Acorah Software Products - Accounts Production 18.1.200 false true 30 April 2024 1 May 2023 false false 5 May 2026 true true 1 May 2024 30 April 2025 30 April 2025 08435016 M Bradford H B Ringner N A Ringner T R Ringner M W Thwaites 30 April 2025 true iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 08435016 2024-04-30 08435016 2025-04-30 08435016 2024-05-01 2025-04-30 08435016 frs-core:CurrentFinancialInstruments 2025-04-30 08435016 frs-core:FurnitureFittings 2025-04-30 08435016 frs-core:FurnitureFittings 2024-05-01 2025-04-30 08435016 frs-core:FurnitureFittings 2024-04-30 08435016 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2025-04-30 08435016 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2024-05-01 2025-04-30 08435016 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2024-04-30 08435016 frs-core:OtherResidualIntangibleAssets 2025-04-30 08435016 frs-core:OtherResidualIntangibleAssets 2024-05-01 2025-04-30 08435016 frs-core:OtherResidualIntangibleAssets 2024-04-30 08435016 frs-core:PlantMachinery 2025-04-30 08435016 frs-core:PlantMachinery 2024-05-01 2025-04-30 08435016 frs-core:PlantMachinery 2024-04-30 08435016 frs-core:SharePremium 2025-04-30 08435016 frs-core:ShareCapital 2025-04-30 08435016 frs-core:RetainedEarningsAccumulatedLosses 2025-04-30 08435016 frs-bus:ConsolidatedGroupCompanyAccounts 2024-05-01 2025-04-30 08435016 frs-core:CostValuation 2024-04-30 08435016 frs-core:CostValuation 2025-04-30 08435016 frs-core:ProvisionsForImpairmentInvestments 2024-04-30 08435016 frs-core:ProvisionsForImpairmentInvestments 2025-04-30 08435016 frs-bus:Director1 2024-05-01 2025-04-30 08435016 frs-core:CurrentFinancialInstruments frs-core:WithinOneYear frs-bus:Consolidated 2024-04-30 08435016 frs-core:CurrentFinancialInstruments frs-core:WithinOneYear frs-bus:Consolidated 2025-04-30 08435016 frs-bus:Consolidated 2024-04-30 08435016 frs-bus:Consolidated 2025-04-30 08435016 frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 frs-core:CurrentFinancialInstruments frs-bus:Consolidated 2025-04-30 08435016 frs-core:ComputerEquipment frs-bus:Consolidated 2025-04-30 08435016 frs-core:ComputerEquipment frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 frs-core:ComputerEquipment frs-bus:Consolidated 2024-04-30 08435016 frs-core:DevelopmentCostsCapitalisedDevelopmentExpenditure frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 frs-core:FurnitureFittings frs-bus:Consolidated 2025-04-30 08435016 frs-core:FurnitureFittings frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 frs-core:FurnitureFittings frs-bus:Consolidated 2024-04-30 08435016 frs-core:NetGoodwill frs-bus:Consolidated 2025-04-30 08435016 frs-core:NetGoodwill frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 frs-core:NetGoodwill frs-bus:Consolidated 2024-04-30 08435016 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee frs-bus:Consolidated 2025-04-30 08435016 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee frs-bus:Consolidated 2024-04-30 08435016 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets frs-bus:Consolidated 2025-04-30 08435016 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets frs-bus:Consolidated 2024-04-30 08435016 frs-core:MotorVehicles frs-bus:Consolidated 2025-04-30 08435016 frs-core:MotorVehicles frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 frs-core:MotorVehicles frs-bus:Consolidated 2024-04-30 08435016 frs-core:OtherResidualIntangibleAssets frs-bus:Consolidated 2025-04-30 08435016 frs-core:OtherResidualIntangibleAssets frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 frs-core:OtherResidualIntangibleAssets frs-bus:Consolidated 2024-04-30 08435016 frs-core:PlantMachinery frs-bus:Consolidated 2025-04-30 08435016 frs-core:PlantMachinery frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 frs-core:PlantMachinery frs-bus:Consolidated 2024-04-30 08435016 frs-core:OtherReservesSubtotal frs-bus:Consolidated 2025-04-30 08435016 frs-core:SharePremium frs-bus:Consolidated 2025-04-30 08435016 frs-core:ShareCapital frs-bus:Consolidated 2025-04-30 08435016 frs-core:RetainedEarningsAccumulatedLosses frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 frs-core:RetainedEarningsAccumulatedLosses frs-bus:Consolidated 2025-04-30 08435016 frs-countries:UnitedKingdom frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 frs-bus:HighestPaidDirector frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 frs-bus:PrivateLimitedCompanyLtd frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 frs-bus:FullAccounts frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 frs-bus:MediumEntities frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 frs-bus:Audited frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 frs-bus:Medium-sizedCompaniesRegimeForAccounts frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 frs-bus:Medium-sizedCompaniesRegimeForDirectorsReport frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 frs-bus:OrdinaryShareClass1 frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 frs-bus:OrdinaryShareClass1 frs-bus:Consolidated 2025-04-30 08435016 1 frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 frs-core:DeferredTaxation frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 frs-core:DeferredTaxation frs-bus:Consolidated 2024-04-30 08435016 frs-core:DeferredTaxation frs-bus:Consolidated 2025-04-30 08435016 frs-core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests frs-bus:Consolidated 2025-04-30 08435016 frs-core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 frs-core:Non-controllingInterests frs-bus:Consolidated 2025-04-30 08435016 frs-core:Non-controllingInterests frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 frs-core:UnlistedNon-exchangeTraded frs-bus:Consolidated 2025-04-30 08435016 frs-core:UnlistedNon-exchangeTraded frs-bus:Consolidated 2024-04-30 08435016 frs-core:CostValuation frs-core:UnlistedNon-exchangeTraded frs-bus:Consolidated 2024-04-30 08435016 frs-core:CostValuation frs-core:UnlistedNon-exchangeTraded frs-bus:Consolidated 2025-04-30 08435016 frs-core:ProvisionsForImpairmentInvestments frs-core:UnlistedNon-exchangeTraded frs-bus:Consolidated 2024-04-30 08435016 frs-core:ProvisionsForImpairmentInvestments frs-core:UnlistedNon-exchangeTraded frs-bus:Consolidated 2025-04-30 08435016 frs-bus:Director1 frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 frs-bus:Director2 frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 frs-bus:Director3 frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 frs-bus:Director3 frs-bus:Consolidated 2024-04-30 08435016 frs-bus:Director3 frs-bus:Consolidated 2025-04-30 08435016 frs-bus:Director4 frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 frs-bus:Director5 frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 1 frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 2 frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 3 frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 frs-countries:EnglandWales frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 frs-core:Subsidiary1 frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 frs-core:Subsidiary1 1 frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 frs-core:Subsidiary2 frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 frs-core:Subsidiary2 2 frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 frs-core:Subsidiary3 frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 frs-core:Subsidiary3 3 frs-bus:Consolidated 2024-05-01 2025-04-30 08435016 2023-04-30 08435016 2024-04-30 08435016 2023-05-01 2024-04-30 08435016 frs-core:CurrentFinancialInstruments 2024-04-30 08435016 frs-core:SharePremium 2024-04-30 08435016 frs-core:ShareCapital 2024-04-30 08435016 frs-core:RetainedEarningsAccumulatedLosses 2024-04-30 08435016 frs-core:CurrentFinancialInstruments frs-core:WithinOneYear frs-bus:Consolidated 2024-04-30 08435016 frs-bus:Consolidated 2023-04-30 08435016 frs-bus:Consolidated 2024-04-30 08435016 frs-bus:Consolidated 2023-05-01 2024-04-30 08435016 frs-core:CurrentFinancialInstruments frs-bus:Consolidated 2024-04-30 08435016 frs-core:OtherReservesSubtotal frs-bus:Consolidated 2023-04-30 08435016 frs-core:OtherReservesSubtotal frs-bus:Consolidated 2024-04-30 08435016 frs-core:SharePremium frs-bus:Consolidated 2023-04-30 08435016 frs-core:SharePremium frs-bus:Consolidated 2024-04-30 08435016 frs-core:ShareCapital frs-bus:Consolidated 2023-04-30 08435016 frs-core:ShareCapital frs-bus:Consolidated 2024-04-30 08435016 frs-core:RetainedEarningsAccumulatedLosses frs-bus:Consolidated 2023-05-01 2024-04-30 08435016 frs-core:RetainedEarningsAccumulatedLosses frs-core:PreviouslyStatedAmount frs-bus:Consolidated 2023-04-30 08435016 frs-core:RetainedEarningsAccumulatedLosses frs-bus:Consolidated 2024-04-30 08435016 frs-countries:UnitedKingdom frs-bus:Consolidated 2023-05-01 2024-04-30 08435016 frs-bus:HighestPaidDirector frs-bus:Consolidated 2023-05-01 2024-04-30 08435016 frs-bus:OrdinaryShareClass1 frs-bus:Consolidated 2023-05-01 2024-04-30 08435016 frs-core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests frs-bus:Consolidated 2023-04-30 08435016 frs-core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests frs-bus:Consolidated 2024-04-30 08435016 frs-core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests frs-bus:Consolidated 2023-05-01 2024-04-30 08435016 frs-core:Non-controllingInterests frs-bus:Consolidated 2023-04-30 08435016 frs-core:Non-controllingInterests frs-bus:Consolidated 2024-04-30 08435016 frs-core:Non-controllingInterests frs-bus:Consolidated 2023-05-01 2024-04-30 08435016 1 frs-bus:Consolidated 2023-05-01 2024-04-30 08435016 2 frs-bus:Consolidated 2023-05-01 2024-04-30 08435016 3 frs-bus:Consolidated 2023-05-01 2024-04-30
Glassington Limited
Strategic Report, Directors' Report and
Financial Statements
For The Year Ended 30 April 2025
PJE Chartered Accountants
Contents
Page
Strategic Report 1—3
Directors' Report 4—6
Independent Auditor's Report 7—10
Consolidated Profit and Loss Account 11
Consolidated Statement of Comprehensive Income 12
Consolidated Balance Sheet 13—14
Company Balance Sheet 15—16
Consolidated Statement of Changes in Equity 17
Consolidated Statement of Cash Flows 18
Notes to the Consolidated Statement of Cash Flows 19
Notes to the Financial Statements 20—35
Page 1
Strategic Report
The directors present their strategic report for the year ended 30 April 2025.
Review of the Business
In the year ended 30 April 2025, the group demonstrated resilience in navigating an evolving business environment characterised by challenges such as rising food and energy costs and the cost-of-living crisis. Despite these hurdles, the group achieved a substantial 8% increase in revenue from £10.3m to £11.1m. This review highlights the financial and operational performance, as well as key strategic decisions,that have positioned the Glassington Limited group for sustained growth and adaptability.
Financial performance
For the year ended 30 April 2025, the group reported a gross profit of £4,654,434 (2024: £4,314,105), reflecting a 8% year-on-year increase. The gross profit margin of 42% was the same as prior year, despite continued increases in costs of sales driven by inflationary pressures. Operating profit dropped significantly to £978,102 (2024: £1,245,181), as the figures contained the sale of the Glass Boat company which resulted in a £496,715 gain.
Key developments
Investment in technology
The group’s continued investment in integrated technology solutions, including an upgraded Electronic Point of Sale (EPOS) system, has enhanced operational efficiencies, improved customer booking experiences, and provided robust reporting capabilities.
Diversification and growth
Diversification remains a cornerstone of the group’s strategy. During the prior year, the group leveraged its strong cash position to acquire and renovate a Lido Townhouse, creating an additional revenue stream which has seen continued growth and almost full occupancy. This townhouse serves as a premium accommodation option for guests visiting the Clifton Lido facilities.
Financial management
The group’s strong financial position is reflected in its cash reserves of £2,679,179 as of 30 April 2025 (2024: £2,085,619). This robust liquidity enables the group to manage ongoing challenges and explore strategic opportunities. No new loans were taken out during the year. 
The principal activities of the Glassington group are divided amongst the subsidiaries as follows:
- Clifton Lido Limited: operation of outdoor lido swimming baths, luxury spa facilities and wellness treatments with an onsite restaurant and bar in Clifton, Bristol. Newly converted Townhouse accomodation allows a premium package to visit their facilities here.
- Thames Lido Limited: operation of outdoor lido swimming baths, luxury spa facilities and wellness treatments with an onsite restaurant and bar in Reading, Berkshire.
- Bristol Bridge Company Limited: operation of The Three Brothers Burger Kitchen and Bar in Bristol.
The group's key financial and other performance indicators during the year were as follows: 
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
...CONTINUED
Page 1
Page 2
Review of the Business - continued
Looking ahead, the group remains committed to innovation, resilience, and adaptability in the dynamic
landscape of the hospitality, spa, and wellness industries. While challenges such as rising food costs and
evolving consumer preferences persist, the group’s strong cash position enables strategic investments in
growth opportunities like they have done in previous years and yet liquidity is still strong and therefore sets the potential to be able to act on any future investment or growth opportunities too. With the successful sale of the Glass Boat and the acquisition of the Lido Townhouse in prior year, the group is well-positioned to drive sustained growth and profitability. The directors are confident that the going concern basis of preparation remains appropriate.
Principal Risks and Uncertainties
In the dynamic landscape of the spa, hospitality, and restaurant sectors, the group recognises the importance of proactively identifying, assessing, and managing potential risks and uncertainties. This section outlines the principal risks and uncertainties that could impact the group's operations and financial performance.
1. Operational risks
Pandemics and health crises
The hospitality sector remains highly sensitive to public health crises. Although the impact of COVID-19 has
subsided, the ongoing global uncertainty surrounding pandemics and other health crises, such as the potential emergence of new variants or diseases, poses a significant risk to operational continuity. Further restrictionson travel and consumer spending could influence customer demand for our products and services, leading to revenue fluctuations.
Supply chain disruptions
Dependency on external suppliers for goods and services continues to expose the group to potential
disruptions. Unexpected events, such as natural disasters, geopolitical tensions, or logistical challenges,
could impact the supply chain, affecting our ability to provide consistent quality services and products to
customers.
Technological disruptions
The group acknowledges the critical role of technology in its operations. While digital advancements enhance customer engagement and operational efficiency, they also expose us to cybersecurity threats and
data privacy concerns, particularly within our booking and payment systems. Continuous investment in
cybersecurity measures and regular reviews of data protection protocols remain a priority.
Staff recruitment and retention
The ability to attract and retain skilled employees remains vital to maintaining service quality and
operational effectiveness. Labour shortages, increased competition for talent, rising labour costs, and
potential disputes or changes in employment regulations could impact workforce stability and increase
operational risks.
2. Market risks
Economic downturn
The hospitality and leisure sectors are closely tied to broader economic conditions. A significant economic
downturn, inflationary pressures, or a prolonged cost-of-living crisis could result in reduced consumer
spending on non-essential services, adversely affecting the group's financial performance. The group also
monitors interest rate fluctuations and their impact on customer behaviour.
Competitive pressures
The hospitality and leisure sectors remain highly competitive. Changes in consumer preferences, the
emergence of new competitors, or shifts in market trends pose challenges to our ability to attract and retain customers. Additionally, the group continues to monitor the impact of economic uncertainty on customer demand and spending behaviours.
3. Regulatory and compliance risks
Health and safety regulations
...CONTINUED
Page 2
Page 3
Principal Risks and Uncertainties - continued
Compliance with health and safety regulations is paramount across all subsidiaries. Changes in regulations,
compliance failures, or legal issues related to health and safety could lead to reputational damage, financial
penalties, or operational disruptions. The group’s ongoing commitment to rigorous health and safety
standards aims to mitigate these risks.
Environmental regulations
Increasing regulatory focus on environmental sustainability could affect operational practices and financial
performance. The group recognises the importance of environmental compliance and is committed to
reducing its carbon footprint, managing waste responsibly, and minimising energy consumption.
While the group has implemented robust risk management strategies and internal controls to mitigate these  challenges, inherent uncertainty remains surrounding consumer behaviour, regulatory changes, economic conditions, and unforeseen events. The group’s commitment to proactive risk assessment and continuous monitoring ensures resilience and adaptability in an evolving environment, enhancing the long-term sustainability of our business.
On behalf of the board
M Bradford
Director
5 May 2026
Page 3
Page 4
Directors' Report
The directors present their report and the financial statements for the year ended 30 April 2025.
Principal Activity
The principle activity of the company is that of a holding company. The principal activities of the group are the operation of restuarnts and the operation of outdoor lido and spa facilities. 
Dividends
The value of dividends paid amounted to £460,000 .
The directors recommended a final dividend of £NIL .
Financial Instruments
Objectives and policies
The group's activities expose it to a number of financial risks including credit risk, cashflow risk and liquidity risk. The use and nature of financial instruments are determined by the directors in the context of trading terms made available to the group by investors, customers and suppliers, with the objective of securing the liquidity and profitability of the group.
Price risk, credit risk, liquidity risk and cash flow risk
The group's principal financial instruments comprise bank balances, other creditors and trade debtors.
Due to the nature of the financial instruments used by the company, there is a limited exposure to price risk. The company's approach to managing other risks applicable to the financial instruments concerned is
shown below.
In respect of bank balances, the liquidity risk is managed by maintaining a balance between the continuity of funding and flexibility through the availability of overdraft facilities at floating rates of interest. Other
creditors are managed in respect of credit and cash flow risk policies concerning the terms offered to
investors in respect of developments undertaken by the group in respect of both anticipated repayment period and return.
Trade creditors liquidity risk is managed by ensuring sufficient funds are available to meet amounts due.
Trade creditors are paid in line with agreed credit terms and conditions, subject to correct invoicing.
Directors
The directors who held office during the year were as follows:
M Bradford
H B Ringner
N A Ringner
T R Ringner
M W Thwaites
Employees
The group offers equal opportunities to all applicants for employment. Disabled people are offered
employment, training, staff development and promotion on the basis of their aptitude and abilities, in
common with all employees.
Page 4
Page 5
Employee Engagement Statement
The group is committed to involving employees in its activities, and believes that effective communication
brings important business benefits. This is achieved through regular briefings.
The group is also committed to developing its people. Training and development opportunities are provided
for employees and range from bar skills training to professional qualification support. By giving employees
the skill and knowledge essential to perform their jobs effectively, the group believes it will create a
professional and highly motivated workforce.
Statement of Directors' Responsibilities
The directors are responsible for preparing the Strategic Report, the Directors' 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, comprising FRS102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', 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 the group and of the profit or loss of the group for that period. In preparing the financial statements the directors are required to:
  • select suitable accounting policies and then apply them consistently;
  • make judgments and accounting estimates that are reasonable and prudent;
  • state whether applicable United Kingdom Accounting Standards, comprising FRS102, 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 company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company and group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group 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 the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
The directors are responsible for the maintenance and integrity of the corporate and financial information included on the company's website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.
Statement of Disclosure of Information to Auditors
In the case of each director in office at the date the Directors' Report is approved: 
  • so far as the director is aware, there is no relevant audit information of which the company and group's auditors are unaware; and
  • they have taken all the steps that they ought to have taken as directors in order to make themselves aware of any relevant audit information and to establish that the company and group's auditors are aware of that information.
Page 5
Page 6
Independent Auditors
The auditors, PJE Chartered Accountants, have indicated their willingness to continue in office and a resolution concerning their re-appointment will be proposed at the Annual General Meeting.
On behalf of the board
M Bradford
Director
5 May 2026
Page 6
Page 7
Independent Auditor's Report
Opinion
We have audited the financial statements of Glassington Limited (the "parent company") and its subsidiaries (the "group") for the year ended 30 April 2025 which comprise the Consolidated Profit and Loss Account, Consolidated Statement of Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes of Equity, Company Statement of Changes of Equity, Consolidated Cash Flow Statement and the related notes, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland".
In our opinion the financial statements:
  • give a true and fair view of the state of the group's and of the parent company's affairs as at 30 April 2025 and of the group's profit/(loss) for the year then ended;
  • have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
  • have been prepared in accordance with the requirements of the Companies Act 2006.
Basis for Opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions Relating to Going Concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group and parent company's ability to continue as a going concern for a period of at least 12 months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
Other Information
The other information comprises the information included in the annual report, other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. In connection with our audit of the financial statements, 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 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.
Page 7
Page 8
Opinions on Other Matters Prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
  • the information given in the Strategic Report and Directors' Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
  • the Strategic Report and Directors' Report have been prepared in accordance with applicable legal requirements.
Matters on Which We Are Required to Report by Exception
In the light of the knowledge and understanding of the group and parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report or the Directors' Report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
  • 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 or returns; or
  • certain disclosures of directors' remuneration specified by law are not made; or
  • we have not received all the information and explanations we require for our audit.
Responsibilities of Directors
As explained more fully in the Directors' Responsibilities Statement set out on page 4—6, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, the directors are responsible for assessing the group and parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or the parent company or to cease operations, or have no realistic alternative but to do so.
Page 8
Page 9
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: 
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design
procedures in line with our responsibilities, outlined above, to detect irregularities, including fraud. The risk
of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting
from error, as fraud may involve deliberate concealment by, for example, forgery or intentional
misrepresentations, or through collusion. The extent to which our procedures are capable of detecting
irregularities, including fraud is detailed below. However, the primary responsibility for the prevention and
detection of fraud rests with both those charged with governance of the entity, group and management.
Our approach was as follows:
- We obtained an understanding of the legal and regulatory frameworks that are applicable to the group and company and determined that the most significant are FRS 102 (United Kingdom Generally Accepted
Accounting Practice), UK Companies Act and relevant tax legislation, General Data Protection Regulation
(GDPR) requirements, health and safety laws, employment regulations, The Equality Act 2010, anti-bribery
and corruption regulations; and those that had a fundamental effect on the operations of the group and
company such as food hygiene standards and environmental regulations.
- We understood how the group and company is complying with those frameworks by holding enquiries with management and those charged with governance. We understood the potential incentive and ability to override controls, and employee access to guidance of how to report any instances on non-compliance. We understood any controls put in place to reduce the opportunities for fraudulent transactions. We corroborated our enquiries through the review of the following documentation or completion of the following procedures:
o Review of all minutes of general meetings held during the year and through to the most recent meeting
held prior to the approval of these financial statements.
o Reviewed accounting policies and completed a disclosure checklist to ensure compliance with FRS 102
and Company Law requirements
.- We assessed the susceptibility of the group and company's financial statements to material misstatement, including how fraud might occur by holding enquiries with management and those charged with governance. Through these procedures we determined there to be a risk of management override and a fraud risk in relation to revenue and the valuation of accruals due to the judgements and estimates involved in calculating these liabilities.
o In performing our work over revenue, we considered there to be specific risks relating to the cut-off of
transactions and manual journal entries around period end. We used data analytics to test cut-off and used a lower testing threshold to test manual journal entries posted around the period end.
o In performing our work relating to the valuation of accruals, we performed analytical review procedures to identify any unexpected fluctuations, used a lower testing threshold in performing our detailed testing,
obtained management's assumptions of the liabilities, and challenged and validated the assumptions used in the calculations
- Based on this understanding we designed our audit procedures to identify non-compliance with such laws and regulations. Our procedures involved enquiry of management and those charged with governance as to any fraud identified or suspected in the period, any actual or potential litigation or claims or breaches of significant laws or regulations applicable to the company. We also completed procedures to conclude on the compliance of significant disclosures in the financial statements with the requirements of the relevant
accounting standards and UK legislation.
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
Page 9
Page 10
Use Of Our Report
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters that 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.
Philip Evans BSc FCA (Senior Statutory Auditor)
for and on behalf of PJE Chartered Accountants , Statutory Auditor
5 May 2026
PJE Chartered Accountants
2 Oakfield Road
Clifton
Bristol
BS8 2AL
Page 10
Page 11
Consolidated Profit and Loss Account
2025 2024
Notes £ £
TURNOVER 3 11,054,633 10,260,976
Cost of sales (6,400,199 ) (5,946,871 )
GROSS PROFIT 4,654,434 4,314,105
Administrative expenses (3,676,333 ) (3,565,639 )
Other operating income - 496,715
OPERATING PROFIT 4 978,101 1,245,181
Profit on disposal of fixed assets 1,027 2,024
Other interest receivable and similar income 9 19,015 13,089
PROFIT BEFORE TAXATION 998,143 1,260,294
Tax on Profit 10 (246,400 ) (120,122 )
PROFIT AFTER TAXATION BEING PROFIT FOR THE FINANCIAL YEAR 751,743 1,140,172
Profit attributable to:
Owners of the parent 499,355 944,231
Non-controlling interest 252,388 195,941
751,743 1,140,172
The notes on pages 19 to 35 form part of these financial statements.
Page 11
Page 12
Consolidated Statement of Comprehensive Income
2025 2024
£ £
PROFIT FOR THE FINANCIAL YEAR 751,743 1,140,172
OTHER COMPREHENSIVE INCOME FOR THE YEAR - -
TOTAL COMPREHENSIVE INCOME FOR THE YEAR 751,743 1,140,172
Total comprehensive income attributable to:
Owners of the parent 499,355 944,231
Non-controlling interest 252,388 195,941
751,743 1,140,172
Page 12
Page 13
Consolidated Balance Sheet
Registered number: 08435016
2025 2024
Notes £ £ £ £
FIXED ASSETS
Intangible Assets 11 35,291 40,983
Tangible Assets 12 5,457,786 5,619,691
Investments 13 1,000 1,000
5,494,077 5,661,674
CURRENT ASSETS
Stocks 14 68,204 72,718
Debtors 15 195,125 144,987
Cash at bank and in hand 2,679,179 2,085,619
2,942,508 2,303,324
Creditors: Amounts Falling Due Within One Year 16 (4,762,372 ) (4,525,421 )
NET CURRENT ASSETS (LIABILITIES) (1,819,864 ) (2,222,097 )
TOTAL ASSETS LESS CURRENT LIABILITIES 3,674,213 3,439,577
PROVISIONS FOR LIABILITIES
Deferred Taxation 18 (97,780 ) (73,837 )
NET ASSETS 3,576,433 3,365,740
CAPITAL AND RESERVES
Called up share capital 20 20,977 20,977
Share premium account 29,015 29,015
Profit and Loss Account 3,030,333 2,990,978
Equity attributable to owners of the parent 3,080,325 3,040,970
Non-controlling interest 496,108 324,770
TOTAL EQUITY 3,576,433 3,365,740
Page 13
Page 14
On behalf of the board
M Bradford
Director
5 May 2026
The notes on pages 19 to 35 form part of these financial statements.
Page 14
Page 15
Company Balance Sheet
Registered number: 08435016
2025 2024
Notes £ £ £ £
FIXED ASSETS
Intangible Assets 11 883 1,104
Tangible Assets 12 845,119 825,611
Investments 13 271,411 271,411
1,117,413 1,098,126
CURRENT ASSETS
Debtors 15 1,195,354 1,362,455
Cash at bank and in hand 7,437 6,541
1,202,791 1,368,996
Creditors: Amounts Falling Due Within One Year 16 (440,962 ) (439,495 )
NET CURRENT ASSETS (LIABILITIES) 761,829 929,501
TOTAL ASSETS LESS CURRENT LIABILITIES 1,879,242 2,027,627
NET ASSETS 1,879,242 2,027,627
CAPITAL AND RESERVES
Called up share capital 20 20,977 20,977
Share premium account 29,015 29,015
Profit and Loss Account 1,829,250 1,977,635
SHAREHOLDERS' FUNDS 1,879,242 2,027,627
Page 15
Page 16
In accordance with section 408(3) of the Companies Act 2006, the company has not presented its own profit and loss account and the related notes. The company's profit for the year was £ 311,615 (2024: £ 1,110,325 profit).
For the year ending 30 April 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
These accounts have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The company has taken advantage of section 444(1) of the Companies Act 2006 and opted not to deliver to the registrar a copy of the company's Profit and Loss Account.
On behalf of the board
M Bradford
Director
5 May 2026
The notes on pages 19 to 35 form part of these financial statements.
Page 16
Page 17
Consolidated Statement of Changes in Equity
Share Capital Share Premium Other reserves Profit and Loss Account
£ £ £ £
As at 1 May 2023 20,977 29,015 38,513 2,573,630
Profit for the year and total comprehensive income - - - 944,231
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 20,977 29,015 - 2,990,978
Profit for the year and total comprehensive income - - - 499,355
Dividends paid - - - (460,000)
As at 30 April 2025 20,977 29,015 - 3,030,333
Total Attributable to Parent Non-controlling interest Total
£ £ £
As at 1 May 2023 2,662,135 263,899 2,926,034
Profit for the year and total comprehensive income 944,231 195,941 1,140,172
Dividends paid (565,396) (135,070 ) (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 3,040,970 324,770 3,365,740
Profit for the year and total comprehensive income 499,355 252,388 751,743
Dividends paid (460,000) (81,050 ) (541,050)
As at 30 April 2025 3,080,325 496,108 3,576,433
Page 17
Page 18
Consolidated Statement of Cash Flows
2025 2024
Notes £ £
Cash flows from operating activities
Net cash generated from operations 1 1,502,343 1,821,044
Tax paid (91,923 ) (319,484 )
Net cash generated from operating activities 1,410,420 1,501,560
Cash flows from investing activities
Purchase of intangible assets (1,000 ) (3,380 )
Purchase of tangible assets (146,266 ) (1,071,876 )
Proceeds from disposal of tangible assets 6,849 119,940
Purchase of investment in associated undertakings and joint ventures - (20,014 )
Interest received 19,015 13,089
Net cash used in investing activities (121,402 ) (962,241 )
Cash flows from financing activities
Equity dividends paid (541,050 ) (565,396 )
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 (695,458 ) (877,107 )
Increase/(decrease) in cash and cash equivalents 593,560 (337,788 )
Cash and cash equivalents at beginning of year 2 2,085,619 2,423,407
Cash and cash equivalents at end of year 2 2,679,179 2,085,619
Page 18
Page 19
Notes to the Consolidated Statement of Cash Flows
1. Reconciliation of profit for the financial year to cash generated from operations
2025 2024
£ £
Profit for the financial year 751,743 1,140,172
Adjustments for:
Tax on profit 246,400 120,122
Interest income (19,015 ) (13,089 )
Amortisation of intangible assets 6,692 7,813
Depreciation of tangible assets 302,349 300,784
Profit on disposal of tangible assets (1,027) (2,024)
Movements in working capital:
Decrease/(increase) in stocks 4,514 (9,323 )
(Increase)/decrease in trade and other debtors (42,482 ) 66,899
Increase in trade and other creditors 253,169 209,690
Net cash generated from operations 1,502,343 1,821,044
2. Cash and cash equivalents
Cash and cash equivalents, as stated in the Statement of Cash Flows, relates to the following items in the Balance Sheet:
2025 2024
£ £
Cash at bank and in hand 2,679,179 2,085,619
3. Analysis of changes in net funds
As at 1 May 2024 Cash flows As at 30 April 2025
£ £ £
Cash at bank and in hand 2,085,619 593,560 2,679,179
Debts falling due within one year (1,558,379 ) 146,752 (1,411,627 )
527,240 740,312 1,267,552
Page 19
Page 20
Notes to the Financial Statements
1. General Information
Glassington Limited is a private company, limited by shares, incorporated in England & Wales, registered number 08435016 . The registered office is 25 St. Matthews Road, Bristol, BS6 5TT.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements have been prepared under the historical cost convention and in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland'' and the Companies Act 2006.
2.2. Basis Of Consolidation
The group consolidated financial statements include the financial statements of the company and all of its subsidiary undertakings together with the group’s share of the results of associates made up to 30 April 2025. The group was formed through a share-for-share exchange with Glass Boat Co. Ltd. (The) on 5 March 2014. As this transaction constituted a group restructuring under FRS 102, the financial statements for the group have been prepared using merger accounting principles, presenting the group as if it had existed since the incorporation of its constituent entities.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of an entity so as to obtain benefits from its activities. Where the group owns less than 50% of the voting powers of an entity but controls the entity by virtue of an agreement with other investors which give it control of the financial and operating policies of the entity, it accounts for that entity as a subsidiary.
Where a subsidiary has different accounting policies to the group, adjustments are made to those subsidiary financial statements to apply the group’s accounting policies when preparing the consolidated financial statements.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the group holds a long-term interest and where the group has significant influence. The group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate. The results of associates are accounted for using the equity method of accounting.
Any subsidiary undertakings or associates sold or acquired during the year are included up to, or from, the dates of change of control or change of significant influence respectively.
Where control of a subsidiary is lost, the gain or loss is recognised in the consolidated income statement. The cumulative amounts of any exchange differences on translation, recognised in equity, are not included in the gain or loss on disposal and are transferred to retained earnings. The gain or loss also includes amounts included in other comprehensive income that are required to be reclassified to profit or loss but excludes those amounts that are not required to be reclassified.
Where control of a subsidiary is achieved in stages, the initial acquisition that gave the group control is accounted for as a business combination. Thereafter where the group increases its controlling interest in the subsidiary the transaction is treated as a transaction between equity holders. Any difference between the fair value of the consideration paid and the carrying amount of the non-controlling interest acquired is recognised directly in equity. No changes are made to the carrying value of assets, liabilities or provisions for contingent liabilities.
Page 20
Page 21
2.3. Business Combinations
Business combinations are accounted for by applying the purchase method.
The cost of a business combination is the fair value of the consideration given, liabilities incurred or assumed and of equity instruments issued plus the costs directly attributable to the business combination. Where control is achieved in stages the cost is the consideration at the date of each transaction.
Contingent consideration is initially recognised at estimated amount where the consideration is probable and can be measured reliably. Where (i) the contingent consideration is not considered probable or cannot be reliably measured but subsequently becomes probable and measurable or (ii) contingent consideration previously measured is adjusted, the amounts are recognised as an adjustment to the cost of the business combination.
On acquisition of a business, fair values are attributed to the identifiable assets, liabilities and contingent liabilities unless the fair value cannot be measured reliably, in which case the value is incorporated in goodwill. Intangible assets are only recognised separately from goodwill where they are separable and arise from contractual or other legal rights. Where the fair value of contingent liabilities cannot be reliably measured they are disclosed on the same basis as other contingent liabilities. 
2.4. Significant judgements and estimations
In the application of the group's accounting policies management is required to make judgements, estimates and assumptions about the carrying values of assets and liabilities that are not readily apparent from other sources. The estimates and underlying 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 if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods. The key judgement which has a significant effect on the financial statements of the group is in respect of going concern, as described in the accounting policy above. 
The key estimate that has a significant effect on the amounts recognised in the financial statements of the group is in respect of tangible fixed assets. Tangible fixed assets are carried at cost, less accumulated depreciation and any subsequent accumulated impairment loss. This requires an estimation in the depreciation rates used as well as assessment of the ongoing economic contribution of the assets of the group as to whether an indicator of impairment has occurred. The carrying amount is £5,447,801 (2024 - £5,619,961). 
There is a level of uncertainty in relation to the recoverability of debtors from group undertakings. The board has reviewed the financial statements of each individual company, and have determined that based on these together with current and anticipated future performance, no impairment is required. 
Page 21
Page 22
2.5. Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover is reduced for estimated customer returns, rebates and other similar allowances.
Sale of goods
Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods has transferred to the buyer. This is usually at the point that the customer has signed for the delivery of the goods e.g ordered at the bar/restuarants.
Rendering of services
Turnover is recognised at the time of provision of the goods and services to the customer. This policy gives rise to a deferred income balance in respect of advances sale of services, vouchers and deposits for future events, which is shown on the face of the balance sheet.
2.6. Intangible Fixed Assets and Amortisation - Goodwill
Goodwill represents the excess of the cost of a business combination over the fair value of the group’s share of the identifiable net assets, liabilities and contingent liabilities acquired.
Goodwill arising on the acquisition of subsidiaries is included in Intangible Assets. Goodwill arising on the acquisition of associates and joint ventures is included in the related equity accounted investment value.
Goodwill is amortised over its expected useful life which shall not exceed ten years if a reliable estimate of the useful life cannot be made. 
Goodwill is assessed for impairment when there are indicators of impairment and any impairment is charged to the profit and loss account. No reversals of impairment are recognised.
2.7. Intangible Fixed Assets and Amortisation - Other Intangible
Other intangible assets are computer software. It is amortised to the profit and loss account using 15% and 20% reducing balance method.
2.8. Tangible Fixed Assets and Depreciation
Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:
Freehold 3.33% on cost
Leasehold 3.33% on cost
Plant and Equipment 20 and 15% reducing balance and 5% on cost
Motor Vehicles 25% on reducing balance
Fixtures & Fittings 20 and 15% on reducing balance
Computer Equipment 15% on reducing balance
2.9. Investments
Investments in associate undertakings are recognised at cost.
Page 22
Page 23
2.10. Stocks and Work in Progress
Stocks and work in progress are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks.
Cost is determined using the first-in, first-out method (FIFO). Cost includes all direct costs and an appropriate proportion of fixed and variable overheads.
At the end of each reporting period stocks are assessed for impairment. If an item of stock is impaired, the identified stock is reduced to its selling price less costs to complete and sell and an impairment charge is recognised in the profit and loss account. Where a reversal of the impairment is required the impairment charge is reversed, up to the original impairment loss, and is recognised as a credit in the profit and loss account.
2.11. Cash and Cash Equivalents
Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks, other short-term highly liquid investments that mature in no more than three months from the date of acquisition and are readily convertible to a known amount of cash with insignificant risk of change in value, and bank overdrafts.
2.12. Financial Instruments
The company holds the following financial instruments:
o Short term trade and other debtors and creditors;
o Short term loans from private investors;
o Bank loans; and
o Cash and bank balances.
All financial instruments are classified as basic.
2.13. Taxation
Income tax expense represents the sum of the tax currently payable and deferred tax.
The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of comprehensive income because of items of income or expense that are taxable or deductible in other years and 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 end of the reporting period.
Deferred tax is recognised on timing differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognised for all taxable timing differences. Deferred tax assets are generally recognised for all deductible temporary differences to the extent that it is probable that taxable profits will be available against which those deductible timing differences can be utilised. The carrying amount of deferred tax assets is reviewed at the end of each reporting period 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 assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax liabilities are presented within provisions for liabilities and deferred tax assets within debtors. The measurement of deferred tax liabilities and assets reflect the tax consequences that would follow from the manner in which the Company expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities.
Current and deferred tax are recognised in profit or loss for the year, except when they relate to items that are recognised in other comprehensive income or directly in equity, in which case current and deferred tax are recognised in other comprehensive income or directly in equity respectively.
Page 23
Page 24
2.14. Pensions
The group operates a defined pension contribution scheme. Contributions are charged to the profit and loss account as they become payable in accordance with the rules of the scheme.
2.15. Going concern
Notwithstanding the consolidated net current liabilities of £1,819,863 (2024: £2,222,097), the directors,
having made all necessary enquiries, are satisfied that it remains appropriate to continue to adopt the
going concern basis of preparation. 
In making this assessment, the directors have considered the group’s financial position, cash flow
projections, and other relevant factors that may impact the group’s ability to continue as a going
concern. In reaching this conclusion, the Board has considered the following:
1. Improvement in trading conditions:
The group has experienced sustained improvements in trading conditions across its markets, driven by
robust consumer demand and an uptick in business activity. This trend is expected to continue into the
next financial year.
2. Operational resilience:
The group has taken steps to strengthen its operational resilience by implementing cost-saving
measures, renegotiating key supplier agreements, and improving efficiency across all subsidiary
businesses. These actions have contributed to maintaining healthy operating margins.
3. Access to financing:
Included within creditors due within one year are investor loans totalling £1,411,627 (2024:
£1,558,379). The directors are confident that loan repayments will continue to be made each year.
This aligns with agreements made with investors, who have expressed continued support for the
group’s long-term strategy.
4. Positive cash flow projections:
Cash flow projections, which have been reviewed and stress-tested, indicate that the group will
generate sufficient cash to meet its liabilities as they fall due. The management accounts for the
post-year-end period also reflect strong profitability and cash flow generation.
5. Strategic growth opportunities:
The directors have identified strategic opportunities to further grow the group’s revenue streams,
which are expected to contribute positively to the group’s financial position in the medium term.
Based on the directors’ assessment and consideration of the factors outlined above, they have a
reasonable expectation that the group has adequate resources to continue its operations for the
foreseeable future. Therefore, the financial statements have been prepared on a going concern basis.
Page 24
Page 25
3. Turnover
Analysis of turnover by class of business is as follows:
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
Analysis of turnover by geographical market is as follows:
2025 2024
£ £
United Kingdom 11,054,633 10,260,976
11,054,633 10,260,976
4. Operating Profit
The operating profit is stated after charging:
2025 2024
£ £
Bad debts - 20,014
Depreciation of tangible fixed assets 302,349 300,784
Amortisation of intangible fixed assets 6,692 7,813
5. Auditor's Remuneration
Remuneration received by the group's auditors and their associates during the year was as follows:
2025 2024
£ £
Audit Services
Audit of the company's financial statements 18,990 17,830
Page 25
Page 26
6. Staff Costs
Staff costs, including directors' remuneration, were as follows:
2025 2024
£ £
Wages and salaries 5,182,803 4,658,893
Social security costs 437,978 324,065
Other pension costs 98,641 92,383
5,719,422 5,075,341
7. Average Number of Employees
Group
Average number of employees, including directors, during the year was as follows:
2025 2024
Office and administration 23 19
Resturant 140 128
Spa 50 46
Other 29 28
242 221
Company
Average number of employees, including directors, during the year was: NIL (2024: )
- -
8. Directors' remuneration
2025 2024
£ £
Emoluments 299,252 209,706
The number of directors to whom retirement benefits were accruing was as follows:
2025 2024
Money purchase pension schemes 3 3
Information regarding the highest paid director was as follows:
2025 2024
£ £
Emoluments 75,000 75,000
Page 26
Page 27
9. Interest Receivable and Similar Income
2025 2024
£ £
Interest on short term deposits 19,015 13,089
10. Tax on Profit
The tax charge on the profit for the year was as follows:
2025 2024
£ £
Current tax
UK Corporation Tax 222,457 91,924
Deferred Tax
Deferred taxation 23,943 28,198
Total tax charge for the period 246,400 120,122
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) 249,536 315,074
Goodwill/depreciation not allowed for tax 77,260 77,149
Expenses not deductible for tax purposes - 5,002
Tax losses utilised (58,154 ) (93,452 )
Capital allowances (45,288 ) (85,087 )
Short term timing differences 23,943 28,198
Difference in tax rates (640 ) -
Revenue exempt from taxation (257 ) (112,718 )
Group relief - (14,044 )
Total tax charge for the period 246,400 120,122
Page 27
Page 28
11. Intangible Assets
Group
Goodwill Computer software Total
£ £ £
Cost
As at 1 May 2024 58,809 88,627 147,436
Additions - 1,000 1,000
As at 30 April 2025 58,809 89,627 148,436
Amortisation
As at 1 May 2024 58,809 47,644 106,453
Provided during the period - 6,692 6,692
As at 30 April 2025 58,809 54,336 113,145
Net Book Value
As at 30 April 2025 - 35,291 35,291
As at 1 May 2024 - 40,983 40,983
Company
Computer software
£
Cost
As at 1 May 2024 1,380
As at 30 April 2025 1,380
Amortisation
As at 1 May 2024 276
Provided during the period 221
As at 30 April 2025 497
Net Book Value
As at 30 April 2025 883
As at 1 May 2024 1,104
Page 28
Page 29
12. Tangible Assets
Group
Land & Property
Freehold Leasehold Plant and Equipment Motor Vehicles
£ £ £ £
Cost
As at 1 May 2024 2,745,985 4,041,661 866,145 25,660
Additions - - 95,056 -
Disposals - - (6,850 ) -
As at 30 April 2025 2,745,985 4,041,661 954,351 25,660
Depreciation
As at 1 May 2024 987,446 800,104 565,030 6,415
Provided during the period 67,453 122,475 51,215 4,811
Disposals - - (1,028 ) -
As at 30 April 2025 1,054,899 922,579 615,217 11,226
Net Book Value
As at 30 April 2025 1,691,086 3,119,082 339,134 14,434
As at 1 May 2024 1,758,539 3,241,557 301,115 19,245
Fixtures & Fittings Computer Equipment Total
£ £ £
Cost
As at 1 May 2024 1,263,100 53,589 8,996,140
Additions 44,616 6,594 146,266
Disposals - - (6,850 )
As at 30 April 2025 1,307,716 60,183 9,135,556
Depreciation
As at 1 May 2024 994,274 23,180 3,376,449
Provided during the period 50,845 5,550 302,349
Disposals - - (1,028 )
As at 30 April 2025 1,045,119 28,730 3,677,770
Net Book Value
As at 30 April 2025 262,597 31,453 5,457,786
As at 1 May 2024 268,826 30,409 5,619,691
Page 29
Page 30
Company
Land & Property
Freehold Plant and Equipment Fixtures & Fittings Total
£ £ £ £
Cost
As at 1 May 2024 786,941 21,903 19,398 828,242
Additions - 21,774 - 21,774
As at 30 April 2025 786,941 43,677 19,398 850,016
Depreciation
As at 1 May 2024 - - 2,631 2,631
Provided during the period - - 2,266 2,266
As at 30 April 2025 - - 4,897 4,897
Net Book Value
As at 30 April 2025 786,941 43,677 14,501 845,119
As at 1 May 2024 786,941 21,903 16,767 825,611
13. Investments
Group
Unlisted
£
Cost or Valuation
As at 1 May 2024 1,000
As at 30 April 2025 1,000
Provision
As at 1 May 2024 -
As at 30 April 2025 -
Net Book Value
As at 30 April 2025 1,000
As at 1 May 2024 1,000
Group 
Investments (neither listed nor unlisted) were as follows: 
Page 30
Page 31
2025
2024
£
£
Reading Hydro CBS Ltd
1,000
1
1,000
1




Company
Subsidiaries
£
Cost or Valuation
As at 1 May 2024 271,411
As at 30 April 2025 271,411
Provision
As at 1 May 2024 -
As at 30 April 2025 -
Net Book Value
As at 30 April 2025 271,411
As at 1 May 2024 271,411
Subsidiaries
Details of the group's subsidiaries as at 30 April 2025 are as follows:
Name of undertaking Registered Office Class of shares held Direct holding Indirect holding
Clifton Lido Limited Oakfield Place, Clifton, Bristol, BS8 2BJ 72.98% -
Bristol Bridge Company Limited 25 St Matthews Road, Bristol, BS6 5TT 100.00% -
Thames Lido Limited Napier Road, Reading, RG1 8FR 47.38% -
Subsidiary undertakings
The principal activity of Clifton Lido Limited is that of a subscription pool for members and the
public, with restaurant and spa facilities.
The principal activity of Bristol Bridge Company Limited is the operation of a restaurant in Bristol.
The principal activity of Thames Lido Limited is that of a subscription pool for members and the
public,with restaurant and spa facilities.The group owns 47.38% (2024 - 47.38%) of the ordinary £1
shares.The company is operationally controlled by the group and its directors and therefore, it is
concluded that the company be accounted for as a subsidiary on this basis.
Page 31
Page 32
14. Stocks
2025 2024
£ £
Stock 68,204 72,718
15. Debtors
Group Company
2025 2024 2025 2024
£ £ £ £
Due within one year
Trade debtors 11,770 16,589 - -
Amounts owed by group undertakings - - 1,183,708 1,346,956
Other debtors 183,355 128,398 11,646 15,499
195,125 144,987 1,195,354 1,362,455
16. Creditors: Amounts Falling Due Within One Year
Group Company
2025 2024 2025 2024
£ £ £ £
Trade creditors 402,325 315,807 1,467 -
Other loans 1,411,627 1,558,379 - -
Amounts owed to group undertakings - - 426,983 426,983
Other creditors 182,466 116,161 9,512 9,512
Corporation tax 222,410 91,876 - -
Taxation and social security 569,806 493,841 - -
Accruals and deferred income 1,973,738 1,949,357 3,000 3,000
4,762,372 4,525,421 440,962 439,495
17. Loans
An analysis of the maturity of loans is given below:
Group
2025 2024
£ £
Amounts falling due within one year or on demand:
Other loans 1,411,627 1,558,379
Page 32
Page 33
Other loans
The Investor loan is denominated in sterling with a nominal interest rate of nil%. The carrying amount at year end is £1,411,627  (2024 - £1,558,379).
The loan is due for repayment when the company has the funds to do so, however there is no specific agreement or timeframe for this.
18. Deferred Taxation
The provision for deferred tax is made up as follows:
2025 2024
£ £
Other timing differences 97,780 73,837
19. Provisions for Liabilities
Group
Deferred Tax Total
£ £
As at 1 May 2024 73,837 73,837
Additions 28,672 28,672
Utilised (4,729 ) (4,729)
Balance at 30 April 2025 97,780 97,780
20. Share Capital
2025 2024
Allotted, called up and fully paid £ £
20,977 Ordinary Shares of £ 1.00 each 20,977 20,977
Rights, preferences and restrictions
Ordinary shares have the following rights, preferences and restrictions:
Full voting, dividend and capital distribution (including on a winding up) rights.
21. Pension Commitments
The group operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the group in an independently administered fund.
During the year the charge to the profit and loss account in respect of defined contribution schemes was £98,641 (2024: £92,383).
At the balance sheet date contributions of £24,275 (2024: £22,440) were due to the fund and are included in creditors.
Page 33
Page 34
22. Directors Advances, Credits and Guarantees
Included within Debtors are the following loans to directors:
As at 1 May 2024 Amounts advanced Amounts repaid Amounts written off As at 30 April 2025
£ £ £ £ £
Mr Niles Ringner 4,322 12,660 (4,231 ) - 12,751
The above loan is unsecured and repayable on demand. Interest is charged at HMRC's official rate.
23. Dividends
2025 2024
£ £
On equity shares:
Interim dividend paid - 565,396
Final dividend paid 460,000 -
460,000 565,396
24. Related Party Disclosures
Group
Key management compensation:
2025
2024
£
£
Salaries and other short term employee benefits
299,252
1
209,706
1
Summary of transactions with associates 
The balance owed to the company at the year end was £0 (2024; £0). The loan is made interest free and repayable on demand. 
Company 
Summdary of transactions with subsidiaries 
Non wholly owned subsidiaries 
The balance owed to the company at the year end was £1,183,708 (2024: £1,346,956). The loan is made interest free and repayable on demand. 
25. Controlling Parties
The group is controlled by the directors, who collectively hold a majority shareholding in the company.
Page 34
Page 35
26. Exceptional Items
2025
2024
£
£
Profit on sale of operations
-
1
496,715
1




On 20 June 2023, the group disposed of its entire interest in Glass Boat Co. Ltd. which was previously a wholly-owned subsidiary.
The results of Glass Boat Co. Ltd. were included in the group's consolidated financial statements until the disposal date. After the disposal, the subsidiary ceased to be included in the group.
No material liabilities or contingent liabilities have arrisen in relation to the disposal.
Page 35