4 false false false false false false false false false false true false false true true true true No description of principal activity 2024-12-01 Sage Accounts Production Advanced 2023 - FRS102_2023 45,000 40,500 4,500 45,000 4,500 383 96 287 xbrli:pure xbrli:shares iso4217:GBP 9865818 2024-12-01 2025-11-30 9865818 2025-11-30 9865818 2024-11-30 9865818 2023-12-01 2024-11-30 9865818 2024-11-30 9865818 2023-11-30 9865818 core:NetGoodwill 2024-12-01 2025-11-30 9865818 core:LandBuildings core:OwnedOrFreeholdAssets 2024-12-01 2025-11-30 9865818 core:MotorVehicles 2024-12-01 2025-11-30 9865818 bus:OrdinaryShareClass1 2024-12-01 2025-11-30 9865818 bus:Director2 2024-12-01 2025-11-30 9865818 core:NetGoodwill 2024-11-30 9865818 core:NetGoodwill 2025-11-30 9865818 core:LandBuildings 2024-11-30 9865818 core:MotorVehicles 2024-11-30 9865818 core:LandBuildings 2025-11-30 9865818 core:MotorVehicles 2025-11-30 9865818 core:WithinOneYear 2025-11-30 9865818 core:WithinOneYear 2024-11-30 9865818 core:UKTax 2024-12-01 2025-11-30 9865818 core:UKTax 2023-12-01 2024-11-30 9865818 core:ShareCapital 2025-11-30 9865818 core:ShareCapital 2024-11-30 9865818 core:RetainedEarningsAccumulatedLosses 2025-11-30 9865818 core:RetainedEarningsAccumulatedLosses 2024-11-30 9865818 core:DeferredTaxation 2024-12-01 2025-11-30 9865818 core:LandBuildings 2024-12-01 2025-11-30 9865818 core:NetGoodwill 2024-11-30 9865818 core:AcceleratedTaxDepreciationDeferredTax 2025-11-30 9865818 core:AcceleratedTaxDepreciationDeferredTax 2024-11-30 9865818 core:LandBuildings 2024-11-30 9865818 core:MotorVehicles 2024-11-30 9865818 core:DeferredTaxation 2024-11-30 9865818 core:DeferredTaxation 2025-11-30 9865818 bus:SmallEntities 2024-12-01 2025-11-30 9865818 bus:AuditExemptWithAccountantsReport 2024-12-01 2025-11-30 9865818 bus:SmallCompaniesRegimeForAccounts 2024-12-01 2025-11-30 9865818 bus:PrivateLimitedCompanyLtd 2024-12-01 2025-11-30 9865818 bus:FullAccounts 2024-12-01 2025-11-30 9865818 bus:OrdinaryShareClass1 2025-11-30 9865818 bus:OrdinaryShareClass1 2024-11-30
COMPANY REGISTRATION NUMBER: 9865818

The Hake Inn Limited

Filleted Unaudited Financial Statements

30 November 2025

The Hake Inn Limited

Financial Statements

Year ended 30 November 2025

Contents | Pages

Statement of financial position | 1 to 2

Notes to the financial statements | 3 to 7

The Hake Inn Limited

Statement of Financial Position

30 November 2025

| 2025 | 2024
Note | £ | £

Fixed assets

Intangible assets | 6 | – | 4,500
Tangible assets | 7 | 29,511 | 30,715
| -------- | --------
| 29,511 | 35,215

Current assets

Stocks | 1,809 | 1,713
Cash at bank and in hand | 63,169 | 42,998
| -------- | --------
| 64,978 | 44,711

Creditors: amounts falling due within one year | 8 | ( 62,794) | ( 41,941)
| -------- | --------
Net current assets | 2,184 | 2,770
| -------- | --------
Total assets less current liabilities | 31,695 | 37,985

Provisions

Taxation including deferred tax | 9 | ( 287) | ( 383)
| -------- | --------
Net assets | 31,408 | 37,602
| -------- | --------

Capital and reserves

Called up share capital | 11 | 10 | 10
Profit and loss account | 31,398 | 37,592
| -------- | --------
Shareholders funds | 31,408 | 37,602
| -------- | --------

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the statement of income and retained earnings has not been delivered.
For the year ending 30 November 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
Directors' responsibilities:
- The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476 ;
- The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements .

The Hake Inn Limited

Statement of Financial Position (continued)

30 November 2025
These financial statements were approved by the board of directors and authorised for issue on 11 May 2026 , and are signed on behalf of the board by:

Mrs LJ Llewellin
Director

Company registration number: 9865818

The Hake Inn Limited

Notes to the Financial Statements

Year ended 30 November 2025
1. General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is The Anchor Ridge, Conduit Lane, Hakin, Milford Haven, Pembrokeshire, SA73 3EF.
2. Statement of compliance
These financial statements have been prepared in accordance with Section 1A of FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland' and the Companies Act 2006.
3. Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Going concern
The directors have a reasonable expectation that the company has adequate resources to continue operational existence for the foreseeable future. For this reason, the directors continue to adopt the going concern basis of accounting in preparing the annual financial statements.
Judgements and key sources of estimation uncertainty
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
Revenue recognition
Turnover is measured at the fair value of the consideration received or receivable and represents amounts receivable for goods supplied and services rendered, stated net of discounts and of Value Added Tax. Revenue from the sale of goods and services is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer, usually on despatch of the goods, the amount of revenue can be measured reliably, it is probable that the associated economic benefits will flow to the entity, and the costs incurred or to be incurred in respect of the transactions can be measured reliably.
Taxation
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, tax is recognised in other comprehensive income or directly in equity, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date. Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.
Amortisation
Amortisation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful life of that asset as follows:

| Goodwill | - | 10% straight line

If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised prospectively to reflect the new estimates.
Tangible assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:

| Freehold Property | - | 2% straight line
| Motor Vehicles | - | 25% reducing balance
| Equipment | - | 25% reducing balance

Impairment of fixed assets
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date.
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stock to its present location and condition.
Provisions
Provisions are recognised when the entity has an obligation at the reporting date as a result of a past event, it is probable that the entity will be required to transfer economic benefits in settlement and the amount of the obligation can be estimated reliably. Provisions are recognised as a liability in the statement of financial position and the amount of the provision as an expense. Provisions are initially measured at the best estimate of the amount required to settle the obligation at the reporting date and subsequently reviewed at each reporting date and adjusted to reflect the current best estimate of the amount that would be required to settle the obligation. Any adjustments to the amounts previously recognised are recognised in profit or loss unless the provision was originally recognised as part of the cost of an asset. When a provision is measured at the present value of the amount expected to be required to settle the obligation, the unwinding of the discount is recognised as a finance cost in profit or loss in the period it arises.
4. Employee numbers
The average number of persons employed by the company during the year amounted to 4 (2024: 6 ).
5. Tax on profit
Major components of tax expense

| 2025 | 2024
| £ | £

Current tax:

UK current tax expense | 8,824 | 6,143

Deferred tax:

Origination and reversal of timing differences | ( 96) | ( 127)
| ------- | -------
Tax on profit | 8,728 | 6,016
| ------- | -------

6. Intangible assets

| Goodwill
| £
Cost |
At 1 December 2024 and 30 November 2025 | 45,000
| --------
Amortisation |
At 1 December 2024 | 40,500
Charge for the year | 4,500
| --------
At 30 November 2025 | 45,000
| --------
Carrying amount |
At 30 November 2025 | –
| --------
At 30 November 2024 | 4,500
| --------

7. Tangible assets

| Freehold Property | Motor Vehicles | Equipment | Total
| £ | £ | £ | £
Cost |  |  |  |
At 1 December 2024 and 30 November 2025 | 35,000 | 1,950 | 14,651 | 51,601
| -------- | ------- | -------- | --------
Depreciation |  |  |  |
At 1 December 2024 | 6,300 | 1,487 | 13,099 | 20,886
Charge for the year | 700 | 116 | 388 | 1,204
| -------- | ------- | -------- | --------
At 30 November 2025 | 7,000 | 1,603 | 13,487 | 22,090
| -------- | ------- | -------- | --------
Carrying amount |  |  |  |
At 30 November 2025 | 28,000 | 347 | 1,164 | 29,511
| -------- | ------- | -------- | --------
At 30 November 2024 | 28,700 | 463 | 1,552 | 30,715
| -------- | ------- | -------- | --------

8. Creditors: amounts falling due within one year

| 2025 | 2024
| £ | £
Trade creditors | 2,167 | 1,965
Corporation tax | 8,824 | 12,105
Social security and other taxes | 4,495 | 8,547
Other creditors | 47,308 | 19,324
| -------- | --------
| 62,794 | 41,941
| -------- | --------

9. Provisions

| Deferred tax (note 10)
| £
At 1 December 2024 | 383
Charge against provision | ( 96)
| ----
At 30 November 2025 | 287
| ----

10. Deferred tax
The deferred tax included in the statement of financial position is as follows:

| 2025 | 2024
| £ | £
Included in provisions (note 9) | 287 | 383
| ---- | ----

The deferred tax account consists of the tax effect of timing differences in respect of:

| 2025 | 2024
| £ | £
Accelerated capital allowances | 287 | 383
| ---- | ----

11. Called up share capital
Issued, called up and fully paid

| 2025 | 2024
| No. | £ | No. | £
Ordinary shares of £ 1 each | 10 | 10 | 10 | 10
| ---- | ---- | ---- | ----

12. Related party transactions
During the year the company paid dividends of £32,100 (2024 - £45,000) to Bicton Farms Ltd.
13. Controlling party
The Company is a 100% subsidiary of Bicton Farms Limited, a company registered in England and Wales.