Company registration number 04627713 (England and Wales)
APARTMENT 1 LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2025
APARTMENT 1 LIMITED
COMPANY INFORMATION
Director
D Fisher
Secretary
A J Fisher
Company number
04627713
Registered office
The Apartment Group
1st Floor
Two, Jesmond Three Sixty
Newcastle upon Tyne
NE2 1DB
Auditor
Sumer Auditco Limited
Unit 2
Gosforth Park Avenue
Newcastle Upon Tyne
NE12 8EG
Business address
26-32 Collingwood Street
Newcastle upon Tyne
NE1 1JF
APARTMENT 1 LIMITED
CONTENTS
Page
Strategic report
1 - 2
Director's report
3 - 4
Independent auditor's report
5 - 7
Profit and loss account
8
Statement of comprehensive income
9
Balance sheet
10
Statement of changes in equity
11
Statement of cash flows
12
Notes to the financial statements
13 - 24
APARTMENT 1 LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 JULY 2025
- 1 -

The director presents the strategic report for the year ended 31 July 2025.

Principal activity

The principal activity of the company is that of a wine bar and night club operator as well as the provision of management services to other related companies.

Fair review of the business

Trading across the venues remained consistent with prior year expectations, with turnover of £2,296,269 (2024 - £2,491,098). Gross profit margin improved to 78.2% (2024 - 77.1%).

 

During the year the company recognised an exceptional item of £2,316,476, being an impairment of amounts due from connected companies, following a review of recoverability. This reflects the financial position of those connected companies rather than any deterioration in the company's own trading performance. As a result of this exceptional item, the company recorded a loss for the year of £1,978,022 (2024 - profit £655,788).

 

Key performance indicators

The director considers turnover, gross profit and EBITDA to be the key measures of the company's performance:

 

 

 

 

The loss for the year, after the exceptional item referred to above, was £1,978,022 (2024 - profit £655,788). Net assets decreased to £3,098,385 (2024 - £5,076,407), reflecting the exceptional item.

 

The director considers the company's trading performance to be satisfactory in the light of current trading conditions, and considers the reduction in net assets to be attributable to the one-off exceptional item rather than a change in the underlying business.

Fixed assets

In the opinion of the director, the value of the company's land and buildings are not materially in excess of that shown in the financial statements when considered in relation to its use in the company's trade.

APARTMENT 1 LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
- 2 -
Principal risks and uncertainties

The management of the business and the execution of the company's strategy are subject to a number of risks. The board reviews these risks and puts in place policies to mitigate them. The key business and financial risks are:

 

Employees

The company's performance depends largely on some key employees. The company provides competitive remuneration packages to ensure key employees are both retained and incentivised.

 

Environment, health and safety incidents

Appropriate measures are implemented to ensure the risk of any environmental and health and safety issues are minimised. The company strives to maintain high standards in these areas.

 

Interest rate risk

The company monitors interest rate risk and considers that its current policy meets its objectives of managing its exposure.

 

Liquidity risk

The director regularly monitors the financial information to ensure that any risks in this area are considered on a timely basis.

 

Credit risk

The director regularly monitors debtors to ensure that any risks of bad and doubtful debts are provided for on a timely basis.

Future developments

The company will continue to operate its existing venues and provide management services to other group companies during the coming year.

On behalf of the board

D Fisher
Director
Approved by the board on 30 July 2026
APARTMENT 1 LIMITED
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 JULY 2025
- 3 -

The director presents his annual report and financial statements for the year ended 31 July 2025.

Results and dividends

The results for the year are set out on page 8.

No ordinary dividends were paid. The director does not recommend payment of a final dividend.

Director

The director who held office during the year and up to the date of signature of the financial statements was as follows:

D Fisher
Auditor

In accordance with the company's articles, a resolution proposing that Sumer Auditco Limited be reappointed as auditor of the company will be put at a General Meeting.

Statement of director's responsibilities

The director is responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

Company law requires the director to prepare financial statements for each financial year. Under that law the director has elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the director must not approve the financial statements unless he is satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.

In preparing these financial statements, the director is required to:

The director is responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. He is also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Strategic report

The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of future developments.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

APARTMENT 1 LIMITED
DIRECTOR'S REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
- 4 -
On behalf of the board
D Fisher
Director
30 July 2026
APARTMENT 1 LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF APARTMENT 1 LIMITED
- 5 -
Opinion

We have audited the financial statements of Apartment 1 Limited (the 'company') for the year ended 31 July 2025 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

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 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 director's 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 company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the director 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 director is 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. 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 course of 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.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

APARTMENT 1 LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBER OF APARTMENT 1 LIMITED
- 6 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the director's 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:

Responsibilities of director

As explained more fully in the director's responsibilities statement, the director is 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 director determines 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 director is responsible for assessing the 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 director either intends to liquidate the company or to cease operations, or has no realistic alternative but to do so.

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.

APARTMENT 1 LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBER OF APARTMENT 1 LIMITED
- 7 -
Capability of the audit in detecting irregularities, including fraud

Discussions with and enquiries of management and those charged with governance were held with a view to identifying those laws and regulations that could be expected to have a material impact on the financial statements. During the engagement team briefing, the outcomes of these discussions and enquiries were shared with the team, as well as consideration as to where and how fraud may occur in the entity.

 

The following laws and regulations were identified as being of significance to the entity:

 

 

 

Audit procedures undertaken in response to the potential risks relating to irregularities (which include fraud and non-compliance with laws and regulations) comprised of: inquiries of management and those charged with governance as to whether the entity complies with such laws and regulations; enquiries with the same concerning any actual or potential litigation or claims; inspection of legal costs incurred; testing the appropriateness of journal entries; and the performance of analytical review to identify unexpected movements in account balances which may be indicative of fraud.

 

No instances of material non-compliance were identified. However, the likelihood of detecting irregularities, including fraud, is limited by the inherent difficulty in detecting irregularities, the effectiveness of the entity's controls, and the nature, timing and extent of the audit procedures performed. Irregularities that result from fraud might be inherently more difficult to detect than irregularities that result from error. As explained above, there is an unavoidable risk that material misstatements may not be detected, even though the audit has been planned and performed in accordance with ISAs (UK).

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Use of our report

This report is made solely to the company's member 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 member those matters we are required to state to the member 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 member, for our audit work, for this report, or for the opinions we have formed.

Paul Gainford
Senior Statutory Auditor
For and on behalf of Sumer Auditco Limited
Statutory Auditor
Unit 2
Gosforth Park Avenue
Newcastle Upon Tyne
NE12 8EG
30 July 2026
APARTMENT 1 LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 JULY 2025
- 8 -
2025
2024
Notes
£
£
Turnover
3
2,296,269
2,491,098
Cost of sales
(501,569)
(569,772)
Gross profit
1,794,700
1,921,326
____________________________________________________________________________________________
Administrative expenses excluding depreciation and exceptional items
(3,982,527)
(3,340,492)
Other operating income
3,056,166
3,007,097
EBITDA
868,339
1,587,931
____________________________________________________________________________________________
Administrative expenses
(4,291,577)
(3,725,341)
Administrative expenses (exceptional items)
4
(2,316,476)
-
Other operating income
3,056,166
3,007,097
Operating (loss)/profit
5
(1,757,187)
1,203,082
Interest payable and similar expenses
8
(392,060)
(376,069)
(Loss)/profit before taxation
(2,149,247)
827,013
Tax on (loss)/profit
9
171,225
(171,225)
(Loss)/profit for the financial year
(1,978,022)
655,788

The profit and loss account has been prepared on the basis that all operations are continuing operations.

APARTMENT 1 LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 JULY 2025
- 9 -
2025
2024
£
£
(Loss)/profit for the year
(1,978,022)
655,788
Other comprehensive income
-
-
Total comprehensive income for the year
(1,978,022)
655,788
APARTMENT 1 LIMITED
BALANCE SHEET
AS AT
31 JULY 2025
31 July 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
10
5,238,322
5,527,243
Current assets
Stocks
11
49,062
58,663
Debtors falling due after more than one year
12
3,263,029
2,535,169
Debtors falling due within one year
12
1,334,058
3,117,976
Cash at bank and in hand
106,367
100,675
4,752,516
5,812,483
Creditors: amounts falling due within one year
13
(2,495,861)
(1,494,558)
Net current assets
2,256,655
4,317,925
Total assets less current liabilities
7,494,977
9,845,168
Creditors: amounts falling due after more than one year
14
(4,396,592)
(4,597,536)
Provisions for liabilities
Deferred tax liability
16
-
0
171,225
-
(171,225)
Net assets
3,098,385
5,076,407
Capital and reserves
Called up share capital
18
100
100
Profit and loss reserves
3,098,285
5,076,307
Total equity
3,098,385
5,076,407
The financial statements were approved and signed by the director and authorised for issue on 30 July 2026
D Fisher
Director
Company registration number 04627713 (England and Wales)
APARTMENT 1 LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 JULY 2025
- 11 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 August 2023
100
4,420,519
4,420,619
Year ended 31 July 2024:
Profit and total comprehensive income
-
655,788
655,788
Balance at 31 July 2024
100
5,076,307
5,076,407
Year ended 31 July 2025:
Loss and total comprehensive income
-
(1,978,022)
(1,978,022)
Balance at 31 July 2025
100
3,098,285
3,098,385
APARTMENT 1 LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 JULY 2025
- 12 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
23
1,111,170
286,343
Interest paid
(392,060)
(376,069)
Net cash inflow/(outflow) from operating activities
719,110
(89,726)
Investing activities
Purchase of tangible fixed assets
(20,129)
(61,538)
Proceeds from disposal of tangible fixed assets
-
0
350
Amounts (drawn)/introduced from directors
(482,758)
199,808
Net cash (used in)/generated from investing activities
(502,887)
138,620
Financing activities
Repayment of bank loans
(210,531)
(195,873)
Net cash used in financing activities
(210,531)
(195,873)
Net increase/(decrease) in cash and cash equivalents
5,692
(146,979)
Cash and cash equivalents at beginning of year
100,675
247,654
Cash and cash equivalents at end of year
106,367
100,675
APARTMENT 1 LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2025
- 13 -
1
Accounting policies
Company information

Apartment 1 Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Apartment Group, 1st Floor, Two, Jesmond Three Sixty, Newcastle upon Tyne, NE2 1DB. The principal business address is 26-36 Collingwood Street, NE1 1JF.

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.

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

Atruet the time of approving the financial statements, the director has a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover represents the total value of bar and door takings, excluding value added tax. Turnover is attributable to the continuing principal activities of the company and arose wholly within the United Kingdom.

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:

Tenants improvements
Straight line over the life of the lease
Leasehold property
Straight line over the life of the lease
Plant and machinery
10% reducing balance
Fixtures, fittings and equipment
15% reducing balance
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.

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 have suffered an impairment loss. 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).

1.6
Stocks

Stock is valued at the lower of cost and estimated selling price less costs to complete and sell.

 

Cost is calculated on goods for resale as the purchase price on the cost of the stock.

APARTMENT 1 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
1
Accounting policies
(Continued)
- 14 -
1.7
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 balance sheet 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.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

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.

APARTMENT 1 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
1
Accounting policies
(Continued)
- 15 -
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans and loans from connected companies, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. 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.

Derecognition of financial liabilities

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

1.8
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.

1.9
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, if considered material to the financial statements.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.10
Retirement benefits

The company provides a defined contribution pension scheme, the assets of which are held separately from those of the company in an independently administered fund. Contributions payable to the company's pension scheme are charged to the profit and loss account in the period to which they relate.

1.11
Government grants

Grants are credited to deferred revenue. Grants towards capital expenditure are released to the profit and loss account over the expected useful life of the assets. Grants towards revenue expenditure are released to the profit and loss account as the related expenditure is incurred.

APARTMENT 1 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
- 16 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the director is required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated 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 where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Assessing indicators of impairment

In assessing whether there have been any indicators of impairment in assets, including connected company debtors, the director has considered both external and internal sources of information such as market conditions and experience of recoverability. Impairments of £2,316,476 (2024 - £nil) in relation to connected company debtors, have been recongnised during the year as described in note 4.

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Determining residual values and useful economic lives of tangible fixed assets

The company depreciates tangible fixed assets over their estimated useful lives. The estimation of the useful lives of assets is based on historic performance as well as expectations about future use and therefore requires estimates and assumptions to be applied by management. The actual lives of these assets can vary depending on a variety of factors, including technological innovation, product life cycles and maintenance programmes.

 

Judgement is applied by management when determining the residual values for tangible fixed assets. When determining the residual value management aim to assess the amount that the company would currently obtain for disposal of the asset, if it were already of the condition expected at the end of its useful economic life. Where possible this is done with reference to external market prices. The carrying amount of tangible fixed assets at the reporting end date was £5,238,322 (2024 - £5,527,243).

APARTMENT 1 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
- 17 -
3
Turnover and other revenue

An analysis of the company's turnover is as follows:

2025
2024
£
£
Turnover analysed by class of business
Bar and door takings
2,296,269
2,491,098
2025
2024
£
£
Other significant revenue
Room, equipment and venue hire
34,929
15,993
Head office recharges
3,020,737
1,606,573
Grants received
500
500

Turnover and other significant revenue have arisen wholly within the UK.

4
Exceptional item
2025
2024
£
£
Impairment of related party debtor
2,316,476
-

Impairments of £2,316,476 (2024 - £nil) in relation to related party debtors, have been recongnised during the year.

5
Operating (loss)/profit
2025
2024
Operating (loss)/profit for the year is stated after charging/(crediting):
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
9,600
6,600
Depreciation of owned tangible fixed assets
309,050
384,849
(Profit)/loss on disposal of tangible fixed assets
-
5,508
6
Employees

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

2025
2024
Number
Number
Director
1
1
Operational
33
42
Administration and finance
24
28
58
71
APARTMENT 1 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
6
Employees
(Continued)
- 18 -

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
610,791
640,331
Social security costs
36,040
36,076
Pension costs
7,423
28,294
654,254
704,701
7
Director's remuneration
2025
2024
£
£
Remuneration for qualifying services
18,508
17,339
8
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Other interest on financial liabilities
392,060
376,069
9
Taxation
2025
2024
£
£
Deferred tax
Origination and reversal of timing differences
(171,225)
171,225
APARTMENT 1 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
9
Taxation
(Continued)
- 19 -

The actual (credit)/charge for the year can be reconciled to the expected (credit)/charge for the year based on the profit or loss and the standard rate of tax as follows:

2025
2024
£
£
(Loss)/profit before taxation
(2,149,247)
827,013
Expected tax (credit)/charge based on the standard rate of corporation tax in the UK of 25% (2024: 25%)
(537,312)
206,753
Effects of:
Expenses that are not deductible in determining taxable profit
23,002
3,961
Utilisation of tax losses not previously recognised
-
0
(210,714)
Unutilised tax losses carried forward
514,310
-
0
Deferred tax adjustment
(171,225)
171,225
Taxation (credit)/charge in the financial statements
(171,225)
171,225

 

10
Tangible fixed assets
Tenants improvements
Leasehold property
Plant and machinery
Fixtures, fittings and equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 August 2024
592,638
3,235,417
1,249,406
3,076,291
64,691
8,218,443
Additions
-
0
-
0
-
0
20,129
-
0
20,129
At 31 July 2025
592,638
3,235,417
1,249,406
3,096,420
64,691
8,238,572
Depreciation and impairment
At 1 August 2024
205,739
54,298
986,829
1,409,782
34,552
2,691,200
Depreciation charged in the year
-
0
-
0
26,258
277,089
5,703
309,050
At 31 July 2025
205,739
54,298
1,013,087
1,686,871
40,255
3,000,250
Carrying amount
At 31 July 2025
386,899
3,181,119
236,319
1,409,549
24,436
5,238,322
At 31 July 2024
386,899
3,181,119
262,577
1,666,509
30,139
5,527,243
APARTMENT 1 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
- 20 -
11
Stocks
2025
2024
£
£
Goods for resale
49,062
58,663
12
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
3,410
8,562
Amounts due from connected companies
404,763
2,711,110
Other debtors
690,041
185,776
Prepayments and accrued income
235,844
212,528
1,334,058
3,117,976
Amounts falling due after more than one year:
Amounts due from connected companies
3,263,029
2,535,169
Total debtors
4,597,087
5,653,145
13
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Bank loans
15
197,087
207,174
Trade creditors
509,085
511,700
Amounts due to connected companies
429,121
344,456
Corporation tax
170,716
-
0
Other taxation and social security
1,010,557
343,603
Other creditors
78,040
53,917
Accruals and deferred income
101,255
33,708
2,495,861
1,494,558
14
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Bank loans and overdrafts
15
4,383,093
4,583,537
Government grants
13,499
13,999
4,396,592
4,597,536
APARTMENT 1 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
14
Creditors: amounts falling due after more than one year
(Continued)
- 21 -
Amounts included above which fall due after five years are as follows:
Payable by instalments
3,396,579
3,567,798
15
Loans and overdrafts
2025
2024
£
£
Bank loans
4,580,180
4,790,711
Payable within one year
197,087
207,174
Payable after one year
4,383,093
4,583,537

Bank loans are secured by way of an unlimited guarantee granted by Apartment 1 Limited and associated companies Newton Hall (Northumberland) Limited, Manners (Newcastle) Limited, Whitworth Hall Developments Limited, Modnarway Limited and Vibrant Ventures Limited. The loans are also secured by way of a debenture over all the companies and a fixed and floating legal charge over the assets of these companies.

 

The bank borrowings relate to a fixed term loan facility of 180 months, which is denominated in Pounds Sterling with a nominal interest rate of 2.5% over the Bank of England base rate at the time. The loan is repayable in equal instalments up to March 2038.

16
Deferred taxation

Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
-
171,225
2025
Movements in the year:
£
Liability at 1 August 2024
171,225
Credit to profit or loss
(171,225)
Liability at 31 July 2025
-
APARTMENT 1 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
- 22 -
17
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
7,423
28,294

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

18
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
100
100
100
100

The company has one class of ordinary shares which do not carry a right to fixed income.

19
Contingent liabilities

The company has given an unlimited cross guarantee in favour of Natwest Bank Plc in respect of the bank borrowings of Apartment 1 Limited, Newton Hall (Northumberland) Limited, Manners (Newcastle) Limited, Modnarway Limited, Whitworth Hall Developments Limited and Vibrant Ventures Limited. No liability is expected to arise as a result of this guarantee.

20
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2025
2024
£
£
Aggregate compensation
18,508
17,339
Transactions with related parties

During the year the company entered into the following transactions with related parties:

Head office recharges:
2025
2024
£
£
Entities with control, joint control or significant influence over the company
3,108,237
2,990,604
APARTMENT 1 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
20
Related party transactions
(Continued)
- 23 -

The following amounts were outstanding at the reporting end date:

2025
2024
Amounts due to related parties
£
£
Entities with control, joint control or significant influence over the company
429,121
344,456

The following amounts were outstanding at the reporting end date:

2025
2024
Amounts due from related parties
£
£
Entities with control, joint control or significant influence over the company
3,667,792
5,246,279
21
Directors' transactions

Included within debtors is an amount owed by D Fisher, director and shareholder of the company amounting to £505,825 (2024 - £23,067).

22
Ultimate controlling party

D Fisher is the controlling party by virtue of his interest in the issued share capital of the company.

23
Cash generated from operations
2025
2024
£
£
(Loss)/profit after taxation
(1,978,022)
655,788
Adjustments for:
Taxation (credited)/charged
(171,225)
171,225
Finance costs
392,060
376,069
(Gain)/loss on disposal of tangible fixed assets
-
5,508
Depreciation and impairment of tangible fixed assets
309,050
384,849
Movements in working capital:
Decrease in stocks
9,601
47,547
Decrease/(increase) in debtors
1,709,532
(1,138,258)
Increase/(decrease) in creditors
840,674
(215,885)
Decrease in deferred income
(500)
(500)
Cash generated from operations
1,111,170
286,343
APARTMENT 1 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
- 24 -
24
Analysis of changes in net debt
1 August 2024
Cash flows
31 July 2025
£
£
£
Cash at bank and in hand
100,675
5,692
106,367
Borrowings excluding overdrafts
(4,790,711)
210,531
(4,580,180)
(4,690,036)
216,223
(4,473,813)
2025-07-312024-08-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.200No description of principal activityD FisherA J Fisher046277132024-08-012025-07-3104627713bus:Director12024-08-012025-07-3104627713bus:CompanySecretary12024-08-012025-07-3104627713bus:RegisteredOffice2024-08-012025-07-31046277132025-07-31046277132023-08-012024-07-3104627713core:RetainedEarningsAccumulatedLosses2023-08-012024-07-3104627713core:RetainedEarningsAccumulatedLosses2024-08-012025-07-31046277132024-07-3104627713core:Non-currentFinancialInstrumentscore:AfterOneYear2025-07-3104627713core:Non-currentFinancialInstrumentscore:AfterOneYear2024-07-3104627713core:WithinOneYear2025-07-3104627713core:WithinOneYear2024-07-3104627713core:CurrentFinancialInstrumentscore:WithinOneYear2025-07-3104627713core:CurrentFinancialInstrumentscore:WithinOneYear2024-07-3104627713core:ShareCapital2025-07-3104627713core:ShareCapital2024-07-3104627713core:RetainedEarningsAccumulatedLosses2025-07-3104627713core:RetainedEarningsAccumulatedLosses2024-07-3104627713core:ShareCapital2023-07-3104627713core:RetainedEarningsAccumulatedLosses2023-07-3104627713core:ShareCapitalOrdinaryShareClass12025-07-3104627713core:ShareCapitalOrdinaryShareClass12024-07-310462771312024-08-012025-07-310462771312023-08-012024-07-31046277132024-07-31046277132023-07-3104627713core:LandBuildingscore:OwnedOrFreeholdAssets2024-08-012025-07-3104627713core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-08-012025-07-3104627713core:PlantMachinery2024-08-012025-07-3104627713core:FurnitureFittings2024-08-012025-07-3104627713core:MotorVehicles2024-08-012025-07-3104627713core:OwnedAssets2024-08-012025-07-3104627713core:OwnedAssets2023-08-012024-07-3104627713core:UKTax2024-08-012025-07-3104627713core:UKTax2023-08-012024-07-3104627713core:LandBuildingscore:OwnedOrFreeholdAssets2024-07-3104627713core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-07-3104627713core:PlantMachinery2024-07-3104627713core:FurnitureFittings2024-07-3104627713core:MotorVehicles2024-07-3104627713core:LandBuildingscore:OwnedOrFreeholdAssets2025-07-3104627713core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-07-3104627713core:PlantMachinery2025-07-3104627713core:FurnitureFittings2025-07-3104627713core:MotorVehicles2025-07-3104627713core:LandBuildingscore:OwnedOrFreeholdAssets2024-07-3104627713core:LandBuildings2024-07-3104627713core:PlantMachinery2024-07-3104627713core:FurnitureFittings2024-07-3104627713core:MotorVehicles2024-07-3104627713core:CurrentFinancialInstruments2025-07-3104627713core:CurrentFinancialInstruments2024-07-3104627713core:Non-currentFinancialInstruments2025-07-3104627713core:Non-currentFinancialInstruments2024-07-3104627713bus:OrdinaryShareClass12024-08-012025-07-3104627713bus:OrdinaryShareClass12025-07-3104627713bus:OrdinaryShareClass12024-07-3104627713core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity2025-07-3104627713bus:PrivateLimitedCompanyLtd2024-08-012025-07-3104627713bus:FRS1022024-08-012025-07-3104627713bus:Audited2024-08-012025-07-3104627713bus:FullAccounts2024-08-012025-07-31xbrli:purexbrli:sharesiso4217:GBP