation as a result of a past event, it is probable that the group will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.
The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
SPIRIT VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 20 -
1.16
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 non-current 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.
1.17
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.18
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the statement of financial position as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.
Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.
1.19
Government grants
Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.
A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.
1.20
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
SPIRIT VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 21 -
2
Judgements and key sources of estimation uncertainty
In the application of the group’s accounting policies, the director is 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
Revenue
2025
2024
£
£
Revenue analysed by class of business
Bar sales
1,061,717
973,417
Food sales
1,200,040
1,048,849
Accommodation sales
552,332
489,248
Other sales income
3,344,208
2,644,962
6,158,297
5,156,476
2025
2024
£
£
Other revenue
Grants received
3,000
-
4
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Government grants
(3,000)
-
Fees payable to the group's auditor for the audit of the group's financial statements
25,000
-
Depreciation of owned property, plant and equipment
187,153
177,929
Depreciation of property, plant and equipment held under finance leases
1,598
-
Loss/(profit) on disposal of property, plant and equipment
3,465
(2,021)
Operating lease charges
68,866
90,118
SPIRIT VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 22 -
5
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
213
170
6
5
Their aggregate remuneration comprised:
Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
2,788,644
2,209,321
232,556
166,869
Social security costs
86,166
67,249
22,160
16,458
Pension costs
41,313
32,190
3,963
3,467
2,916,123
2,308,760
258,679
186,794
6
Director's remuneration
2025
2024
£
£
Remuneration for qualifying services
30,304
25,999
7
Finance costs
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
10,512
16,639
Other interest on financial liabilities
238,765
145,941
249,277
162,580
Other finance costs:
Interest on finance leases and hire purchase contracts
2,020
2,735
Other interest
37,151
24,304
Total finance costs
288,448
189,619
SPIRIT VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 23 -
8
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
164,932
110,824
Adjustments in respect of prior periods
5,407
(13,434)
Total current tax
170,339
97,390
Deferred tax
Origination and reversal of timing differences
(18,928)
(14,886)
Adjustment in respect of prior periods
31
Total deferred tax
(18,928)
(14,855)
Total tax charge
151,411
82,535
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
514,710
329,544
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
128,678
82,386
Tax effect of expenses that are not deductible in determining taxable profit
22,733
149
Taxation charge
151,411
82,535
9
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Interim paid
51,500
-
10
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 April 2024 and 31 March 2025
125,000
Amortisation and impairment
At 1 April 2024 and 31 March 2025
125,000
SPIRIT VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
10
Intangible fixed assets
(Continued)
- 24 -
Carrying amount
At 31 March 2025
At 31 March 2024
The company had no intangible fixed assets at 31 March 2025 or 31 March 2024.
SPIRIT VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 25 -
11
Property, plant and equipment
Group
Freehold land and buildings
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
£
Cost
At 1 April 2024
4,277,250
171,059
144,223
362,833
37,267
104,625
5,097,257
Additions
94,474
5,221
6,786
16,121
38,653
161,255
Disposals
(13,083)
(150,936)
(2,697)
(46,231)
(212,947)
Transfer to investment property
(7,449)
(7,449)
At 31 March 2025
4,364,275
171,059
136,361
218,683
50,691
97,047
5,038,116
Depreciation and impairment
At 1 April 2024
332,647
144,295
42,127
178,142
23,002
53,255
773,468
Depreciation charged in the year
93,907
10,253
17,564
43,607
9,576
13,844
188,751
Eliminated in respect of disposals
(11,000)
(143,059)
(2,698)
(37,565)
(194,322)
At 31 March 2025
426,554
154,548
48,691
78,690
29,880
29,534
767,897
Carrying amount
At 31 March 2025
3,937,721
16,511
87,670
139,993
20,811
67,513
4,270,219
At 31 March 2024
3,944,603
26,764
102,096
184,691
14,265
51,370
4,323,789
SPIRIT VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 26 -
Company
Freehold land and buildings
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 April 2024
3,429,844
43,410
8,072
28,144
3,509,470
Additions
46,408
916
47,324
Disposals
(12,031)
(12,031)
Transfer to investment property
(7,449)
(7,449)
At 31 March 2025
3,468,803
31,379
8,988
28,144
3,537,314
Depreciation and impairment
At 1 April 2024
48,864
5,735
6,310
2,336
63,245
Depreciation charged in the year
16,262
6,695
1,108
6,452
30,517
Eliminated in respect of disposals
(4,154)
(4,154)
At 31 March 2025
65,126
8,276
7,418
8,788
89,608
Carrying amount
At 31 March 2025
3,403,677
23,103
1,570
19,356
3,447,706
At 31 March 2024
3,380,980
37,675
1,762
25,808
3,446,225
The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.
Group
Company
2025
2024
2025
2024
£
£
£
£
Motor vehicles
35,356
Assets held under finance leases or hire purchase contracts are pledged as security against the liabilities to which they relate to.
12
Investment property
Group
Company
2025
2025
£
£
Fair value
At 1 April 2024
1,657,218
1,657,218
Additions through external acquisition
247,491
247,491
Transfers from owner-occupied property
7,449
7,449
At 31 March 2025
1,912,158
1,912,158
The directors consider the above value to be reflective of the fair value on an open market basis.
The historical cost of investment property is £1,912,158 (2024: £1,657,218).
SPIRIT VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 27 -
13
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
14
1,300
1,300
Movements in non-current investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 April 2024 and 31 March 2025
1,300
Carrying amount
At 31 March 2025
1,300
At 31 March 2024
1,300
14
Subsidiaries
Details of the company's subsidiaries at 31 March 2025 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Advantage Accreditation Limited
Ordinary
100.00
First Response Training and Consultancy Services Ltd
Ordinary
100.00
Spirit Hospitality Limited
Ordinary
100.00
Spirit Management Limited
Ordinary
100.00
15
Inventories
Group
Company
2025
2024
2025
2024
£
£
£
£
Finished goods and goods for resale
75,110
62,244
330
370
SPIRIT VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 28 -
16
Trade and other receivables
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade receivables
344,084
277,882
6,000
10,000
Amounts owed by group undertakings
-
-
134,562
193,138
Other receivables
179
1,741
75
1,268
Prepayments and accrued income
235,044
150,951
31,865
15,303
579,307
430,574
172,502
219,709
Amounts falling due after more than one year:
Other receivables
21,000
21,000
Total debtors
600,307
451,574
172,502
219,709
17
Current liabilities
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
19
233,096
224,081
233,096
198,470
Obligations under finance leases
6,616
2,151
2,151
Other borrowings
19
2,300
5,032
Trade payables
268,480
310,017
53,600
45,206
Amounts owed to group undertakings
806,182
644,352
Corporation tax payable
284,974
185,444
28,246
26,333
Other taxation and social security
261,804
272,571
14,720
5,051
Other payables
1,034,616
909,272
792,500
719,704
Accruals and deferred income
434,621
215,203
80,667
35,682
2,526,507
2,123,771
2,009,011
1,676,949
18
Non-current liabilities
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
19
3,164,669
3,236,640
3,164,669
3,236,640
Obligations under finance leases
40,486
17,873
16,961
17,873
3,205,155
3,254,513
3,181,630
3,254,513
SPIRIT VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
18
Non-current liabilities
(Continued)
- 29 -
Amounts included above which fall due after five years are as follows:
Payable by instalments
2,122,177
2,095,980
2,122,177
2,095,980
19
Borrowings
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank loans
3,266,082
3,324,618
3,266,082
3,324,618
Bank overdrafts
131,683
136,103
131,683
110,492
Other loans
2,300
5,032
3,400,065
3,465,753
3,397,765
3,435,110
Payable within one year
235,396
229,113
233,096
198,470
Payable after one year
3,164,669
3,236,640
3,164,669
3,236,640
The overdraft is charged at a rate of 3.5% above the Bank of England base rate and is secured by fixed charges and floating charges over the groups assets.
Two of the bank loans attract interest at 2.25% over base rate, are on 20 year terms and are due to be fully repaid by September 2043.
Two of the bank loans attract interest at 2.25% over base rate, are on 5 year terms and are due to be fully repaid by September 2028.
Bank loans are secured by an unlimited inter-company guarantee between the group undertakings and a fixed and floating charge and debenture over the assets and undertaking of the group.
20
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Liabilities
Liabilities
2025
2024
Group
£
£
Accelerated capital allowances
43,212
62,140
Liabilities
Liabilities
2025
2024
Company
£
£
Accelerated capital allowances
935
3,984
SPIRIT VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
20
Deferred taxation
(Continued)
- 30 -
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 April 2024
62,140
3,984
Credit to profit or loss
(18,928)
(3,049)
Liability at 31 March 2025
43,212
935
The deferred tax liability set out above is expected to reverse within forseeable future and relates to accelerated capital allowances that are expected to mature within the same period.
21
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
41,313
32,190
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.
22
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
2,120
2,120
2,120
2,120
23
Operating lease commitments
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:
Group
Company
2025
2024
2025
As restated 2024
£
£
£
£
Within one year
567,869
697,933
73,727
87,109
567,869
697,933
73,727
87,109
SPIRIT VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
23
Operating lease commitments
(Continued)
- 31 -
Lessor
The operating leases represent leases property included as investment property to third parties based on the expected occupancy and lease arrangements.
At the reporting end date the group had contracted with tenants for the following minimum lease payments:
Group
Company
2025
2024
2025
2024
£
£
£
£
Within one year
144,784
144,784
98,224
98,224
Between two and five years
392,896
392,896
392,896
392,896
537,680
537,680
491,120
491,120
24
Events after the reporting date
In October 2025, a subsidiary of Spirit Ventures Limited, Spirit Hospitality Limited, entered into an agreement to lease a hotel property. The leasehold was acquired for a nominal consideration and operations at the hotel commenced immediately. This transaction occurred after the reporting date 31 March 2025 and is considered a non-adjusting event. Management has determined that disclosure is appropriate due to its significance to the company’s future operations.
25
Related party transactions
During the year ended 31 March 2025 a dividend of £51,500 (2024:£nil) was paid to the director.
At 31 March 2025 there was a balance due to the director of £767,072 (2024: £703,061). Interest has been charged at 4%.
The loan has no set repayment terms and is considered to be repayable on demand.
26
Controlling party
At the balance sheet date, Mr D Eden was the ultimate controlling party.
SPIRIT VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 32 -
27
Cash generated from group operations
2025
2024
£
£
Profit after taxation
363,299
247,009
Adjustments for:
Taxation charged
151,411
82,535
Finance costs
288,448
189,619
Loss/(gain) on disposal of property, plant and equipment
3,465
(2,021)
Depreciation and impairment of property, plant and equipment
188,751
177,929
Movements in working capital:
(Increase)/decrease in inventories
(12,866)
11,343
(Increase)/decrease in trade and other receivables
(148,733)
68,910
Increase in trade and other payables
292,458
718,301
Cash generated from operations
1,126,233
1,493,625
28
Cash generated from operations - company
2025
2024
£
£
Profit after taxation
4,544
53,362
Adjustments for:
Taxation charged
14,278
12,256
Finance costs
270,959
164,112
Depreciation and impairment of property, plant and equipment
30,517
17,951
Other gains and losses
-
250
Movements in working capital:
Decrease in inventories
40
10
Decrease/(increase) in trade and other receivables
47,207
(4,470)
Increase in trade and other payables
297,674
936,701
Cash generated from operations
665,219
1,180,172
SPIRIT VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 33 -
29
Analysis of changes in net debt - group
1 April 2024
Cash flows
New finance leases
31 March 2025
£
£
£
£
Cash at bank and in hand
59,248
283,280
-
342,528
Bank overdrafts
(136,103)
4,420
-
(131,683)
(76,855)
287,700
-
210,845
Borrowings excluding overdrafts
(3,329,650)
61,268
-
(3,268,382)
Obligations under finance leases
(20,024)
11,575
(38,653)
(47,102)
(3,426,529)
360,543
(38,653)
(3,104,639)
30
Analysis of changes in net debt - company
1 April 2024
Cash flows
31 March 2025
£
£
£
Bank overdrafts
(110,492)
(21,191)
(131,683)
Borrowings excluding overdrafts
(3,324,618)
58,536
(3,266,082)
Obligations under finance leases
(20,024)
3,063
(16,961)
(3,455,134)
40,408
(3,414,726)
31
Prior period adjustment
These financial statements include adjustments to opening balances in respect of the correction of the year end loan balances, to reclassify negative debtors, reclassify deferred income and correcting income that had been double counted,
The effect of such adjustments are as follows:
Reconciliation of changes in equity - group
1 April
31 March
2023
2024
£
£
Adjustments to prior year
Audit adjustment re prior year balances
-
20,468
Equity as previously reported
866,640
1,093,181
Equity as adjusted
866,640
1,113,649
Analysis of the effect upon equity
Retained earnings
-
20,468
SPIRIT VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
31
Prior period adjustment
(Continued)
- 34 -
Reconciliation of changes in profit for the previous financial period
2024
£
Adjustments to prior year
Audit adjustment re prior year balances
20,468
Profit as previously reported
226,541
Profit as adjusted
247,009
Changes to the statement of financial position - company
As previously reported
Adjustment
As restated at 31 Mar 2024
£
£
£
Creditors due after one year
Borrowings
(3,257,108)
20,468
(3,236,640)
Capital and reserves
Retained earnings
366,788
20,468
387,256
Changes to the income statement - company
As previously reported
Adjustment
As restated
Period ended 31 March 2024
£
£
£
Finance costs
(184,580)
20,468
(164,112)
Reconciliation of changes in equity - company
1 April
31 March
2023
2024
£
£
Adjustments to prior year
Adjustment on audit of prior period balances
-
20,468
Equity as previously reported
336,014
368,908
Equity as adjusted
336,014
389,376
Analysis of the effect upon equity
Retained earnings
-
20,468
SPIRIT VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
31
Prior period adjustment
(Continued)
- 35 -
Reconciliation of changes in profit for the previous financial period
2024
£
Adjustments to prior year
Adjustment on audit of prior period balances
20,468
Profit as previously reported
32,894
Profit as adjusted
53,362
Notes to reconciliation
Revaluation of opening loan balances
A prior period adjustment was noted in respect of loan interest paid in order to agree the closing position of the liability at each year end in respect of the bank loans
Negative debtors
Credit balances in trade debtors have been reclassifed as creditors to reflect the substance of the balance as a payment in advance. There is no overall effect on the Profit and Loss as a result of the restatement.
Deferred income
Credit balances in trade debtors have been reclassifed as creditors to reflect the substance of the balance as deferred income. There is no overall effect on the Profit and Loss as a result of the restatement.
Income overstated
An adjustment has been made to eliminate a duplication of inter-departmental sales double counted income. There is no overall effect on the Profit and Loss as a result of the restatement
Other income
Labour recharges have been reclassified as other income for 2024 to reflect the nature of the transaction and to achieve consistency witth the current year. There is no overall effect on the Profit and Loss as a result of the restatement.
2025-03-312024-04-01falsefalseCCH SoftwareCCH Accounts Production 2025.300No description of principal activityMr D Edenfalse07022944bus:Consolidated2024-04-012025-03-31070229442024-04-012025-03-3107022944bus:Director12024-04-012025-03-3107022944bus:RegisteredOffice2024-04-012025-03-31070229442025-03-3107022944bus:Consolidated2025-03-3107022944bus:Consolidated2023-04-012024-03-31070229442023-04-012024-03-3107022944bus:Consolidated2024-03-3107022944core:Goodwillbus:Consolidated2025-03-3107022944core:Goodwillbus:Consolidated2024-03-31070229442024-03-3107022944core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-03-3107022944core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-03-3107022944core:PlantMachinerybus:Consolidated2025-03-3107022944core:FurnitureFittingsbus:Consolidated2025-03-3107022944core:ComputerEquipmentbus:Consolidated2025-03-3107022944core:MotorVehiclesbus:Consolidated2025-03-3107022944core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-03-3107022944core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-03-3107022944core:PlantMachinerybus:Consolidated2024-03-3107022944core:FurnitureFittingsbus:Consolidated2024-03-3107022944core:ComputerEquipmentbus:Consolidated2024-03-3107022944core:MotorVehiclesbus:Consolidated2024-03-3107022944core:LandBuildingscore:OwnedOrFreeholdAssets2025-03-3107022944core:FurnitureFittings2025-03-3107022944core:ComputerEquipment2025-03-3107022944core:MotorVehicles2025-03-3107022944core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-3107022944core:FurnitureFittings2024-03-3107022944core:ComputerEquipment2024-03-3107022944core:MotorVehicles2024-03-3107022944core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-03-3107022944core:CurrentFinancialInstrumentsbus:Consolidated2024-03-3107022944core:ShareCapitalbus:Consolidated2025-03-3107022944core:ShareCapitalbus:Consolidated2024-03-3107022944core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-03-3107022944core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-03-3107022944core:ShareCapital2025-03-3107022944core:ShareCapital2024-03-3107022944core:RetainedEarningsAccumulatedLosses2025-03-3107022944core:RetainedEarningsAccumulatedLosses2024-03-3107022944core:ShareCapitalbus:Consolidated2023-03-31070229442023-03-3107022944core:ShareCapital2023-03-3107022944core:RetainedEarningsAccumulatedLosses2023-03-3107022944bus:Consolidated2023-03-3107022944core:Goodwill2024-04-012025-03-3107022944core:LandBuildingscore:OwnedOrFreeholdAssets2024-04-012025-03-3107022944core:LandBuildingscore:LongLeaseholdAssets2024-04-012025-03-3107022944core:PlantMachinery2024-04-012025-03-3107022944core:FurnitureFittings2024-04-012025-03-3107022944core:ComputerEquipment2024-04-012025-03-3107022944core:MotorVehicles2024-04-012025-03-3107022944core:UKTaxbus:Consolidated2024-04-012025-03-3107022944core:UKTaxbus:Consolidated2023-04-012024-03-3107022944bus:Consolidated12024-04-012025-03-3107022944bus:Consolidated12023-04-012024-03-3107022944core:Goodwillbus:Consolidated2024-03-3107022944core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-03-3107022944core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-03-3107022944core:PlantMachinerybus:Consolidated2024-03-3107022944core:FurnitureFittingsbus:Consolidated2024-03-3107022944core:ComputerEquipmentbus:Consolidated2024-03-3107022944core:MotorVehiclesbus:Consolidated2024-03-3107022944bus:Consolidated2024-03-3107022944core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-3107022944core:FurnitureFittings2024-03-3107022944core:ComputerEquipment2024-03-3107022944core:MotorVehicles2024-03-31070229442024-03-3107022944core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-04-012025-03-3107022944core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-04-012025-03-3107022944core:PlantMachinerybus:Consolidated2024-04-012025-03-3107022944core:FurnitureFittingsbus:Consolidated2024-04-012025-03-3107022944core:ComputerEquipmentbus:Consolidated2024-04-012025-03-3107022944core:MotorVehiclesbus:Consolidated2024-04-012025-03-3107022944core:Subsidiary12024-04-012025-03-3107022944core:Subsidiary22024-04-012025-03-3107022944core:Subsidiary32024-04-012025-03-3107022944core:Subsidiary42024-04-012025-03-3107022944core:Subsidiary112024-04-012025-03-3107022944core:Subsidiary222024-04-012025-03-3107022944core:Subsidiary332024-04-012025-03-3107022944core:Subsidiary442024-04-012025-03-3107022944core:CurrentFinancialInstrumentsbus:Consolidated2025-03-3107022944core:CurrentFinancialInstruments2025-03-3107022944core:CurrentFinancialInstruments2024-03-3107022944core:CurrentFinancialInstrumentsbus:Consolidated12025-03-3107022944core:CurrentFinancialInstrumentsbus:Consolidated12024-03-3107022944core:CurrentFinancialInstruments22025-03-3107022944core:CurrentFinancialInstruments32025-03-3107022944core:Non-currentFinancialInstrumentsbus:Consolidated42025-03-3107022944core:Non-currentFinancialInstrumentsbus:Consolidated52025-03-3107022944core:Non-currentFinancialInstruments62025-03-3107022944core:Non-currentFinancialInstruments72025-03-3107022944core:WithinOneYearbus:Consolidated2025-03-3107022944core:WithinOneYearbus:Consolidated2024-03-3107022944core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3107022944core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3107022944core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-03-3107022944core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-03-3107022944core:Non-currentFinancialInstrumentscore:AfterOneYear2025-03-3107022944core:Non-currentFinancialInstrumentscore:AfterOneYear2024-03-3107022944core:Non-currentFinancialInstrumentsbus:Consolidated2025-03-3107022944core:Non-currentFinancialInstrumentsbus:Consolidated2024-03-3107022944core:Non-currentFinancialInstruments2025-03-3107022944core:Non-currentFinancialInstruments2024-03-3107022944core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-03-3107022944bus:PrivateLimitedCompanyLtd2024-04-012025-03-3107022944bus:FRS1022024-04-012025-03-3107022944bus:Audited2024-04-012025-03-3107022944bus:ConsolidatedGroupCompanyAccounts2024-04-012025-03-3107022944bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP