Company Registration No. SC082259 (Scotland)
THE STEAM PACKET HOTEL CO LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2025
PAGES FOR FILING WITH REGISTRAR
James Hair Group Limited
59 Bonnygate
CUPAR
Fife
UK
KY15 4BY
THE STEAM PACKET HOTEL CO LTD
STATEMENT OF FINANCIAL POSITION
AS AT
30 SEPTEMBER 2025
30 September 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
3
-
0
13,160
Tangible assets
4
527,756
602,373
527,756
615,533
Current assets
Stocks
11,258
18,980
Debtors
5
7,054
2,599
Cash at bank and in hand
73,903
18,867
92,215
40,446
Creditors: amounts falling due within one year
6
(460,165)
(377,137)
Net current liabilities
(367,950)
(336,691)
Total assets less current liabilities
159,806
278,842
Creditors: amounts falling due after more than one year
7
(40,637)
(37,809)
Net assets
119,169
241,033
Capital and reserves
Called up share capital
8
580,500
580,500
Share premium account
68,000
68,000
Revaluation reserve
261,633
311,633
Profit and loss reserves
(790,964)
(719,100)
Total equity
119,169
241,033

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

For the financial year ended 30 September 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on 26 July 2026 and are signed on its behalf by:
Mr Alastair Scoular
Director
Company Registration No. SC082259
THE STEAM PACKET HOTEL CO LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 2 -
1
Accounting policies
Company information

The Steam Packet Hotel Co Ltd is a private company limited by shares incorporated in Scotland. The registered office is Tonderghie, Isle of Whithorn, Wigtownshire, DL8 8HZ.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 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 amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

The financial statements have been prepared on the going concern basis. The appropriateness of this basis is dependent upon the continued support of the directors and shareholders.true

1.3
Turnover

Turnover comprises the invoiced value of hotel services provided by the company, net of Value Added Tax and trade discounts.

 

1.4
Intangible fixed assets - brand

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

Amortisation 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:

Brand
10 years
1.5
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:

Land & buildings
1% straight line
Furniture, fittings & equipment
10% - 20% straight line
Motor vehicles
20% reducing balance

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

THE STEAM PACKET HOTEL CO LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
1
Accounting policies
(Continued)
- 3 -
1.6
Stocks

Stocks and work in progress including short term contracts are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow moving stocks. Cost comprises direct expenditure and an appropriate proportion of fixed and variable overheads.

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
Financial instruments

Basic financial instruments are recognised at amortised cost using the effective interest method except for investments in non-convertible preference and non-puttable preference and ordinary shares, which are measured at fair value, with changes recognised in the profit and loss. Derivative financial instruments are initially recorded at cost and thereafter at fair value, with charges recognised in profit and loss.

1.8
Taxation
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.

1.9
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

1.10
Pensions

The company operates a defined contribution pension scheme and the pension charge represents the amounts paid by the company to the funds in respect of the year.

1.11
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

THE STEAM PACKET HOTEL CO LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 4 -
2
Employees

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

2025
2024
Number
Number
Total
19
22
3
Intangible fixed assets
Brand
£
Cost
At 1 October 2024
18,800
Disposals
(18,800)
At 30 September 2025
-
0
Amortisation and impairment
At 1 October 2024
5,640
Disposals
(5,640)
At 30 September 2025
-
0
Carrying amount
At 30 September 2025
-
0
At 30 September 2024
13,160
THE STEAM PACKET HOTEL CO LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 5 -
4
Tangible fixed assets
Land & buildings
Furniture, fittings & equipment
Motor vehicles
Total
£
£
£
£
Cost
At 1 October 2024
575,000
199,354
8,410
782,764
Additions
-
0
-
0
11,970
11,970
Disposals
-
0
-
0
(11,970)
(11,970)
Revaluation
(50,000)
-
0
-
0
(50,000)
At 30 September 2025
525,000
199,354
8,410
732,764
Depreciation and impairment
At 1 October 2024
-
0
175,426
4,965
180,391
Depreciation charged in the year
-
0
23,928
689
24,617
At 30 September 2025
-
0
199,354
5,654
205,008
Carrying amount
At 30 September 2025
525,000
-
0
2,756
527,756
At 30 September 2024
575,000
23,928
3,445
602,373
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
143
2,599
Prepayments and accrued income
6,911
-
0
7,054
2,599
6
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans and overdrafts (secured)
8,056
8,056
Trade creditors
41,356
30,678
Amounts due to group undertakings
209,028
164,290
Other taxation and social security
104,884
62,418
Deferred income
11,025
9,498
Other creditors
68,231
40,363
Directors current accounts
4,109
8,823
Accruals
13,476
53,011
460,165
377,137
THE STEAM PACKET HOTEL CO LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 6 -
7
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
40,637
37,809

Virgin Money holds a charge dated 4 July 2007 over The Queens Arms Hotel as security for the bank loan.

 

Virgin Money holds a charge dated 21 September 1984 over The Steam Packet Hotel as security for the bank loan.

 

Virgin Money holds a charge dated 29 August 1983 over all property and assets present and future of the company including uncalled capital as security for the bank loan.

 

8
Called up share capital
2025
2024
£
£
Ordinary share capital
Issued and fully paid
580,500 Ordinary shares of £1 each
580,500
580,500
2025-09-302024-10-01falsefalsefalse27 July 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityMr A ScoularMrs A H WilliamsMrs Melissa ScoularJames Hair Group LimitedSC0822592024-10-012025-09-30SC0822592025-09-30SC0822592024-09-30SC082259core:NetGoodwill2025-09-30SC082259core:NetGoodwill2024-09-30SC082259core:LandBuildingscore:OwnedOrFreeholdAssets2025-09-30SC082259core:FurnitureFittings2025-09-30SC082259core:MotorVehicles2025-09-30SC082259core:LandBuildingscore:OwnedOrFreeholdAssets2024-09-30SC082259core:FurnitureFittings2024-09-30SC082259core:MotorVehicles2024-09-30SC082259core:CurrentFinancialInstrumentscore:WithinOneYear2025-09-30SC082259core:CurrentFinancialInstrumentscore:WithinOneYear2024-09-30SC082259core:CurrentFinancialInstruments2025-09-30SC082259core:CurrentFinancialInstruments2024-09-30SC082259core:Non-currentFinancialInstruments2025-09-30SC082259core:Non-currentFinancialInstruments2024-09-30SC082259core:ShareCapital2025-09-30SC082259core:ShareCapital2024-09-30SC082259core:SharePremium2025-09-30SC082259core:SharePremium2024-09-30SC082259core:RevaluationReserve2025-09-30SC082259core:RevaluationReserve2024-09-30SC082259core:RetainedEarningsAccumulatedLosses2025-09-30SC082259core:RetainedEarningsAccumulatedLosses2024-09-30SC082259core:ShareCapitalOrdinaryShareClass12025-09-30SC082259core:ShareCapitalOrdinaryShareClass12024-09-30SC082259bus:Director12024-10-012025-09-30SC082259core:IntangibleAssetsOtherThanGoodwill2024-10-012025-09-30SC082259core:LandBuildingscore:OwnedOrFreeholdAssets2024-10-012025-09-30SC082259core:FurnitureFittings2024-10-012025-09-30SC082259core:MotorVehicles2024-10-012025-09-30SC0822592023-10-012024-09-30SC082259core:NetGoodwill2024-09-30SC082259core:NetGoodwill2024-10-012025-09-30SC082259core:LandBuildingscore:OwnedOrFreeholdAssets2024-09-30SC082259core:FurnitureFittings2024-09-30SC082259core:MotorVehicles2024-09-30SC0822592024-09-30SC082259bus:PrivateLimitedCompanyLtd2024-10-012025-09-30SC082259bus:FRS1022024-10-012025-09-30SC082259bus:AuditExemptWithAccountantsReport2024-10-012025-09-30SC082259bus:Director22024-10-012025-09-30SC082259bus:Director32024-10-012025-09-30SC082259bus:CompanySecretary12024-10-012025-09-30SC082259bus:SmallCompaniesRegimeForAccounts2024-10-012025-09-30SC082259bus:FullAccounts2024-10-012025-09-30xbrli:purexbrli:sharesiso4217:GBP