Acorah Software Products - Accounts Production 19.3.550 false true true 31 July 2024 1 August 2023 false 24 July 2026 true 1 August 2024 31 July 2025 31 July 2025 SC162028 J O'Neil iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure SC162028 2024-07-31 SC162028 2025-07-31 SC162028 2024-08-01 2025-07-31 SC162028 frs-core:CurrentFinancialInstruments 2025-07-31 SC162028 frs-core:Non-currentFinancialInstruments 2025-07-31 SC162028 frs-core:BetweenOneFiveYears 2025-07-31 SC162028 frs-core:FurnitureFittings 2025-07-31 SC162028 frs-core:FurnitureFittings 2024-08-01 2025-07-31 SC162028 frs-core:FurnitureFittings 2024-07-31 SC162028 frs-core:NetGoodwill 2025-07-31 SC162028 frs-core:NetGoodwill 2024-08-01 2025-07-31 SC162028 frs-core:NetGoodwill 2024-07-31 SC162028 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee 2025-07-31 SC162028 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee 2024-08-01 2025-07-31 SC162028 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee 2024-07-31 SC162028 frs-core:MotorVehicles 2025-07-31 SC162028 frs-core:MotorVehicles 2024-08-01 2025-07-31 SC162028 frs-core:MotorVehicles 2024-07-31 SC162028 frs-core:PlantMachinery 2025-07-31 SC162028 frs-core:PlantMachinery 2024-08-01 2025-07-31 SC162028 frs-core:PlantMachinery 2024-07-31 SC162028 frs-core:WithinOneYear 2025-07-31 SC162028 frs-core:ShareCapital 2025-07-31 SC162028 frs-core:RetainedEarningsAccumulatedLosses 2024-08-01 2025-07-31 SC162028 frs-core:RetainedEarningsAccumulatedLosses 2025-07-31 SC162028 frs-bus:PrivateLimitedCompanyLtd 2024-08-01 2025-07-31 SC162028 frs-bus:FullAccounts 2024-08-01 2025-07-31 SC162028 frs-bus:MediumEntities 2024-08-01 2025-07-31 SC162028 frs-bus:Audited 2024-08-01 2025-07-31 SC162028 frs-bus:Medium-sizedCompaniesRegimeForAccounts 2024-08-01 2025-07-31 SC162028 frs-bus:Medium-sizedCompaniesRegimeForDirectorsReport 2024-08-01 2025-07-31 SC162028 1 2024-08-01 2025-07-31 SC162028 frs-core:CostValuation 2024-07-31 SC162028 frs-core:CostValuation 2025-07-31 SC162028 frs-core:ProvisionsForImpairmentInvestments 2024-07-31 SC162028 frs-core:ProvisionsForImpairmentInvestments 2025-07-31 SC162028 frs-bus:Director1 2024-08-01 2025-07-31 SC162028 frs-countries:Scotland 2024-08-01 2025-07-31 SC162028 frs-countries:Scotland 2024-08-01 2025-07-31 SC162028 2023-07-31 SC162028 2024-07-31 SC162028 2023-08-01 2024-07-31 SC162028 frs-core:CurrentFinancialInstruments 2024-07-31 SC162028 frs-core:Non-currentFinancialInstruments 2024-07-31 SC162028 frs-core:BetweenOneFiveYears 2024-07-31 SC162028 frs-core:WithinOneYear 2024-07-31 SC162028 frs-core:ShareCapital 2023-07-31 SC162028 frs-core:ShareCapital 2024-07-31 SC162028 frs-core:RetainedEarningsAccumulatedLosses 2023-08-01 2024-07-31 SC162028 frs-core:RetainedEarningsAccumulatedLosses frs-core:PreviouslyStatedAmount 2023-07-31 SC162028 frs-core:RetainedEarningsAccumulatedLosses 2024-07-31
Registered number: SC162028
Blackpool Promotions Limited
Strategic Report, Director's Report and
Financial Statements
For The Year Ended 31 July 2025
The Kelvin Partnership
Contents
Page
Strategic Report 1
Director's Report 2—3
Independent Auditor's Report 4—6
Profit and Loss Account 7
Balance Sheet 8
Statement of Changes in Equity 9
Notes to the Financial Statements 10—19
Page 1
Strategic Report
The director presents his strategic report for the year ended 31 July 2025.
Review of the Business
Trading in the period has resulted in turnover of £4,413,768 with a trading loss of £1,195,443, 
The intercompany balances between the group were all written off at a value of £3,516,278  resulting in a net profit of £2,320,835
The group sold three of its hotels in April 2025 leaving The Seabank as the only owned hotel in the group. This has resulted in the fall in turnover seen above. 
The ongoing impact from  rising fuel prices, increase in customer costs of living and customer uncertainty continues to put constrains on the hotel and hospitality industry. This has resulted in hotel occupancy levels in 2024/25 being less than 2023/24.
The company continued to be protected in the year from rising utility prices as it was operating under fixed price gas and electricity contracts.
The directors continue to provide value for money holidays to its customers and add value to attract repeat business from their dedicated customer base, which in time will allow profitability to return to the group.
Principal Risks and Uncertainties
The principal risk over the next twelve months will be from utility prices as the Group emerges from fixed price contracts, fluctuating fuel cost will make it difficult to secure long term transportation staff retention and resourcing.
The directors and their senior management regularly considers the risks facing the business and as a result have managed to secure new competitive fixed term utility prices, continue to focus on staff resource initiatives, delivering marketing strategies and packages to ensure repeat and new business.
Key performance indicators
The key performance indicators of the business that are measured at strategic and operational level in order to ensure the objectives set out within the business are being maintained or achieved continue to be :
• Health, safety and wellbeing of our employees, colleagues and customers
• Training. development and progression of staff
• Staff cost, personnel retention and resource availability
• Coach package transfer capacity
• Digital marketing monitoring
• Overall financial performance, in terms of pax numbers gross margin, EBITDA and net profit
• Continuous short and long term cash management to ensure sufficient funding is in place.
• Staff cost and personnel resource availability
Other information and explanations
The Group has bank funding in place until January 2031, with one facility due for review in January 2027. The directors have reasonable expectation that this funding will be renewed at this date, combined with cost savings and existing trading, will ensure that the Group and the Company have adequate funding to continue to support future trading; thus the directors continues to adopt the going concern basis of accounting in preparing the financial statements.
On behalf of the board
J O'Neil
Director
24/07/2026
Page 1
Page 2
Director's Report
The director presents his report and the financial statements for the year ended 31 July 2025.
Principal Activity
The company's principal activity continues to be that of Travel agency activities.
Dividends
The value of dividends paid amounted to £NIL .
The director recommended a final dividend of £NIL .
Directors
The director who held office during the year were as follows:
J O'Neil
Statement of Director's Responsibilities
The director is responsible for preparing the Strategic Report, the Director's 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, comprising FRS102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', and applicable law). Under company law the director must not approve the financial statements unless they are 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 the financial statements the director is required to:
  • select suitable accounting policies and then apply them consistently;
  • make judgments and accounting estimates that are reasonable and prudent;
  • state whether applicable United Kingdom Accounting Standards, comprising FRS102, have been followed subject to any material departures disclosed and explained in the financial statements;
  • prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
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.
The director is responsible for the maintenance and integrity of the corporate and financial information included on the company's website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.
Statement of Disclosure of Information to Auditors
In the case of each director in office at the date the Director's Report is approved: 
  • so far as the director is aware, there is no relevant audit information of which the company's auditors are unaware; and
  • they have taken all the steps that they ought to have taken as directors in order to make themselves aware of any relevant audit information and to establish that the company's auditors are aware of that information.
Page 2
Page 3
Independent Auditors
The auditors, The Kelvin Partnership Ltd, have indicated their willingness to continue in office and a resolution concerning their re-appointment will be proposed at the Annual General Meeting.
On behalf of the board
J O'Neil
Director
24/07/2026
Page 3
Page 4
Independent Auditor's Report
Opinion
We have audited the financial statements of Blackpool Promotions Limited for the year ended 31 July 2025 which comprise the Profit and Loss Account, Balance Sheet, Statement of Changes of Equity and the related notes, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland".
In our opinion the financial statements:
  • give a true and fair view of the state of the company's affairs as at 31 July 2025 and of its profit/(loss) 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.
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.
Emphasis of Matter
We draw attention to Note 2.2 in the financial statements, which indicates that one of the the company's overdraft facility is due for renewal in January 2027. As stated in note 2.2, these conditions indicate that a material uncertainty exists that may cast doubt on the company's ability to continue as a going concern. Our opinion is not modified in respect of this matter.
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. In connection with our audit of the financial statements, 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 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 the audit:
  • the information given in the Strategic Report and Director's Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
  • the Strategic Report and Director's Report have been prepared in accordance with applicable legal requirements.
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:
  • adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
  • the financial statements are not in agreement with the accounting records or returns; or
  • certain disclosures of director's remuneration specified by law are not made; or
  • we have not received all the information and explanations we require for our audit.
Page 4
Page 5
Responsibilities of Directors
As explained more fully in the Director's Responsibilities Statement set out on page 2—3, 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 determine 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 directors either intend to liquidate the company or to cease operations, or have 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: 
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outline above, to detect material misstatements in respect of irregularities, including fraud. The extent to which these can detect irregularities, including fraud is detailed below.
To assess the susceptibility of the company's financial statements to material misstatement, including how fraud may occur.
• We enquired of the directors of the companies policies and procedures to detect fraud as well as whether they have knowledge of any actual, suspected or alleged fraud
• Using analytical procedures to identify any unusual or unexpected transactions
We communicated identified fraud risks throughout the audit team and remained alert to any indications of fraud within the company.
As required by auditing standards we perform procedures to address the risk of management override of controls and in particular that the company management may be in a position to make inappropriate accounting entries  and the risk of bias in accounting estimates and judgements such as depreciation, accruals, prepayments and provision for bad debts . On this audit based on our risk assessment, we considered the areas most susceptible to fraud to be management override of controls and revenue.
We did not identify any additional fraud risks.
In determining the audit procedures we took into account the results of our evaluation and testing of the operating effectiveness of the company's fraud risk management controls.
We also performed procedures including:
• Identifying journal entries to test for all full scope components based on risk criteria and comparing the identified entries to supporting documentation. These included, as relevant, those posted to unusual accounts
• Assessing significant accounting estimates, including contract accounting adjustments, made by management for bias
• Substantive testing or revenue transactions with particular reference to year end cut off.
• Reviewing large and unusual transactions outside the ordinary course of the company's business.
• Identifying undisclosed related parties
We discussed with management matters related to actual or suspected fraud and considered any implications for our audit.
We ensured that the audit team collectively had the necessary competence and skills to recognise non-compliance with laws and regulations.
We identified areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements and through discussion with the directors (as required by auditing standards).
As the company is regulated our assessment of risks involved gaining an understanding of the control environment including the company's procedures for complying with regulatory requirements.
We communicated identified laws and regulations throughout our team and remained alert to any indications of non-compliance throughout the audit.
The potential effect of these laws and regulations on the financial statements varies considerably.
...CONTINUED
Page 5
Page 6
Auditor's Responsibilities for the Audit of the Financial Statements - continued
Firstly, the entity is subject to very strict laws and regulations that directly affect the financial statements including financial reporting legislation, including the Companies Act 2006, FRS102 and the UK Corporate tax laws.  We assessed the extent of the compliance with these laws and regulations by carrying out a review of the financial statement disclosures and a review of correspondence with the tax authorities.
Secondly, the entity is subject to many other laws and regulations including the AML regulations, GDPR, employment law, and health and safety, where the consequences of non-compliance could have a material effect on amounts or disclosures in the financial statements.
Auditing standards limit the required audit procedures to identify non-compliance with these laws and regulations to enquiry of the directors and management and inspection of regulatory and legal correspondence, if any.
Therefore if a breach of operational regulations is not disclosed to us or evident from the relevant correspondence , an audit will not detect that breach.
Context of the ability of the audit to detect fraud or breaches of laws and regulations
Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatement in the financial statements, even though we had properly planned and performed our audit in accordance with accounting standards. For example the further removed non-compliance with laws and regulations from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standard would identify it.
In addition, with any audit, there remained a higher risk of non-detection of fraud, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. Our audit procedures are designed to detect material misstatement. We are not responsible for for preventing non-compliance or fraud and cannot be expected to detect non-compliance with all laws and regulations.
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website 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 members, as a body, 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 members those matters that we are required to state to them 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 members as a body, for our audit work, for this report, or for the opinions we have formed.
Brian Meldrum CA (Senior Statutory Auditor)
for and on behalf of The Kelvin Partnership Ltd , Statutory Auditor
24/07/2026
The Kelvin Partnership Ltd
The Cooper Building
505 Great Western Road
Glasgow
G12 8HN
Page 6
Page 7
Profit and Loss Account
2025 2024
as restated
Notes £ £
TURNOVER 3 4,413,768 6,312,240
Cost of sales (3,344,684 ) (4,820,070 )
GROSS PROFIT 1,069,084 1,492,170
Administrative expenses (2,174,504 ) (2,842,852 )
Other operating income 2,106 110,173
OPERATING LOSS 4 (1,103,314 ) (1,240,509 )
Exceptional items 3,516,278 -
(Loss)/profit on disposal of fixed assets (47,783 ) 1,920
Interest payable and similar charges 9 (44,346 ) (434 )
PROFIT/(LOSS) FOR THE FINANCIAL YEAR 2,320,835 (1,239,023 )
The notes on pages 10 to 19 form part of these financial statements.
Page 7
Page 8
Balance Sheet
Registered number: SC162028
2025 2024
as restated
Notes £ £ £ £
FIXED ASSETS
Tangible Assets 12 667,760 921,960
Investments 13 100 100
667,860 922,060
CURRENT ASSETS
Stocks 14 11,813 19,509
Debtors 15 671,046 653,343
Cash at bank and in hand 81,166 53,653
764,025 726,505
Creditors: Amounts Falling Due Within One Year 16 (1,622,772 ) (4,159,498 )
NET CURRENT ASSETS (LIABILITIES) (858,747 ) (3,432,993 )
TOTAL ASSETS LESS CURRENT LIABILITIES (190,887 ) (2,510,933 )
Creditors: Amounts Falling Due After More Than One Year 17 - (789 )
PROVISIONS FOR LIABILITIES
Deferred Taxation 19 (162,590 ) (162,590 )
NET LIABILITIES (353,477 ) (2,674,312 )
CAPITAL AND RESERVES
Called up share capital 20 2 2
Profit and Loss Account (353,479 ) (2,674,314 )
SHAREHOLDERS' FUNDS (353,477) (2,674,312)
On behalf of the board
J O'Neil
Director
24/07/2026
The notes on pages 10 to 19 form part of these financial statements.
Page 8
Page 9
Statement of Changes in Equity
Share Capital Profit and Loss Account Total
£ £ £
As at 1 August 2023 2 (1,435,291 ) (1,435,289)
Loss for the year and total comprehensive income - (1,239,023 ) (1,239,023)
As at 31 July 2024 and 1 August 2024 as restated 2 (2,674,314 ) (2,674,312)
Profit for the year and total comprehensive income - 2,320,835 2,320,835
As at 31 July 2025 2 (353,479 ) (353,477)
Page 9
Page 10
Notes to the Financial Statements
1. General Information
Blackpool Promotions Limited is a private company, limited by shares, incorporated in Scotland, registered number SC162028 . The registered office is c/o McLaughlin Crolla LLP, 77/2 Hanover Street, EDINBURGH, EH2 1EE.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements have been prepared under the historical cost convention and in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland'' and 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.
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. The company has therefore taken advantage of exemptions from the following disclosure requirements:
  • Section 4 ‘Statement of Financial Position’: Reconciliation of the opening and closing number ofshares;
  • Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notesand disclosures;
  • Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
The financial statements of the company are consolidated in the financial statements of Lythe Holdings Limited. These consolidated financial statements are available from its registered office, McLaughlin
Crolla LLP, 77/2 Hanover Street, Edinburgh, EH2 1EE.
The company has taken advantage of the exemption under section 400 of the Companies Act 2006 not to prepare consolidated accounts. The financial statements present information about the company as an individual entity and not about its group.
Related party exemption
The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group
2.2. Going Concern Disclosure
The Group has bank funding in place until January 2031, with one facility due for review in January 2027. The directors have reasonable expectation that this funding will be renewed at this date, combined with cost savings and existing trading, will ensure that the Group and the Company have adequate funding to continue to support future trading; thus the directors continues to adopt the going concern basis of accounting in preparing the financial statements.
2.3. 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.
When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.
Deferred income
The deferred income is calculated by management as deposits paid for holidays in advance.
Page 10
Page 11
2.4. Intangible Fixed Assets and Amortisation - Goodwill
Goodwill, being the amount paid in connection with the acquisition of a business in 2012, is being amortised evenly over its estimated useful life of seven years.
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.
2.5. Tangible Fixed Assets and Depreciation
Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historic cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.
The company adds to the carrying amount of fixed assets the cost of replacing part of such an item when that cost is incurred, if the replacement is expected to provide incremental future benefits to its company. The carrying amount of the replaced part is derecognised. Repairs and maintenance are charged to the statement of income and retained earnings during the period in which they are incurred.
Depreciation is charged so as to allocate the costs of assets less their residual value over the estimated useful lives, using the reducing balance method.
Building improvements 10% straight line
Plant & Machinery 20% reducing balance
Motor Vehicles 25% straight line
Fixtures & Fittings 10% straight line
The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.
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.
2.6. Investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible 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). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cashgenerating unit to which the asset belongs.
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.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) 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 (or cash-generating unit) 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 (or cash-generating unit) 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.
Page 11
Page 12
2.7. Leasing and Hire Purchase Contracts
As lessee
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
As lessor
Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.
2.8. Stocks and Work in Progress
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
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.
2.9. 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.
2.10. 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.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
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.
...CONTINUED
Page 12
Page 13
2.10. Financial Instruments - continued
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.
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.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
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.
Derivatives
Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.
A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.
Page 13
Page 14
2.11. Foreign Currencies
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
2.12. Taxation
Income tax expense represents the sum of the tax currently payable and deferred tax.
The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of comprehensive income because of items of income or expense that are taxable or deductible in other years and 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 end of the reporting period.
Deferred tax is recognised on timing differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognised for all taxable timing differences. Deferred tax assets are generally recognised for all deductible temporary differences to the extent that it is probable that taxable profits will be available against which those deductible timing differences can be utilised. The carrying amount of deferred tax assets is reviewed at the end of each reporting period 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 assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax liabilities are presented within provisions for liabilities and deferred tax assets within debtors. The measurement of deferred tax liabilities and assets reflect the tax consequences that would follow from the manner in which the Company expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities.
Current and deferred tax are recognised in profit or loss for the year, except when they relate to items that are recognised in other comprehensive income or directly in equity, in which case current and deferred tax are recognised in other comprehensive income or directly in equity respectively.
2.13. Pensions
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
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.
When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.
Deferred income
The deferred income is calculated by management as deposits paid for holidays in advance.
4. Operating Loss
The operating loss is stated after charging:
2025 2024
as restated
£ £
Operating lease rentals 328,363 437,910
Depreciation of tangible fixed assets 230,456 297,295
Page 14
Page 15
5. Auditor's Remuneration
Remuneration received by the company's auditors and their associates during the year was as follows:
2025 2024
as restated
£ £
Audit Services
Audit of the company's financial statements 6,000 6,000
6. Staff Costs
Staff costs, including directors' remuneration, were as follows:
2025 2024
as restated
£ £
Wages and salaries 1,314,040 1,787,776
Social security costs 66,002 135,850
Other pension costs 19,400 29,839
1,399,442 1,953,465
7. Average Number of Employees
Average number of employees, including directors, during the year was: 67 (2024: 85)
67 85
8. Director's remuneration
2025 2024
as restated
£ £
Emoluments 18,000 18,000
Company contributions to money purchase pension schemes 353 353
18,353 18,353
9. Interest Payable and Similar Charges
2025 2024
as restated
£ £
Bank loans and overdrafts 35,190 -
Finance charges payable under finance leases and hire purchase contracts 584 584
Other finance charges 8,572 (150 )
44,346 434
10. Prior Period Adjustment
Due to the finalising of an HMRC tax case dating back to 2015 the 2024 accounts were restated. This resulted in the current liabilities increasing by £540,000 and the retained earnings decreasing by £540,000.
Page 15
Page 16
11. Intangible Assets
Goodwill
£
Cost
As at 1 August 2024 5,209,700
As at 31 July 2025 5,209,700
Amortisation
As at 1 August 2024 5,209,700
As at 31 July 2025 5,209,700
Net Book Value
As at 31 July 2025 -
As at 1 August 2024 -
12. Tangible Assets
Land & Property
Building improvements Plant & Machinery Motor Vehicles Fixtures & Fittings Total
£ £ £ £ £
Cost
As at 1 August 2024 788,411 934,296 47,278 2,769,597 4,539,582
Additions - 11,587 - 12,749 24,336
Disposals (788,411 ) (652,708 ) (7,600 ) (976,708 ) (2,425,427 )
As at 31 July 2025 - 293,175 39,678 1,805,638 2,138,491
Depreciation
As at 1 August 2024 763,836 805,099 40,374 2,008,313 3,617,622
Provided during the period 18,129 25,245 6,904 180,178 230,456
Disposals (781,965 ) (615,982 ) (7,600 ) (971,800 ) (2,377,347 )
As at 31 July 2025 - 214,362 39,678 1,216,691 1,470,731
Net Book Value
As at 31 July 2025 - 78,813 - 588,947 667,760
As at 1 August 2024 24,575 129,197 6,904 761,284 921,960
Page 16
Page 17
13. Investments
Subsidiaries
£
Cost or Valuation
As at 1 August 2024 100
As at 31 July 2025 100
Provision
As at 1 August 2024 -
As at 31 July 2025 -
Net Book Value
As at 31 July 2025 100
As at 1 August 2024 100
14. Stocks
2025 2024
as restated
£ £
Stock 11,813 19,509
15. Debtors
2025 2024
as restated
£ £
Due within one year
Trade debtors 5,927 10,961
Prepayments and accrued income 37,371 104,225
Other debtors 627,748 538,157
671,046 653,343
16. Creditors: Amounts Falling Due Within One Year
2025 2024
as restated
£ £
Net obligations under finance lease and hire purchase contracts 789 3,155
Trade creditors 126,628 237,951
Amounts owed to group undertakings - 1,493,263
Other creditors 259,127 718,451
Taxation and social security 169,175 331,993
Accruals and deferred income 1,067,053 1,374,685
1,622,772 4,159,498
Page 17
Page 18
17. Creditors: Amounts Falling Due After More Than One Year
2025 2024
as restated
£ £
Net obligations under finance lease and hire purchase contracts - 789
18. Obligations Under Finance Leases and Hire Purchase
2025 2024
as restated
£ £
The future minimum finance lease payments are as follows:
Not later than one year 789 3,155
Later than one year and not later than five years - 789
789 3,944
789 3,944
19. Deferred Taxation
The provision for deferred tax is made up as follows:
2025 2024
as restated
£ £
Other timing differences 162,590 162,590
20. Share Capital
2025 2024
as restated
£ £
Allotted, Called up and fully paid 2 2
21. Pension Commitments
The company operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund.
During the year the charge to the profit and loss account in respect of defined contribution schemes was £19,400 (2024: £29,839).
At the balance sheet date contributions of £NIL were due to the fund and are included in creditors.
22. Related Party Disclosures
Remuneration of key management personnel
At 31st July 2025 a former member of key management was due the company £505,038 (2024: £505,038) which is included within other debtors at note 14. Mr J O’Neil has provided a personal guarantee to the company for the amount due.
Transactions with related parties
During the year the company entered into the following transactions with related parties:
Tartan Travel Services Limited
A company with the same controlling director.
During the year, the company was invoiced amounts totalling £Nil (2024: £54,268) from Tartan Travel Services Limited in respect of recharges. At the year end the balance of £Nil (2024: £Nil) was
outstanding in relation to these amounts.
...CONTINUED
Page 18
Page 19
22. Related Party Disclosures - continued
During the year, the company invoiced amounts totalling £Nil (2024: £136,511) to Tartan Travel Services Limited in respect of travel and accommodation services provided. At the year end the balance of £Nil (2024: £Nil) was outstanding in relation to these amounts.
Included within other debtors at the year-end is a balance of £Nil (2024: £25,063) due to Tartan Travel Services Limited.
Tartan Travel Tours Limited
A company with the same controlling director.
During the year, the company was invoiced amounts totalling £Nil (2024: £14,598) from Tartan Travel Tours Limited in respect of recharges. At the year end a balance of £Nil (2024: £Nil ) was outstanding in relation to these amounts.
Included within other creditors at the year-end is a balance of £240,000 (2024: £13,904) due to Tartan Travel Tours Limited.
Yorsipp
An amount of £140,000 (2024: £120,000) has been accrued in respect of lease charges which are due to Yorsipp, the director's personal pension fund.
23. Controlling Parties
The company's immediate parent undertaking is Lythe Holdings Limited .
The ultimate parent undertaking is (incorporated in Scotland). Its registered office is McLaughlin Crolla LLP, 77/2 Hanover Street, Edinburgh, EH2 1EE .
Copies of the group accounts may be obtained from the company's registered office.
The ultimate controlling party is J O'Neil, who owns 70% of the issued share capital in Lythe Holdings Limited.
Lythe Holdings Limited is the parent of the smallest and largest group of which the company is a member and for which consolidated financial statements are prepared.
Page 19