Company registration number 15426067 (England and Wales)
MODNARWAY 3 LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2025
PAGES FOR FILING WITH REGISTRAR
MODNARWAY 3 LTD
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 6
MODNARWAY 3 LTD
BALANCE SHEET
AS AT
31 JULY 2025
31 July 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
5,129,560
4,416,065
Current assets
Stocks
21,370
26,738
Debtors
4
288,298
319,097
Cash at bank and in hand
316,371
72,036
626,039
417,871
Creditors: amounts falling due within one year
5
(2,691,933)
(1,470,135)
Net current liabilities
(2,065,894)
(1,052,264)
Total assets less current liabilities
3,063,666
3,363,801
Creditors: amounts falling due after more than one year
6
(3,814,054)
(3,315,000)
Net (liabilities)/assets
(750,388)
48,801
Capital and reserves
Called up share capital
7
1
1
Profit and loss reserves
(750,389)
48,800
Total equity
(750,388)
48,801

For the financial year ended 31 July 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The member has not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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

The director of the company has elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved and signed by the director and authorised for issue on 30 July 2026
D Fisher
Director
Company registration number 15426067 (England and Wales)
MODNARWAY 3 LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2025
- 2 -
1
Accounting policies
Company information

Modnarway 3 Ltd 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.

1.1
Reporting period

The prior period financial statements cover the period from 19 January 2024 to 31 July 2024, a period of 6 months and 13 days and are the first to be prepared since the company was incorporated. As such, the current year financial statements and supporting notes are not entirely comparable.

1.2
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.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

The turnover of the hotel is derived primarily from the hire of rooms, weddings and functions, and food and beverage sales. Turnover is recognised when services have been rendered.

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.

Tangible fixed assets are stated at cost less depreciation. The company's freehold land and buildings are maintained by a programme of repair and refurbishment such that the residual value is deemed to be at least equal to the book value. Having regard to this, it is the opinion of the director that depreciation as required by the Companies Act 2006 and accounting standards would not be material. Depreciation is provided at rates calculated to write off the cost less estimated residual value of each asset over its expected useful life, as follows:

Freehold land and buildings
No depreciation charge
Property improvements
5% Straight line
Plant and equipment
2% Reducing balance
Fixtures and fittings
2% 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.

MODNARWAY 3 LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
1
Accounting policies
(Continued)
- 3 -
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

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

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.

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 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.

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.

MODNARWAY 3 LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
1
Accounting policies
(Continued)
- 4 -
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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.

1.9
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
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.

1.11
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

2
Employees

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

2025
2024
Number
Number
Total
38
48
MODNARWAY 3 LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
- 5 -
3
Tangible fixed assets
Freehold land and buildings
Property improvements
Plant and equipment
Fixtures and fittings
Total
£
£
£
£
£
Cost
At 1 August 2024
4,156,342
234,730
5,721
20,183
4,416,976
Additions
-
0
556,401
21,500
163,540
741,441
At 31 July 2025
4,156,342
791,131
27,221
183,723
5,158,417
Depreciation and impairment
At 1 August 2024
-
0
750
161
-
0
911
Depreciation charged in the year
-
0
17,640
1,772
8,534
27,946
At 31 July 2025
-
0
18,390
1,933
8,534
28,857
Carrying amount
At 31 July 2025
4,156,342
772,741
25,288
175,189
5,129,560
At 31 July 2024
4,156,342
233,980
5,560
20,183
4,416,065
4
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
3,889
-
0
Amounts owed by connected companies
105,006
29,190
Other debtors
51,251
195,530
Prepayments and accrued income
128,152
94,377
288,298
319,097
5
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
270,001
306,225
Amounts due to connected companies
1,931,469
637,706
Taxation and social security
84,570
66,114
Other creditors
405,893
460,090
2,691,933
1,470,135
6
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans
3,814,054
3,315,000
MODNARWAY 3 LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
6
Creditors: amounts falling due after more than one year
(Continued)
- 6 -

Bank loans are secured by fixed and floating charges over all the present and future property and assets of the company.

7
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
1
1
1
1
8
Related party transactions
Transactions with related parties

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

2025
2024
Amounts due to related parties
£
£
Other related parties
1,931,469
637,706

The following amounts were outstanding at the reporting end date:

2025
2024
Amounts due from related parties
£
£
Other related parties
105,006
29,190
2025-07-312024-08-01falsefalsefalse30 July 2026CCH SoftwareCCH Accounts Production 2026.200No description of principal activityD Fisher154260672024-08-012025-07-31154260672025-07-31154260672024-07-3115426067core:WithinOneYear2025-07-3115426067core:WithinOneYear2024-07-3115426067core:CurrentFinancialInstrumentscore:WithinOneYear2025-07-3115426067core:CurrentFinancialInstrumentscore:WithinOneYear2024-07-3115426067core:Non-currentFinancialInstrumentscore:AfterOneYear2025-07-3115426067core:Non-currentFinancialInstrumentscore:AfterOneYear2024-07-3115426067core:ShareCapital2025-07-3115426067core:ShareCapital2024-07-3115426067core:RetainedEarningsAccumulatedLosses2025-07-3115426067core:RetainedEarningsAccumulatedLosses2024-07-3115426067core:ShareCapitalOrdinaryShareClass12025-07-3115426067core:ShareCapitalOrdinaryShareClass12024-07-3115426067bus:Director12024-08-012025-07-3115426067core:LandBuildingscore:OwnedOrFreeholdAssets2024-08-012025-07-3115426067core:LeaseholdImprovements2024-08-012025-07-3115426067core:PlantMachinery2024-08-012025-07-3115426067core:FurnitureFittings2024-08-012025-07-31154260672024-01-192024-07-3115426067core:LandBuildingscore:OwnedOrFreeholdAssets2024-07-3115426067core:LeaseholdImprovements2024-07-3115426067core:PlantMachinery2024-07-3115426067core:FurnitureFittings2024-07-31154260672024-07-3115426067core:LandBuildingscore:OwnedOrFreeholdAssets2025-07-3115426067core:LeaseholdImprovements2025-07-3115426067core:PlantMachinery2025-07-3115426067core:FurnitureFittings2025-07-3115426067core:LandBuildingscore:OwnedOrFreeholdAssets2024-07-3115426067core:LeaseholdImprovements2024-07-3115426067core:PlantMachinery2024-07-3115426067core:FurnitureFittings2024-07-3115426067core:CurrentFinancialInstruments2025-07-3115426067core:CurrentFinancialInstruments2024-07-3115426067bus:OrdinaryShareClass12024-08-012025-07-3115426067bus:OrdinaryShareClass12025-07-3115426067bus:OrdinaryShareClass12024-07-3115426067bus:PrivateLimitedCompanyLtd2024-08-012025-07-3115426067bus:FRS1022024-08-012025-07-3115426067bus:AuditExemptWithAccountantsReport2024-08-012025-07-3115426067bus:SmallCompaniesRegimeForAccounts2024-08-012025-07-3115426067bus:FullAccounts2024-08-012025-07-31xbrli:purexbrli:sharesiso4217:GBP