|
Key performance indicator
|
Unit
|
2025
|
2024
|
|
Turnover
|
£
|
11,054,633
|
10,260,976
|
|
Gross profit margin
|
%
|
42
|
42
|
|
Profit before tax
|
£
|
998,144
|
1,260,294
|
|
Group profit after tax attributable to owners of the company
|
£
|
497,359
|
944,231
|
|
Average staff headcount
|
No.
|
242
|
221
|
|
Revenue per head
|
£
|
45,680
|
46,430
|
|
Cash at bank
|
£
|
2,679,179
|
2,085,619
|
|
Director
|
|
5 May 2026
|
|
|
|
|
|
|
|
|
|
|
|
Director
|
|
|
|
for and on behalf of
|
|
|
|
2 Oakfield Road
Clifton
Bristol
BS8 2AL
|
| 2025 | 2024 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| TURNOVER | 3 |
|
|
|
| Cost of sales |
( |
( |
||
| GROSS PROFIT |
|
|
||
| Administrative expenses |
( |
( |
||
| Other operating income |
|
|
||
| OPERATING PROFIT | 4 |
|
|
|
| Profit on disposal of fixed assets |
|
|
||
| Other interest receivable and similar income | 9 |
|
|
|
| PROFIT BEFORE TAXATION |
|
|
||
| Tax on Profit | 10 |
( |
( |
|
| PROFIT AFTER TAXATION BEING PROFIT FOR THE FINANCIAL YEAR |
|
|
||
| Profit attributable to: | ||||
| Owners of the parent | 499,355 | 944,231 | ||
| Non-controlling interest | 252,388 | 195,941 | ||
|
|
|
|||
| 2025 | 2024 | |||
|---|---|---|---|---|
| £ | £ | |||
| PROFIT FOR THE FINANCIAL YEAR |
|
|
||
| OTHER COMPREHENSIVE INCOME FOR THE YEAR | - | - | ||
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
|
|
||
| Total comprehensive income attributable to: | ||||
| Owners of the parent | 499,355 | 944,231 | ||
| Non-controlling interest | 252,388 | 195,941 | ||
|
|
|
|||
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Intangible Assets | 11 |
|
|
||
| Tangible Assets | 12 |
|
|
||
| Investments | 13 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Stocks | 14 |
|
|
||
| Debtors | 15 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 16 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
( |
( |
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| PROVISIONS FOR LIABILITIES | |||||
| Deferred Taxation | 18 |
( |
( |
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 20 |
|
|
||
| Share premium account |
|
|
|||
| Profit and Loss Account |
|
|
|||
| Equity attributable to owners of the parent | 3,080,325 | 3,040,970 | |||
| Non-controlling interest |
|
|
|||
| TOTAL EQUITY | 3,576,433 | 3,365,740 | |||
|
Director
|
|
|
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Intangible Assets | 11 |
|
|
||
| Tangible Assets | 12 |
|
|
||
| Investments | 13 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Debtors | 15 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 16 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 20 |
|
|
||
| Share premium account |
|
|
|||
| Profit and Loss Account |
|
|
|||
| SHAREHOLDERS' FUNDS | 1,879,242 | 2,027,627 | |||
|
Director
|
|
|
| Share Capital | Share Premium | Other reserves | Profit and Loss Account | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| As at 1 May 2023 |
|
|
|
|
| Profit for the year and total comprehensive income | - | - | - |
|
| Dividends paid | - | - | - | (565,396) |
| Movements in other reserves | - | - | (38,513) | - |
| Transfer to/from Other Reserves | - | - | - | 38,513 |
| As at 30 April 2024 and 1 May 2024 |
|
|
|
|
| Profit for the year and total comprehensive income | - | - | - |
|
| Dividends paid | - | - | - | (460,000) |
| As at 30 April 2025 |
|
|
|
|
| Total Attributable to Parent | Non-controlling interest | Total | |
|---|---|---|---|
| £ | £ | £ | |
| As at 1 May 2023 |
|
|
2,926,034 |
| Profit for the year and total comprehensive income |
|
|
1,140,172 |
| Dividends paid | (565,396) |
( |
(700,466) |
| Movements in other reserves | (38,513) | - | (38,513) |
| Transfer to/from Other Reserves | 38,513 | - | 38,513 |
| As at 30 April 2024 and 1 May 2024 |
|
|
3,365,740 |
| Profit for the year and total comprehensive income |
|
|
751,743 |
| Dividends paid | (460,000) |
( |
(541,050) |
| As at 30 April 2025 |
|
|
3,576,433 |
| 2025 | 2024 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash generated from operations | 1 |
|
|
|
| Tax paid |
( |
( |
||
| Net cash generated from operating activities |
|
|
||
| Cash flows from investing activities | ||||
| Purchase of intangible assets |
( |
( |
||
| Purchase of tangible assets |
( |
( |
||
| Proceeds from disposal of tangible assets |
|
|
||
| Purchase of investment in associated undertakings and joint ventures |
|
( |
||
| Interest received |
|
|
||
| Net cash used in investing activities |
( |
( |
||
| Cash flows from financing activities | ||||
| Equity dividends paid |
( |
( |
||
| Repayment of other loans | (146,752) | (320,000) | ||
| Amount introduced by directors | - | 8,289 | ||
| Amount withdrawn by directors | (7,656) | - | ||
| Net cash used in financing activities |
( |
( |
||
| Increase/(decrease) in cash and cash equivalents |
|
( |
||
| Cash and cash equivalents at beginning of year | 2 |
|
|
|
| Cash and cash equivalents at end of year | 2 |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Profit for the financial year |
|
|
|
| Adjustments for: | |||
| Tax on profit |
|
|
|
| Interest income |
( |
( |
|
| Amortisation of intangible assets |
|
|
|
| Depreciation of tangible assets |
|
|
|
| Profit on disposal of tangible assets | (1,027) | (2,024) | |
| Movements in working capital: | |||
| Decrease/(increase) in stocks |
|
( |
|
| (Increase)/decrease in trade and other debtors |
( |
|
|
| Increase in trade and other creditors |
|
|
|
| Net cash generated from operations |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| As at 1 May 2024 | Cash flows | As at 30 April 2025 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
593,560 |
|
| Debts falling due within one year |
( |
146,752 |
( |
| 527,240 | 740,312 | 1,267,552 | |
| Freehold |
|
| Leasehold |
|
| Plant and Equipment |
|
| Motor Vehicles |
|
| Fixtures & Fittings |
|
| Computer Equipment |
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Food and Beverage | 6,300,791 | 6,033,234 | |
| Leisure and Spa | 4,753,842 | 4,227,742 | |
| 11,054,633 | 10,260,976 | ||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| United Kingdom |
|
|
|
| 11,054,633 | 10,260,976 | ||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bad debts | - | 20,014 | |
| Depreciation of tangible fixed assets |
|
|
|
| Amortisation of intangible fixed assets |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Audit Services | |||
| Audit of the company's financial statements |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| Social security costs |
|
|
|
| Other pension costs |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| Office and administration |
|
|
|
| Resturant |
|
|
|
| Spa |
|
|
|
| Other |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Emoluments |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| Money purchase pension schemes |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Emoluments |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Interest on short term deposits |
|
|
|
|
The tax charge on the profit for the year was as follows:
|
|||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Current tax | |||
| UK Corporation Tax |
|
|
|
| Deferred Tax | |||
| Deferred taxation |
|
|
|
| Total tax charge for the period |
|
|
|
|
The actual charge for the year can be reconciled to the expected charge for the year based on the profit and the standard rate of corporation tax as follows:
|
|||
| 2025 | 2024 | ||
| £ | £ | ||
| Profit before tax | 998,143 | 1,260,294 | |
| Tax on profit at 25% (UK standard rate) |
|
|
|
| Goodwill/depreciation not allowed for tax |
|
|
|
| Expenses not deductible for tax purposes |
|
|
|
| Tax losses utilised |
( |
( |
|
| Capital allowances |
( |
( |
|
| Short term timing differences |
|
|
|
| Difference in tax rates |
( |
|
|
| Revenue exempt from taxation |
( |
( |
|
| Group relief |
|
( |
|
| Total tax charge for the period | 246,400 | 120,122 | |
| Goodwill | Computer software | Total | |
|---|---|---|---|
| £ | £ | £ | |
| Cost | |||
| As at 1 May 2024 |
|
|
|
| Additions |
|
|
|
| As at 30 April 2025 |
|
|
|
| Amortisation | |||
| As at 1 May 2024 |
|
|
|
| Provided during the period |
|
|
|
| As at 30 April 2025 |
|
|
|
| Net Book Value | |||
| As at 30 April 2025 |
|
|
|
| As at 1 May 2024 |
|
|
|
| Computer software | |||
|---|---|---|---|
| £ | |||
| Cost | |||
| As at 1 May 2024 |
|
||
| As at 30 April 2025 |
|
||
| Amortisation | |||
| As at 1 May 2024 |
|
||
| Provided during the period |
|
||
| As at 30 April 2025 |
|
||
| Net Book Value | |||
| As at 30 April 2025 |
|
||
| As at 1 May 2024 |
|
||
| Land & Property | ||||
|---|---|---|---|---|
| Freehold | Leasehold | Plant and Equipment | Motor Vehicles | |
| £ | £ | £ | £ | |
| Cost | ||||
| As at 1 May 2024 |
|
|
|
|
| Additions |
|
|
|
|
| Disposals |
|
|
( |
|
| As at 30 April 2025 |
|
|
|
|
| Depreciation | ||||
| As at 1 May 2024 |
|
|
|
|
| Provided during the period |
|
|
|
|
| Disposals |
|
|
( |
|
| As at 30 April 2025 |
|
|
|
|
| Net Book Value | ||||
| As at 30 April 2025 |
|
|
|
|
| As at 1 May 2024 |
|
|
|
|
| Fixtures & Fittings | Computer Equipment | Total | |
|---|---|---|---|
| £ | £ | £ | |
| Cost | |||
| As at 1 May 2024 |
|
|
|
| Additions |
|
|
|
| Disposals |
|
|
( |
| As at 30 April 2025 |
|
|
|
| Depreciation | |||
| As at 1 May 2024 |
|
|
|
| Provided during the period |
|
|
|
| Disposals |
|
|
( |
| As at 30 April 2025 |
|
|
|
| Net Book Value | |||
| As at 30 April 2025 |
|
|
|
| As at 1 May 2024 |
|
|
|
| Land & Property | ||||
|---|---|---|---|---|
| Freehold | Plant and Equipment | Fixtures & Fittings | Total | |
| £ | £ | £ | £ | |
| Cost | ||||
| As at 1 May 2024 |
|
|
|
|
| Additions |
|
|
|
|
| As at 30 April 2025 |
|
|
|
|
| Depreciation | ||||
| As at 1 May 2024 |
|
|
|
|
| Provided during the period |
|
|
|
|
| As at 30 April 2025 |
|
|
|
|
| Net Book Value | ||||
| As at 30 April 2025 |
|
|
|
|
| As at 1 May 2024 |
|
|
|
|
| Unlisted | |
|---|---|
| £ | |
| Cost or Valuation | |
| As at 1 May 2024 |
|
| As at 30 April 2025 |
|
| Provision | |
| As at 1 May 2024 |
|
| As at 30 April 2025 |
|
| Net Book Value | |
| As at 30 April 2025 |
|
| As at 1 May 2024 |
|
|
2025
|
2024
|
||
|
£
|
£
|
||
|
Reading Hydro CBS Ltd
|
1,000
|
1,000
|
|
|
|
|
||
|
|
|
| Subsidiaries | |
|---|---|
| £ | |
| Cost or Valuation | |
| As at 1 May 2024 |
|
| As at 30 April 2025 |
|
| Provision | |
| As at 1 May 2024 |
|
| As at 30 April 2025 |
|
| Net Book Value | |
| As at 30 April 2025 |
|
| As at 1 May 2024 |
|
| Name of undertaking | Registered Office | Class of shares held | Direct holding | Indirect holding |
|---|---|---|---|---|
|
|
Oakfield Place, Clifton, Bristol, BS8 2BJ |
|
|
- |
|
|
25 St Matthews Road, Bristol, BS6 5TT |
|
|
- |
|
|
Napier Road, Reading, RG1 8FR |
|
|
- |
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Stock |
|
|
|
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | ||||
| £ | £ | £ | £ | ||||
| Due within one year | |||||||
| Trade debtors |
|
|
|
|
|||
| Amounts owed by group undertakings | - | - | 1,183,708 | 1,346,956 | |||
| Other debtors | 183,355 | 128,398 | 11,646 | 15,499 | |||
|
|
|
|
|
||||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | ||||
| £ | £ | £ | £ | ||||
| Trade creditors |
|
|
|
|
|||
| Other loans |
|
|
|
|
|||
| Amounts owed to group undertakings | - | - |
|
|
|||
| Other creditors | 182,466 | 116,161 | 9,512 | 9,512 | |||
| Corporation tax |
|
|
|
|
|||
| Taxation and social security | 569,806 | 493,841 | - | - | |||
| Accruals and deferred income | 1,973,738 | 1,949,357 | 3,000 | 3,000 | |||
|
|
|
|
|
||||
| Group | ||||
|---|---|---|---|---|
| 2025 | 2024 | |||
| £ | £ | |||
| Amounts falling due within one year or on demand: | ||||
| Other loans |
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Other timing differences | 97,780 | 73,837 | |
| Group | ||
|---|---|---|
| Deferred Tax | Total | |
| £ | £ | |
| As at 1 May 2024 |
|
73,837 |
| Additions |
|
28,672 |
| Utilised |
( |
(4,729) |
| Balance at 30 April 2025 |
|
97,780 |
| As at 1 May 2024 | Amounts advanced | Amounts repaid | Amounts written off | As at 30 April 2025 | |
|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | |
| Mr Niles Ringner |
|
|
( |
- |
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| On equity shares: | |||
| Interim dividend paid | - |
|
|
| Final dividend paid |
|
|
|
| 460,000 | 565,396 | ||
|
Key management compensation:
|
2025
|
2024
|
|
|
£
|
£
|
||
|
Salaries and other short term employee benefits
|
299,252
|
209,706
|
|
2025
|
2024
|
||
|
£
|
£
|
||
|
Profit on sale of operations
|
-
|
496,715
|
|
|
|
|
||
|
|
|