Company registration number 09180541 (England and Wales)
LILY THREE LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025
PAGES FOR FILING WITH REGISTRAR
LILY THREE LIMITED
CONTENTS
Page
Statement of financial position
1
Notes to the financial statements
2 - 10
LILY THREE LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 MAY 2025
31 May 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
5
1,102,949
1,135,993
Current assets
Stocks
17,290
22,608
Debtors
6
42,024
25,770
Cash at bank and in hand
234,945
282,653
294,259
331,031
Creditors: amounts falling due within one year
7
(1,144,491)
(1,491,145)
Net current liabilities
(850,232)
(1,160,114)
Net assets/(liabilities)
252,717
(24,121)
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
252,617
(24,221)
Total equity
252,717
(24,121)

These financial statements have been prepared in accordance with FRS 102 Section 1A and the provisions applicable to companies entitled to the small companies exemption under the Companies Act 2006.

The directors of the company have elected not to include a copy of the income statement within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 8 May 2026 and are signed on its behalf by:
Mr P Nicholas
Director
Company registration number 09180541 (England and Wales)
LILY THREE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025
- 2 -
1
Accounting policies
Company information

Lily Three Limited is a private company limited by shares incorporated in England and Wales. The registered office is Group Accounts Office, Moth Club, Old Trades Hall, Valette Street, London, E9 6NU.

1.1
Basis of preparation

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary a mounts 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.

This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. T he company has therefore taken advantage of e xemptions from the following disclosure requirements:

- Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;

- Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;

- Section 33 ‘Related Party Disclosures’: Disclosure of compensation for key management personnel, along with all other required related‑party information.

The financial statements of the company are consolidated in the financial statements of Solitaire Restaurants Holdings Limited. These consolidated financial statements are available from its registered office, Group Accounts Office, Moth Club, Old Trades Hall, Valette Street, London E9 6NU UK.

LILY THREE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 3 -
1.2
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future and for a period of at least 12 months from the date of approval of the financial statements.true

In forming this assessment, the directors have taken into account the company’s strong trading performance for the year ended 31 May 2025, during which the company generated a profit after taxation of £276,838 (2024: £164,649). As at 31 May 2025, the company reported net assets of £252,717 (2024: net liabilities of £24,121), supported by retained profit and loss reserves of £252,617.

The directors acknowledge that the company has a net current liability position of £710,232 (2024: £1,020,114), which largely reflects amounts owed to group undertakings that are repayable on demand. The company forms part of the Solitaire Restaurants Holdings Limited group, and its operations are integrated within the wider group structure. The directors consider that ongoing financial and operational support from the group, together with continued profitable performance and positive cash generation, mitigates the risks associated with the net current liability position.

Having considered forecast cash flows, expected trading performance, existing reserves, and the support available within the group, the directors are satisfied that the company is well placed to meet its obligations as they fall due. Accordingly, the directors continue to adopt the going concern basis of accounting in preparing these financial statements.

1.3
Revenue

Revenue represents the fair value of consideration received or receivable from the sale of food, drink and other hospitality services, stated net of VAT and discounts.

Revenue from bar sales, soft drinks and food is recognised at the point of sale, when the goods are provided to the customer and the customer obtains control of the goods.

Where the company provides events, venue hire or similar services, revenue is recognised over the period the service is provided, reflecting the stage of completion.

The company does not have material financing components, as sales are typically settled at the time of the transaction.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Freehold land and buildings
1.60% straight line basis
Plant and equipment
Reducing Balance Method 33%
Fixtures and fittings
Reducing Balance Method 25%

Freehold land is not depreciated.

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

LILY THREE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 4 -

The policy is based on the useful life of the asset. Should a revaluation occur, depreciation on the asset would be over the remaining useful life and on the revalued amount. Please refer to Note 5, where the remaining useful life will be disclosed for each asset that has been revalued. The directors are responsible for obtaining the valuations for the buildings, and where third-party valuations have been carried out, this will be indicated in Note 5.

1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets. 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).

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.

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.

If the recoverable amount of an asset is estimated to be less than its carrying amount, the carrying amount of the asset 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.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost

represents the purchase price of finished goods held for resale, together with any costs incurred in bringing

those goods to their present location and condition.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks

over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or

loss. Reversals of impairment losses are also recognised in profit or loss.

1.7
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

LILY THREE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 5 -
1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.

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

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

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.

Classification of financial liabilities

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

Basic financial liabilities

Basic financial liabilities, including creditors and loans from fellow group companies are classified as debt, are initially recognised at transaction price, unless the arrangement constitutes a financing transaction, in which case the liability is measured at the present value of future payments discounted at a market rate of interest. Financial liabilities that are payable within one year are not amortised.. Financial liabilities classified as payable within one year are not amortised.

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

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

LILY THREE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 6 -
1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.10
Taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss unless it relates to a transaction recognised as other comprehensive income or directly in equity, in which case the tax is also recognised in other comprehensive income or directly in equity respectively.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

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 when the company has 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.

1.11
Employee benefits

The Group operates a centralised payroll. All employees are contractually employed by Rose Fifteen Limited and provide services to the Group’s subsidiaries. In the consolidated financial statements, employee benefit costs (including wages and salaries, employer’s national insurance and pension contributions) are recognised in the profit or loss of the subsidiaries (or functions) that receive the benefit of the employees’ services, with a corresponding elimination of intra‑group recharges on consolidation. Therefore the average employee numbers in the subsidiaries will only have the directors. The consolidated financials for the group and Rose fifteen will have the actual average employee numbers in the respective years.

Employee benefits are accounted for in accordance with FRS 102 Section 28. Short‑term employee benefits are recognised as an expense as the related service is provided. Contributions to defined contribution pension schemes are recognised in the period in which the associated service is rendered.

LILY THREE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 7 -
2
Judgements and key sources of estimation uncertainty

The preparation of financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported for assets and liabilities as at the Statement of Financial Position date and the amounts reported for revenue and expenses during the period. However, the nature of estimates means that actual outcomes could differ from those estimates or judgements. The directors do not consider there to be any significant accounting estimates that would cause a material adjustment to the carrying amounts of assets and liabilities within the next financial year. The following judgements have had the most significant effect on amounts recognised in the financial statements:

The entity makes use of a 4-4-5 financial system for financial reporting and as a result this results a mismatch between the financial year end and the end of the 4-4-5 period , as such there could be minor differences due to timing which the directors expect due to the system used , however this will not impact the overall financial position and performance of the entity.

3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Income earned from principal trading acitivity
1,193,074
1,604,326
2025
2024
£
£
Turnover analysed by geographical market
United Kingdom
1,193,074
1,604,326
2025
2024
£
£
Other revenue
Interest income
3,303
-
4
Employees

The average monthly number of persons (including directors) employed by the company during t he year was;

2025
2024
Number
Number
Total
19
19
LILY THREE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 8 -
5
Tangible fixed assets
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Total
£
£
£
£
Cost
At 1 June 2024
1,062,076
79,660
98,205
1,239,941
Additions
-
0
-
0
4,881
4,881
At 31 May 2025
1,062,076
79,660
103,086
1,244,822
Depreciation and impairment
At 1 June 2024
26,186
38,502
39,260
103,948
Depreciation charged in the year
12,007
10,922
14,996
37,925
At 31 May 2025
38,193
49,424
54,256
141,873
Carrying amount
At 31 May 2025
1,023,883
30,236
48,830
1,102,949
At 31 May 2024
1,035,890
41,158
58,945
1,135,993

Land and buildings were revalued by the Directors based on their estimated market value, determined by reference to recent arm’s length market transactions for comparable properties. The resulting market values were not materially different from the assets’ carrying amounts and, accordingly, no revaluation gain or loss was recognised.

6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Other debtors
31,792
14,212
Deferred tax asset
10,232
11,558
42,024
25,770
7
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans and overdrafts
8,124
8,658
Trade creditors
58,364
60,737
Amount owed to group companies
444,895
694,100
Corporation tax
81,271
48,448
Other taxation and social security
-
0
17,713
Other creditors
551,837
661,489
1,144,491
1,491,145
LILY THREE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
7
Creditors: amounts falling due within one year
(Continued)
- 9 -

Certain comparative amounts have been reassessed to improve consistency and clarity of presentation. Director loan balances £140,000 (2024: £140,000) which have no formal repayment terms and are repayable on demand, are now presented as creditors falling due within one year (sitting under other creditors) in both the current and prior periods. This treatment reflects the nature of the balances and has not resulted in any change to the company’s profit, net assets, or total equity.

8
Related party transactions
Balances with related parties
Amounts owed by
Amounts owed to
related parties
related parties
2025
2024
2025
2024
£
£
£
£
Rose Fifteeen Ltd
-
0
-
0
(26,102)
-
0
Solitaire Resturant Holdings Ltd
-
0
-
0
(416,245)
(651,875)
0
Solitaire Resturant Ltd
-
0
-
0
(2,548)
-
0

There are no formal loan agreements or repayment terms in place with regards to amounts owed/(due) to group balances which are repayable on demand.

9
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006.

The auditor's report is unqualified and includes the following:

Opinion

In our opinion the financial statements:

- give a true and fair view of the state of the company's affairs as at 31 May 2025 and of its profit for the year then ended;

- have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

- have been prepared in accordance with the requirements of the Companies Act 2006.

Emphasis of Matter – Valuation of Buildings

We draw attention to Note 5 of the financial statements, which describes that the valuation of buildings has been determined by the directors. Such valuations are based on assumptions and estimates regarding future market conditions and other factors, which are inherently uncertain. The directors have not engaged an independent external valuer in determining these valuations.

Therefore, the assurance obtained from audit work performed was based on valuation done by the directors.

Our opinion is not modified in respect of this matter

LILY THREE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
9
Audit report information
(Continued)
- 10 -
Senior Statutory Auditor:
Paul Winter
Statutory Auditor:
Taylor Associates
Date of audit report:
8 May 2026
2025-05-31 2024-06-01 false false false 08 May 2026 CCH Software CCH Accounts Production 2026.100 No description of principal activity Mr M Nicholas Mr P Nicholas Mr S W Finch Mr David Barr 09180541 2024-06-01 2025-05-31 09180541 2025-05-31 09180541 2024-05-31 09180541 core:PlantMachinery 2025-05-31 09180541 core:FurnitureFittings 2025-05-31 09180541 core:LandBuildings 2024-05-31 09180541 core:PlantMachinery 2024-05-31 09180541 core:FurnitureFittings 2024-05-31 09180541 core:CurrentFinancialInstruments core:WithinOneYear 2025-05-31 09180541 core:CurrentFinancialInstruments core:WithinOneYear 2024-05-31 09180541 core:CurrentFinancialInstruments 2025-05-31 09180541 core:CurrentFinancialInstruments 2024-05-31 09180541 core:ShareCapital 2025-05-31 09180541 core:ShareCapital 2024-05-31 09180541 core:RetainedEarningsAccumulatedLosses 2025-05-31 09180541 core:RetainedEarningsAccumulatedLosses 2024-05-31 09180541 bus:Director2 2024-06-01 2025-05-31 09180541 core:LandBuildings core:LongLeaseholdAssets 2024-06-01 2025-05-31 09180541 core:PlantMachinery 2024-06-01 2025-05-31 09180541 core:FurnitureFittings 2024-06-01 2025-05-31 09180541 2023-06-01 2024-05-31 09180541 core:LandBuildings core:LeasedAssetsHeldAsLessee 2024-05-31 09180541 core:PlantMachinery 2024-05-31 09180541 core:FurnitureFittings 2024-05-31 09180541 2024-05-31 09180541 core:LandBuildings core:LeasedAssetsHeldAsLessee 2025-05-31 09180541 core:LandBuildings core:LeasedAssetsHeldAsLessee 2024-06-01 2025-05-31 09180541 core:WithinOneYear 2025-05-31 09180541 core:WithinOneYear 2024-05-31 09180541 bus:PrivateLimitedCompanyLtd 2024-06-01 2025-05-31 09180541 bus:SmallCompaniesRegimeForAccounts 2024-06-01 2025-05-31 09180541 bus:FRS102 2024-06-01 2025-05-31 09180541 bus:Audited 2024-06-01 2025-05-31 09180541 bus:Director1 2024-06-01 2025-05-31 09180541 bus:Director3 2024-06-01 2025-05-31 09180541 bus:Director4 2024-06-01 2025-05-31 09180541 bus:FullAccounts 2024-06-01 2025-05-31 xbrli:pure xbrli:shares iso4217:GBP