Caseware UK (AP4) 2025.0.111 2025.0.111 2026-01-312026-01-31truefalsetruetruetrue2025-02-01false275277truefalse 04725421 2025-02-01 2026-01-31 04725421 2024-02-01 2025-01-31 04725421 2026-01-31 04725421 2025-01-31 04725421 2024-02-01 04725421 1 2025-02-01 2026-01-31 04725421 1 2024-02-01 2025-01-31 04725421 5 2025-02-01 2026-01-31 04725421 5 2024-02-01 2025-01-31 04725421 6 2025-02-01 2026-01-31 04725421 6 2024-02-01 2025-01-31 04725421 d:CompanySecretary1 2025-02-01 2026-01-31 04725421 d:Director1 2025-02-01 2026-01-31 04725421 d:Director2 2025-02-01 2026-01-31 04725421 d:Director3 2025-02-01 2026-01-31 04725421 d:Director4 2025-02-01 2026-01-31 04725421 d:Director5 2025-02-01 2026-01-31 04725421 d:RegisteredOffice 2025-02-01 2026-01-31 04725421 e:Buildings 2025-02-01 2026-01-31 04725421 e:Buildings 2026-01-31 04725421 e:Buildings 2025-01-31 04725421 e:Buildings e:OwnedOrFreeholdAssets 2025-02-01 2026-01-31 04725421 e:Buildings e:LongLeaseholdAssets 2025-02-01 2026-01-31 04725421 e:Buildings e:LongLeaseholdAssets 2026-01-31 04725421 e:Buildings e:LongLeaseholdAssets 2025-01-31 04725421 e:Buildings e:ShortLeaseholdAssets 2025-02-01 2026-01-31 04725421 e:FurnitureFittings 2025-02-01 2026-01-31 04725421 e:FurnitureFittings 2026-01-31 04725421 e:FurnitureFittings 2025-01-31 04725421 e:FurnitureFittings e:OwnedOrFreeholdAssets 2025-02-01 2026-01-31 04725421 e:OtherPropertyPlantEquipment 2025-02-01 2026-01-31 04725421 e:OtherPropertyPlantEquipment 2026-01-31 04725421 e:OtherPropertyPlantEquipment 2025-01-31 04725421 e:OtherPropertyPlantEquipment e:OwnedOrFreeholdAssets 2025-02-01 2026-01-31 04725421 e:OwnedOrFreeholdAssets 2025-02-01 2026-01-31 04725421 e:LeaseholdInvestmentProperty 2025-02-01 2026-01-31 04725421 e:LeaseholdInvestmentProperty 2026-01-31 04725421 e:CurrentFinancialInstruments 2026-01-31 04725421 e:CurrentFinancialInstruments 2025-01-31 04725421 e:Non-currentFinancialInstruments 2026-01-31 04725421 e:Non-currentFinancialInstruments 2025-01-31 04725421 e:Non-currentFinancialInstruments 6 2026-01-31 04725421 e:Non-currentFinancialInstruments 6 2025-01-31 04725421 e:CurrentFinancialInstruments e:WithinOneYear 2026-01-31 04725421 e:CurrentFinancialInstruments e:WithinOneYear 2025-01-31 04725421 e:Non-currentFinancialInstruments e:AfterOneYear 2026-01-31 04725421 e:Non-currentFinancialInstruments e:AfterOneYear 2025-01-31 04725421 e:Non-currentFinancialInstruments e:BetweenTwoFiveYears 2026-01-31 04725421 e:Non-currentFinancialInstruments e:BetweenTwoFiveYears 2025-01-31 04725421 e:ReportableOperatingSegment1 2025-02-01 2026-01-31 04725421 e:ReportableOperatingSegment1 2024-02-01 2025-01-31 04725421 e:ReportableOperatingSegment2 2025-02-01 2026-01-31 04725421 e:ReportableOperatingSegment2 2024-02-01 2025-01-31 04725421 e:ReportableOperatingSegment3 2025-02-01 2026-01-31 04725421 e:ReportableOperatingSegment3 2024-02-01 2025-01-31 04725421 e:ReportableOperatingSegment4 2025-02-01 2026-01-31 04725421 e:ReportableOperatingSegment4 2024-02-01 2025-01-31 04725421 f:UnitedKingdom 2025-02-01 2026-01-31 04725421 f:UnitedKingdom 2024-02-01 2025-01-31 04725421 e:RevaluationReserve 2025-02-01 2026-01-31 04725421 e:RevaluationReserve 2026-01-31 04725421 e:RevaluationReserve 1 2025-02-01 2026-01-31 04725421 e:RevaluationReserve 5 2025-02-01 2026-01-31 04725421 e:RevaluationReserve 6 2025-02-01 2026-01-31 04725421 e:RevaluationReserve 2024-02-01 2025-01-31 04725421 e:RevaluationReserve 2025-01-31 04725421 e:RevaluationReserve 2024-02-01 04725421 e:RevaluationReserve 5 2024-02-01 2025-01-31 04725421 e:RevaluationReserve 6 2024-02-01 2025-01-31 04725421 e:RevaluationReserve 8 2024-02-01 2025-01-31 04725421 e:RetainedEarningsAccumulatedLosses 2025-02-01 2026-01-31 04725421 e:RetainedEarningsAccumulatedLosses 2026-01-31 04725421 e:RetainedEarningsAccumulatedLosses 1 2025-02-01 2026-01-31 04725421 e:RetainedEarningsAccumulatedLosses 2024-02-01 2025-01-31 04725421 e:RetainedEarningsAccumulatedLosses 2025-01-31 04725421 e:RetainedEarningsAccumulatedLosses 2024-02-01 04725421 e:RetainedEarningsAccumulatedLosses 1 2024-02-01 2025-01-31 04725421 e:AcceleratedTaxDepreciationDeferredTax 2026-01-31 04725421 e:AcceleratedTaxDepreciationDeferredTax 2025-01-31 04725421 e:TaxLossesCarry-forwardsDeferredTax 2026-01-31 04725421 e:TaxLossesCarry-forwardsDeferredTax 2025-01-31 04725421 e:RetirementBenefitObligationsDeferredTax 2026-01-31 04725421 e:RetirementBenefitObligationsDeferredTax 2025-01-31 04725421 d:OrdinaryShareClass1 2025-02-01 2026-01-31 04725421 d:OrdinaryShareClass1 2026-01-31 04725421 d:OrdinaryShareClass1 2025-01-31 04725421 d:FRS102 2025-02-01 2026-01-31 04725421 d:Audited 2025-02-01 2026-01-31 04725421 d:FullAccounts 2025-02-01 2026-01-31 04725421 d:PrivateLimitedCompanyLtd 2025-02-01 2026-01-31 04725421 e:WithinOneYear 2026-01-31 04725421 e:WithinOneYear 2025-01-31 04725421 e:BetweenOneFiveYears 2026-01-31 04725421 e:BetweenOneFiveYears 2025-01-31 04725421 e:MoreThanFiveYears 2026-01-31 04725421 e:MoreThanFiveYears 2025-01-31 04725421 2 2025-02-01 2026-01-31 04725421 5 2025-02-01 2026-01-31 04725421 g:PoundSterling 2025-02-01 2026-01-31 04725421 e:RetainedEarningsAccumulatedLosses 5 2025-02-01 2026-01-31 04725421 e:RetainedEarningsAccumulatedLosses 5 2024-02-01 2025-01-31 04725421 e:RetainedEarningsAccumulatedLosses 6 2025-02-01 2026-01-31 04725421 e:RetainedEarningsAccumulatedLosses 6 2024-02-01 2025-01-31 iso4217:GBP xbrli:shares xbrli:pure

Registered number: 04725421










FIRMDALE PROPERTY INVESTMENTS LIMITED










ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 JANUARY 2026

 
FIRMDALE PROPERTY INVESTMENTS LIMITED
 
 
COMPANY INFORMATION


Directors
T J R Kemp 
J K Kemp 
C A Markham 
C C Ring 
M T Soden 




Company secretary
M T Soden



Registered number
04725421



Registered office
18 Thurloe Place

London

SW7 2SP




Independent auditor
MHA
Statutory Auditor

6th Floor

2 London Wall Place

London

EC2Y 5AU





 
FIRMDALE PROPERTY INVESTMENTS LIMITED
 

CONTENTS



Page
Strategic report
1 - 3
Directors' report
4 - 6
Independent auditor's report
7 - 10
Statement of comprehensive income
11
Statement of financial position
12
Statement of changes in equity
13 - 14
Notes to the financial statements
15 - 33


 
FIRMDALE PROPERTY INVESTMENTS LIMITED
 
 
STRATEGIC REPORT
FOR THE YEAR ENDED 31 JANUARY 2026

Introduction
 
The directors present their report and the audited financial statements of the company for the year ended 31 January 2026.

Business review
 
The company has a freehold interest in the Charlotte Street Hotel and long leasehold interest in the Haymarket Hotel. Both hotels are managed by Firmdale Hotels Plc, a fellow group company.

Principal risks and uncertainties
 
The principal financial risks faced by the company, and the company's objectives and policies in relation to those risks, are as follows:

Cash flow risk

The finance department closely manages the company's cash flow. Detailed cash flow forecasts are regularly prepared with the objective of alerting the directors to potential future risks. It is the company's policy to ensure that forecast funding requirements can be met with available committed facilities.

Interest rate risk

The company's interest rate policy has the twin objectives of minimising net interest expense whilst providing protection from material adverse movement in interest rates. The company has fixed 80% of its £100m Term loan until 12 November 2029.

Currency risk

The company faces minimal currency risks as it operates wholly in the UK.

Financial key performance indicators
 
The company's hotels managed by Firmdale Hotels Plc had aggregated revenues of £28.0m (2025: £27.0m), a 3.9% increase.

The hotels operated at a combined average occupancy of 79.6% (2025: 81.2%) and an average room rate of £575 (2025: £555). This represented a rooms yield (RevPAR) growth of 1.7% over prior year.

Aggregated food and beverage revenues achieved across the hotels totalled £9.3m (2025: £9.1m), an increase of 1.6% on previous year. 

Conversion of aggregated revenues to gross operating profit for the hotels was 26.6% (2025: 30.6%).

Page 1

 
FIRMDALE PROPERTY INVESTMENTS LIMITED
 

STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026

Going concern

In assessing the company’s ability to continue as a going concern, the directors have considered the cash flow forecasts, liabilities, and funding arrangements of the wider Firmdale Holdings Ltd group (“the Group”), of which the company is a member. The company is reliant on continued financial support from the Group in order to meet its liabilities as they fall due. Accordingly, the directors have considered the funding and liquidity position of the Group as a whole in assessing the appropriateness of preparing the financial statements on a going concern basis.

The net current liabilities figure of £148m reported in the January 2025 Group Financial Statements was driven by a £167m (US$200m) long term loan from Wells Fargo Bank maturing in November 2025. This loan was refinanced by Wells Fargo in September 2025 with a new $225m facility for an initial term of three years, plus three one year extension options taking the final maturity out to year 2031. The next loan maturities within the Group are not until 2028, when just 15% of the total borrowings become repayable.  

The international travel disruption caused by the US military intervention in Iran during February created some drag on first quarter trading, leading to a Group Earnings shortfall to budget. However, there has been a marked improvement during the second quarter, and Group Earnings for the first half year as a whole are expected to outperform budget. The prospects for the remainder of the year are good subject to no material escalation of the Middle East conflicts. With some 80% of borrowings protected by fixed interest rates or caps, the possibility of rising base rates is not a significant concern.     

In light of the positive trading and cash generation projections, projected delivery of financial covenant requirements, and supportive banks, the Board has a high degree of confidence that the company will be able to meet its liabilities as they fall due and meet its covenant obligations for a period of at least twelve months. The Directors have therefore concluded that the company can continue to adopt the going concern basis in preparing the annual report and accounts. The Board will continue to monitor developments closely and adjust their forecasting assumptions as required. 

Directors' statement of compliance with duty to promote the success of the Company
 
The directors consider the successful running of the company in terms of achieving its long-term growth strategy which centres around building a sustainable, profitable business which has brand reputation at its heart. The success of the Group centres around positive and effective dealings with all the stakeholders of the group and the directors were mindful of the long-term consequences of key commercial decisions made during the year, and determined that these were in the interests of the company's employees, suppliers, customers and other stakeholders, as they were all aligned to the group’s growth strategy.

The company's and group’s success depends on the company maintaining a reputation for high standards of business conduct with customers and other stakeholders, whether in relation to specific community issues or with regards to environmental issues such as minimising the production of waste

The principal decisions made by the directors, confirm that throughout the year they have acted in the way that they consider, in good faith, to be most likely to promote the success of the company for the benefit of its members as a whole.

Page 2

 
FIRMDALE PROPERTY INVESTMENTS LIMITED
 

STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026


This report was approved by the board and signed on its behalf.



T J R Kemp
Director

Date: 22 July 2026

Page 3

 
FIRMDALE PROPERTY INVESTMENTS LIMITED
 
 
 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 JANUARY 2026

The directors present their report and the financial statements for the year ended 31 January 2026.

Directors' responsibilities statement

The directors are responsible for preparing the Strategic report, the Directors' report and the financial statements in accordance with applicable law and regulations.
 
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors 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 these financial statements, the directors are required to:


select suitable accounting policies for the Company's financial statements and then apply them consistently;

make judgements and accounting estimates that are reasonable and prudent;

state whether applicable UK Accounting Standards 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 directors are 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 to enable them to ensure that the financial statements comply with the Companies Act 2006They are 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.

Principal activity

The principal activity of the company is that of a luxury hotel property owner and operator for the Firmdale Charlotte Street and Haymarket hotels. The hotels are managed by Firmdale Hotels Plc, a fellow group company.

Results and dividends

The loss for the year, after taxation, amounted to £6,667 thousand (2025 - loss £2,573 thousand).

The directors do not recommend the payment of a dividend (2025 - £Nil)

Directors

The directors who served during the year were:

T J R Kemp 
J K Kemp 
C A Markham 
C C Ring 
M T Soden 

Page 4

 
FIRMDALE PROPERTY INVESTMENTS LIMITED
 
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026

Future developments

The company has secured half an acre of freehold land in Shoreditch High Street, London for future development as a hotel.

Financial instruments

The company has established a risk and financial management framework whose primary objectives are to protect the company from events that hinder the achievement of the company's performance objectives. The objectives aim to limit undue counterparty exposure, ensure sufficient working capital exists and monitor the management of risk at a business unit level. Further detail in respect of the company's exposure to risks such as cash flow and interest rate risk has been provided in the strategic report on page 1.

Engagement with employees

The company recognises that its employees are fundamental to the success of their service driven business. It is therefore committed to maximising workforce potential by supporting the learning and development needs of each individual member of staff.

Good communication with employees is also considered essential. As a matter of principle the company actively promotes from within wherever possible and provides competitive rates of pay and benefits.

Engagement with suppliers, customers and others

Firmdale consciously looks for suppliers who echo the ethos of the Group, be it in environmental awareness or social consideration. The Group's purchasing philosophy is to meet the demands and expectations of a global clientele by sourcing from quality, local and diverse suppliers. This is implemented by forming long term partnerships with suppliers, working closely in partnership with them.

Firmdale's supplier relationships are based on lawful, efficient and fair practices. We expect our suppliers to demonstrate they treat workers fairly and provide a safe and healthy work environment, way beyond the basic statutory regulations concerning forced labour or human trafficking.

Customer relations are paramount in Firmdale's belief system. Firmdale actively encourage customer comments and feedback and every form of correspondence, both positive and negative, is answered by a senior manager. A rigorous Mystery Guest programme is run across the Group with stringent guidelines on what service standards to test and what guests should expect. This has proven successful in highlighting areas that require improvement or indeed that are working well. Every employee of Firmdale is encouraged to see service and experiences through the eyes of the customer. As a result of our long term pursuit of service excellence, more than 50% of the company's business continues to be generated from returning guests.

Disabled employees

The company gives full consideration to applications for employment from disabled persons where the requirements of the job can be adequately fulfilled by a handicapped or disabled person. Where existing employees become disabled, it is the company's policy wherever practicable to provide continuing employment under normal terms and conditions and to provide training, career development and promotion to disabled employees wherever appropriate.

Qualifying third-party indemnity provisions

Third party qualifying directors' and officers’ insurance has been maintained throughout the financial year and to the date of this report which extends to all subsidiaries within the wider group under Firmdale Holdings Limited.

Page 5

 
FIRMDALE PROPERTY INVESTMENTS LIMITED
 
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026

Greenhouse gas emissions, energy consumption and energy efficiency action

Under Section 415(2) of the Companies Act 2006, the company has opted to include their streamlined energy and carbon reporting disclosure in Firmdale Holdings Limited Annual Report 2026, the parent company.



Matters covered in the Strategic report

As permitted by paragraph 1A of schedule 7 of the Large and Medium Sized Companies and Groups (Accounts and Reports) Regulation 2008, certain matters which are required to be disclosed in the directors' report have been omitted as they are included in the strategic report on pages 1 - 2.

Disclosure of information to auditor

Each of the persons who are directors at the time when this Directors' report is approved has confirmed that:
 
so far as the director is aware, there is no relevant audit information of which the Company's auditor is unaware, and

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company's auditor is aware of that information.

Auditor

The auditor, MHAwill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

This report was approved by the board and signed on its behalf.
 





T J R Kemp
Director

Date: 22 July 2026

Page 6

 
FIRMDALE PROPERTY INVESTMENTS LIMITED
 
 
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF FIRMDALE PROPERTY INVESTMENTS LIMITED
 

Opinion


We have audited the financial statements of Firmdale Property Investments Limited (the 'Company') for the year ended 31 January 2026, which comprise the Statement of comprehensive income, the Statement of financial position, the Statement of changes in equity and the related notes, including a summary of significant accounting policiesThe 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:


give a true and fair view of the state of the Company's affairs as at 31 January 2026 and of its 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 United Kingdom, including the Financial Reporting Council'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 directors' 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 directors with respect to going concern are described in the relevant sections of this report.


Page 7

 
FIRMDALE PROPERTY INVESTMENTS LIMITED
 
 
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF FIRMDALE PROPERTY INVESTMENTS LIMITED (CONTINUED)


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 directors are responsible for the other information contained within the Annual ReportOur 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.


Opinion 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 the Directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the Strategic report and the Directors' 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 Directors' 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 and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.


Responsibilities of directors
 

As explained more fully in the Directors' responsibilities statement set out on page 4, the directors are 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 directors 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 directors are 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.


Page 8

 
FIRMDALE PROPERTY INVESTMENTS LIMITED
 
 
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF FIRMDALE PROPERTY INVESTMENTS LIMITED (CONTINUED)


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.


Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

enquiry of management, those charged with governance and Company legal advisors around actual and potential litigation and claims;
performing audit work over the risk and management override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for bias;
reviewing minutes of meetings of those charged with governance; and
reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable 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 at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditor's report.


Page 9

 
FIRMDALE PROPERTY INVESTMENTS LIMITED
 
 
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF FIRMDALE PROPERTY INVESTMENTS LIMITED (CONTINUED)


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 2006Our audit work has been undertaken so that we might state to the Company's members those matters 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.





Rajeev Shaunak BSc FCA (Senior Statutory Auditor)
  
for and on behalf of
MHA
 
Statutory Auditor
  
London, United Kingdom

29 July 2026

MHA is the trading name of MHA Audit Services LLP, a limited liability partnership in England and Wales (registered number OC455542).
Page 10

 
FIRMDALE PROPERTY INVESTMENTS LIMITED
 
 
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 JANUARY 2026

2026
2025
Note
£000
£000

  

Turnover
 4 
28,323
26,951

Cost of sales
  
(21,641)
(20,665)

Gross profit
  
6,682
6,286

Administrative expenses
  
(6,713)
(6,569)

Operating loss
 5 
(31)
(283)

Interest receivable and similar income
  
26
26

Interest payable and similar expenses
 8 
(8,886)
(4,409)

Loss before tax
  
(8,891)
(4,666)

Tax on loss
 9 
2,224
2,093

Loss for the financial year
  
(6,667)
(2,573)

Other comprehensive income for the year
  

Unrealised deficit on revaluation of tangible fixed assets
  
(5,324)
(3,235)

Deferred tax on revaluation
  
1,331
808

Other comprehensive income for the year
  
(3,993)
(2,427)

Total comprehensive income for the year
  
(10,660)
(5,000)

The notes on pages 15 to 33 form part of these financial statements.

Page 11

 
FIRMDALE PROPERTY INVESTMENTS LIMITED
REGISTERED NUMBER: 04725421

STATEMENT OF FINANCIAL POSITION
AS AT 31 JANUARY 2026

2026
2025
Note
£000
£000

Fixed assets
  

Tangible assets
 10 
124,161
130,653

Investment property
 11 
16,163
-

  
140,324
130,653

Current assets
  

Stocks
 12 
175
193

Debtors: amounts falling due within one year
 13 
79,153
79,469

Cash at bank and in hand
 14 
197
688

  
79,525
80,350

Creditors: amounts falling due within one year
 15 
(58,299)
(46,059)

Net current assets
  
 
 
21,226
 
 
34,291

Total assets less current liabilities
  
161,550
164,944

Creditors: amounts falling due after more than one year
 16 
(125,294)
(114,473)

Provisions for liabilities
  

Deferred tax
 18 
(13,742)
(17,297)

  
 
 
(13,742)
 
 
(17,297)

Net assets
  
22,514
33,174


Capital and reserves
  

Revaluation reserve
 20 
32,197
36,909

Profit and loss account
 20 
(9,683)
(3,735)

  
22,514
33,174


The financial statements were approved and authorised for issue by the board and were signed on its behalf on 22 July 2026.




T J R Kemp
Director

The notes on pages 15 to 33 form part of these financial statements.

Page 12

 
FIRMDALE PROPERTY INVESTMENTS LIMITED
 

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 JANUARY 2026


Revaluation reserve
Profit and loss account
Total equity

£000
£000
£000

At 1 February 2025
36,909
(3,735)
33,174


Comprehensive income for the year

Loss for the year
-
(6,667)
(6,667)

Deficit on revaluation of freehold property
(6,705)
-
(6,705)

Surplus on revaluation of leasehold property
1,381
-
1,381

Deferred tax credited on revalued freehold and leasehold property
1,331
-
1,331
Total comprehensive income for the year
(3,993)
(6,667)
(10,660)

Transfer to/from profit and loss account
(719)
719
-


At 31 January 2026
32,197
(9,683)
22,514


The notes on pages 15 to 33 form part of these financial statements.

Page 13

 
FIRMDALE PROPERTY INVESTMENTS LIMITED
 

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 JANUARY 2025


Revaluation reserve
Profit and loss account
Total equity

£000
£000
£000

At 1 February 2024
40,144
(1,970)
38,174


Comprehensive income for the year

Loss for the year

-
(2,573)
(2,573)

Deficit on revaluation of freehold property
(2,435)
-
(2,435)

Deficit on revaluation of leasehold property
(800)
-
(800)

Deferred tax credited on revalued freehold and leasehold property
808
-
808


Other comprehensive income for the year
(2,427)
-
(2,427)


Total comprehensive income for the year
(2,427)
(2,573)
(5,000)

Transfer to/from profit and loss account
(808)
808
-


Total transactions with owners
(808)
808
-


At 31 January 2025
36,909
(3,735)
33,174


The notes on pages 15 to 33 form part of these financial statements.

Page 14

 
FIRMDALE PROPERTY INVESTMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

1.


General information

Firmdale Property Investments Limited is a private company, limited by shares, incorporated and registered in England and Wales under the Companies Act, registered number 04725421. 

The principal activity of the company is that of a luxury hotel property owner and operator for the Firmdale Charlotte Street and Haymarket hotels. The hotels are managed by Firmdale Hotels Plc, a fellow group company. 

The Company's functional and presentational currency is pound sterling (GBP), rounded to the nearest £1,000.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgement in applying the Company's accounting policies (see note 3).

The following principal accounting policies have been applied:

 
2.2

Financial Reporting Standard 102 - reduced disclosure exemptions

The Company has taken advantage of the following disclosure exemptions in preparing these financial statements, as permitted by the FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland":
the requirements of Section 7 Statement of Cash Flows;
the requirements of Section 3 Financial Statement Presentation paragraph 3.17(d);
the requirements of Section 11 Financial Instruments paragraphs 11.42, 11.44 to 11.45, 11.47, 11.48(a)(iii), 11.48(a)(iv), 11.48(b) and 11.48(c);
the requirements of Section 12 Other Financial Instruments paragraphs 12.26 to 12.27, 12.29(a), 12.29(b) and 12.29A;
the requirements of Section 33 Related Party Disclosures paragraph 33.7.

This information is included in the consolidated financial statements of Firmdale Holdings Limited  as at 31 January 2026 and these financial statements may be obtained from the Registrar of Companies.

Page 15

 
FIRMDALE PROPERTY INVESTMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

2.Accounting policies (continued)

 
2.3

Going concern

In assessing the company’s ability to continue as a going concern, the directors have considered the cash flow forecasts, liabilities, and funding arrangements of the wider Firmdale Holdings Ltd group (“the Group”), of which the company is a member. The company is reliant on continued financial support from the Group in order to meet its liabilities as they fall due. Accordingly, the directors have considered the funding and liquidity position of the Group as a whole in assessing the appropriateness of preparing the financial statements on a going concern basis.

The net current liabilities figure of £148m reported in the January 2025 Group Financial Statements was driven by a £167m (US$200m) long term loan from Wells Fargo Bank maturing in November 2025. This loan was refinanced by Wells Fargo in September 2025 with a new $225m facility for an initial term of three years, plus three one year extension options taking the final maturity out to year 2031. The next loan maturities within the Group are not until 2028, when just 15% of the total borrowings become repayable.  

The international travel disruption caused by the US military intervention in Iran during February created some drag on first quarter trading, leading to a Group Earnings shortfall to budget. However, there has been a marked improvement during the second quarter, and Group Earnings for the first half year as a whole are expected to outperform budget. The prospects for the remainder of the year are good subject to no material escalation of the Middle East conflicts. With some 80% of borrowings protected by fixed interest rates or caps, the possibility of rising base rates is not a significant concern. 

In light of the positive trading and cash generation projections, projected delivery of financial covenant requirements, and supportive banks, the Board has a high degree of confidence that the company will be able to meet its liabilities as they fall due and meet its covenant obligations for a period of at least twelve months. The Directors have therefore concluded that the company can continue to adopt the going concern basis in preparing the annual report and accounts. The Board will continue to monitor developments closely and adjust their forecasting assumptions as required. 

 
2.4

Revenue

Revenue represents amounts receivable for accommodation, food and beverage sales and ancillary hotel services provided in the normal course of business.

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Deposits which have been received at the reporting date for which services have not yet been provided are included in accruals and deferred income within creditors.

Page 16

 
FIRMDALE PROPERTY INVESTMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

2.Accounting policies (continued)

 
2.5

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical 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 an item of fixed assets the cost of replacing part of such an item when that cost is incurred, if the replacement part is expected to provide incremental future benefits to the Company. The carrying amount of the replaced part is derecognised. Repairs and maintenance are charged to profit or loss during the period in which they are incurred.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Long-term leasehold property
-
Over the lease term
Freehold property
-
2% straight line
Fixtures and fittings
-
20% straight line
Other fixed assets
-
Nil

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.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.6

Revaluation of tangible fixed assets

Individual freehold and leasehold properties are carried at current year value at fair value at the date of the revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. Revaluations are undertaken with sufficient regularity to ensure the carrying amount does not differ materially from that which would be determined using fair value at the reporting date.

Fair values are determined from market based evidence normally undertaken by professionally qualified valuers.

Revaluation gains and losses are recognised in other comprehensive income unless losses exceed the previously recognised gains or reflect a clear consumption of economic benefits, in which case the excess losses are recognised in profit or loss.

Page 17

 
FIRMDALE PROPERTY INVESTMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

2.Accounting policies (continued)

 
2.7

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work in progress and finished goods include labour and attributable overheads.

At each reporting date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.8

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.9

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.10

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.11

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

 
2.12

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Statement of financial position. The assets of the plan are held separately from the Company in independently administered funds.

  
2.13

Holiday pay adjustment

A liability is recognised to the extent of any unused holiday pay entitlement which is accrued at the reporting date and carried forward to future periods. This is measured at the undiscounted salary cost of the future holiday entitlement so accrued at the reporting date.

Page 18

 
FIRMDALE PROPERTY INVESTMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

2.Accounting policies (continued)

 
2.14

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.15

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the Company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the reporting date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.


 
2.16

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.17

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.18

Provisions for liabilities

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.

Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Increases in provisions are generally charged as an expense to profit or loss.

Page 19

 
FIRMDALE PROPERTY INVESTMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

2.Accounting policies (continued)

 
2.19

Investment property

Investment property is carried at fair value determined annually by external valuers and derived from the current market rents and investment property yields for comparable real estate, adjusted if necessary for any difference in the nature, location or condition of the specific asset. No depreciation is provided. Changes in fair value are recognised in profit or loss.

 
2.20

Financial instruments

The Company has elected to apply the provisions of Section 11 “Basic Financial Instruments” of FRS 102 to all of its financial instruments.

Financial instruments are recognised in the Company's Statement of financial position 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 trade and other debtors, cash and bank balances, are initially measured at their transaction price (adjusted for transaction costs except in the initial measurement of financial assets that are subsequently measured at fair value through profit and loss) and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, 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.

Discounting is omitted where the effect of discounting is immaterial. The Company's cash and cash equivalents, trade and most other debtors due with the operating cycle fall into this category of financial instruments.

Other financial assets

Other financial assets, which includes investments in equity instruments which are not classified as subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the recognised transaction price. Such assets are subsequently measured at fair value with the changes in fair value being recognised in the profit or loss. Where other financial assets are not publicly traded, hence their fair value cannot be measured reliably, they are measured at cost less impairment.

Impairment of financial assets

At the end of each reporting period financial assets measured at amortised cost are assessed for objective evidence of impairment. 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. 

Financial assets are impaired when events, subsequent to their initial recognition, indicate the estimated future cash flows derived from the financial asset(s) have been adversely impacted. The impairment loss will be the difference between the current carrying amount and the present value of the future cash flows at the asset(s) original effective interest rate.

Page 20

 
FIRMDALE PROPERTY INVESTMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

2.Accounting policies (continued)


2.20
Financial instruments (continued)

If there is a favourable change in relation to the events surrounding the impairment loss then the impairment can be reviewed for possible reversal. The reversal will not cause the current carrying amount to exceed the original carrying amount had the impairment not been recognised. The impairment reversal is recognised in the profit or loss.

Basic 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 the deduction of all its liabilities.

Basic financial liabilities, which include trade and other creditors, bank loans and other loans are initially measured at their transaction price (adjusting for transaction costs except in the initial measurement of financial liabilities that are subsequently measured at fair value through profit and loss). When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future payments discounted at a market rate of interest, discounting is omitted where the effect of discounting is immaterial.

Debt instruments are subsequently carried at their amortised cost using the effective interest rate method.

Trade creditors are obligations to pay for goods and services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the payment is due within one year. If not, they represent non-current liabilities. Trade creditors are initially recognised at their transaction price and subsequently are measured at amortised cost using the effective interest method. Discounting is omitted where the effect of discounting is immaterial.

Other financial instruments

Derivatives, including forward exchange contracts, futures contracts and interest rate swaps, are not classified as basic financial instruments. These are initially recognised at fair value on the date the derivative contract is entered into, with costs being charged to the profit or loss. They are subsequently measured at fair value with changes in the profit or loss.

Debt instruments that do not meet the conditions as set out in FRS 102 paragraph 11.9 are subsequently measured at fair value through the profit or loss. This recognition and measurement would also apply to financial instruments where the performance is evaluated on a fair value basis as with a documented risk management or investment strategy.

Derecognition of financial instruments

Derecognition of financial assets

Financial assets are derecognised when their contractual right to future cash flow expire, or are settled, or when the Company transfers the asset and substantially all the risks and rewards of ownership to another party. If significant risks and rewards of ownership are retained after the transfer to another party, then the Company will continue to recognise the value of the portion of the risks and rewards retained.
 
Page 21

 
FIRMDALE PROPERTY INVESTMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

2.Accounting policies (continued)


2.20
Financial instruments (continued)


Derecognition of financial liabilities

Financial liabilities are derecognised when the Company's contractual obligations expire or are discharged or cancelled.


3.


Judgements in applying accounting policies and key sources of estimation uncertainty

The following judgements (including the key areas of estimation uncertainty) have had the most significant effect on amounts recognised in the financial statements:

Revaluation of tangible fixed assets and investment properties
The long term leasehold and freehold property and investment property is held under the revaluation model based on detailed valuation reports completed by independent valuation specialists. These valuers hold recognised and relevant professional qualifications. The valuations are based on discounted cash flow models which include judgements surrounding future performance and market factors.

Interest swap arrangements
Judgement has been applied in assessing that the interest rate swap arrangement qualifies as a derivative under FRS 102. The interest rate swap is measured at fair value using valuation models based on observable market data, including current  interest rate curves and forward interest rates. The valuation is sensitive to changes in interest rates and market conditions, and any significant fluctuations could materially affect the financial statements.  

Page 22

 
FIRMDALE PROPERTY INVESTMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

4.


Turnover

An analysis of turnover by class of business is as follows:


2026
2025
£000
£000

Rooms
18,372
17,496

Food and beverage
9,269
9,126

Other
358
329

Rent receivable
324
-

28,323
26,951


Analysis of turnover by country of destination:

2026
2025
£000
£000

United Kingdom
28,323
26,951

28,323
26,951



5.


Operating loss

The operating loss is stated after charging:

2026
2025
£000
£000

Depreciation
2,202
2,142

Other operating lease rentals
266
267


6.


Auditor's remuneration

During the year, the Company obtained the following services from the Company's auditor and its associates:


2026
2025
£000
£000

Fees payable to the Company's auditor and its associates in respect of:

Auditor's remuneration
21
20

The Company has taken advantage of the exemption not to disclose amounts paid for non-audit services as these are disclosed in the consolidated accounts of the parent Company.

Page 23

 
FIRMDALE PROPERTY INVESTMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

7.


Employees

Staff costs were as follows:


2026
2025
£000
£000

Wages and salaries
10,733
9,571

Social security costs
1,039
783

Cost of defined contribution scheme
157
143

11,929
10,497


The average monthly number of employees, including the directors, during the year was as follows:


        2026
        2025
            No.
            No.







Directors
5
5



Hotel staff
270
272

275
277


8.


Interest payable and similar expenses

2026
2025
£000
£000


Bank interest payable
8,291
3,484

Loss on derivatives
595
925

8,886
4,409

Page 24

 
FIRMDALE PROPERTY INVESTMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

9.


Taxation


2026
2025
£000
£000



Total current tax
-
-

Deferred tax


Origination and reversal of timing differences
(2,224)
(1,845)

Changes to tax rates
-
(248)

Total deferred tax
(2,224)
(2,093)


Tax on loss
(2,224)
(2,093)

Factors affecting tax charge for the year

The tax assessed for the year is higher than (2025 - higher than) the standard rate of corporation tax in the UK of 25% (2025 - 25%). The differences are explained below:

2026
2025
£000
£000


Loss on ordinary activities before tax
(8,891)
(4,666)


Loss on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2025 - 25%)
(2,223)
(1,167)

Effects of:


Adjustments to tax charge in respect of prior periods
134
(248)

Other timing differences leading to an increase (decrease) in taxation
(135)
276

Capital gains
-
(1,492)

Group relief
-
538

Total tax charge for the year
(2,224)
(2,093)




Page 25

 
FIRMDALE PROPERTY INVESTMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

10.


Tangible fixed assets


Long-term leasehold property improvements
Freehold property
Fixtures and fittings
Assets under construction
Total

£000
£000
£000
£000
£000



Cost or valuation


At 1 February 2025
51,600
78,200
5,224
-
135,024


Additions
-
-
282
752
1,034


Revaluations
900
(8,200)
-
-
(7,300)



At 31 January 2026

52,500
70,000
5,506
752
128,758



Depreciation


At 1 February 2025
-
-
4,371
-
4,371


Charge for the year on owned assets
481
1,495
226
-
2,202


On revalued assets
(481)
(1,495)
-
-
(1,976)



At 31 January 2026

-
-
4,597
-
4,597



Net book value



At 31 January 2026
52,500
70,000
909
752
124,161



At 31 January 2025
51,600
78,200
853
-
130,653

Assets under construction comprise professional fees and other directly attributable costs incurred in relation to the proposed redevelopment of the Shoreditch property portfolio into hotel accommodation. The project remained in the planning and design phase at 31 January 2026 and the related assets were not available for use at the reporting date. Accordingly, no depreciation has been charged in respect of these assets. 

The freehold and long term leasehold property valuations are based on detailed valuation reports completed by Cushman & Wakefield, Chartered Surveyors, an independent valuer with a recognised and relevant professional qualification and with recent experience in the location and category of the property being valued. Valuations are on the basis of fair value in accordance with the Appraisal and Valuation Manual of The Royal Institution of Chartered Surveyors.

Page 26

 
FIRMDALE PROPERTY INVESTMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

           10.Tangible fixed assets (continued)

If the land and buildings had not been included at valuation they would have been included under the historical cost convention as follows:

2026
2025
£000
£000



Cost
43,388
43,388

Accumulated depreciation
(12,703)
(11,773)

Net book value
30,685
31,615

If the long term leasehold properties had not been included at valuation they would have been included under the historical cost convention as follows:

2026
2025
£000
£000



Cost
40,250
40,250

Accumulated depreciation
(5,380)
(5,053)

Net book value
34,870
35,197


11.


Investment property


Long term leasehold investment property

£000



Valuation


Additions at cost
16,163



At 31 January 2026
16,163

The investment property was independently valued by Cushman & Wakefield, Chartered Surveyors, in May 2025 at £15,000,000. Subsequent capital expenditure of £1,163,422 was incurred in relation to the acquisition and refurbishment of the existing property. The directors have considered the carrying value of the property of £16,163,422 in light of the refurbishment works undertaken and consider the project costs to be feasible for capitalisation in the year. 

The 2026 valuations were made by the directors, on an open market value basis.




Page 27

 
FIRMDALE PROPERTY INVESTMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

12.


Stocks

2026
2025
£000
£000

Food and beverage stock
175
193

175
193


The replacement cost of stock was not materially different to the amount stated above.


13.


Debtors

2026
2025
£000
£000


Trade debtors
55
99

Amounts owed by group undertakings
78,823
78,823

Other debtors
275
547

79,153
79,469


All amounts shown under debtors fall due for payment within one year. Amounts owed by group undertakings are unsecured, interest free and repayable on demand.


14.


Cash and cash equivalents

2026
2025
£000
£000

Cash at bank and in hand
197
688

197
688


Page 28

 
FIRMDALE PROPERTY INVESTMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

15.


Creditors: Amounts falling due within one year

2026
2025
£000
£000

Amounts owed to group undertakings
57,537
45,492

Other taxation and social security
30
26

Other creditors
578
515

Accruals and deferred income
154
26

58,299
46,059


The facility is secured by fixed and floating charges over the company's hotel properties, development properties, together with related rental income, insurance proceeds, hedging rights and assets of the Company. In addition, security has also been granted over shares in certain group companies and over certain subordinated shareholder debt balances.  


16.


Creditors: Amounts falling due after more than one year

2026
2025
£000
£000

Bank loans (see note 17)
108,774
98,548

Revolving credit facility
15,000
15,000

Financial instruments
1,520
925

125,294
114,473


At the reporting date, the company held an interest rate swap agreement to manage exposure to interest rate fluctuations on its variable rate borrowings. This instrument is measured at fair value in accordance with FRS 102, Section 12 Other Financial Instruments Issues.

On 14 November 2024, the Company entered into an interest rate swap agreement with Lloyds Bank plc in respect of a notional loan of £80 million. Under the terms of the agreement, the company has effectively fixed the SONIA interest rate at 4.16% for the term of the contract.

At the reporting date the derivative has been revalued to a liability of £1,520,050 (2025: £925,340), which represents the accumulated fair value loss that has been recognised in the profit and loss account. 

Page 29

 
FIRMDALE PROPERTY INVESTMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

17.


Loans


Analysis of the maturity of loans is given below:


2026
2025
£000
£000



Amounts falling due 2-5 years

Bank loans
108,774
98,548

Revolving credit facility
15,000
15,000


123,774
113,548


123,774
113,548


Secured loan

The note above comprises a £125.0 million loan facility with Lloyds Bank plc, consisting of a £100.0 million Facility A term loan and a £15.0 million Facility B revolving credit facility, both of which bear interest at a floating rate of SONIA plus a margin of 2.35% per annum. Facility A and Facility B are contractually repayable on 14 November 2029.
 
In addition, the Company has a £10.0 million Facility C term loan, which bears interest at a floating rate of SONIA plus a margin of 2.95% per annum and is contractually repayable on 27 May 2027

The bank loan is secured by legal charges over the freehold and leasehold properties of the company and a fellow subsidiary. In addition, they are secured by fixed and floating charges over the book debts and other assets of the company and a fellow subsidiary.


18.


Deferred taxation




2026
2025


£000

£000






At beginning of year
(17,297)
(20,198)


(Charged)/credited to profit or loss
2,224
2,093


(Charged)/credited to other comprehensive income
1,331
808



At end of year
(13,742)
(17,297)

Page 30

 
FIRMDALE PROPERTY INVESTMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026
 
18.Deferred taxation (continued)

The provision for deferred taxation is made up as follows:

2026
2025
£000
£000


Accelerated capital allowances
138
(79)

Tax losses carried forward
(9,151)
(5,820)

Temporary difference on revaluation of freehold and leasehold property
22,755
23,196

(13,742)
(17,297)


19.


Share capital

2026
2025
£
£
Allotted, called up and fully paid



1 (2025 - 1) Ordinary share of £1.00
1
1

The shares have attached to them full voting, dividend and capital distribution (including on winding up) rights; they do not confer any rights of redemption.



20.


Reserves

Revaluation reserve

This reserve records the amount above the historic cost of tangible fixed assets. The amount of depreciation provided on book value which represents a surplus on valuation is transferred as a reserves movement to the profit and loss account.

Profit and loss account

Profit and loss account represents cumulative profits or losses, net of dividends paid and other adjustments.

Page 31

 
FIRMDALE PROPERTY INVESTMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

21.


Contingent asset

The entity is involved in legal proceedings in relation to the recovery of interchange fees charged on payment card transactions, from which appropriate financial compensation is considered probable. The proceedings remain ongoing and are subject to further legal and judicial processes, including appeals and determination of quantum. At the reporting date, it is impracticable to provide a reliable estimate of the potential financial effect of the claim. Further information required by Section 21.16 of FRS 102 has not been disclosed on the grounds that such disclosure could prejudice the outcome of the matter.

The entity is involved in legal proceedings in respect of a negligence matter from which an economic benefit is considered probable. The proceedings relate to a claim arising from a failure to secure and maintain appropriate insurance arrangements, which is considered to have resulted in losses being incurred during the Covid-19 pandemic. At the reporting date, it is impracticable to provide a reliable estimate of the potential financial effect of the claim. Further information required by Section 21.16 of FRS 102 has not been disclosed on the grounds that such disclosure could prejudice the outcome of the matter.


22.


Capital commitments


At 31 January 2026 the Company had capital commitments as follows:

2026
2025
£000
£000


Contracted for but not provided in these financial statements
2,764
-

2,764
-

The company has contracted professional fees in connection with an acquisition of a piece of Freehold land in Shoreditch High Street.


23.


Pension commitments

The company operates a defined contribution scheme for employees. The assets of the scheme are held separately from those of the company in independently administered funds. The pension cost charge for the year represents contributions payable by the company to the funds and amounted to £156,574 (2025:    £142,965). No contributions were payable to the fund at either reporting date.

Page 32

 
FIRMDALE PROPERTY INVESTMENTS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

24.


Commitments under operating leases

At 31 January 2026 the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:

2026
2025
£000
£000


Not later than 1 year
266
266

Later than 1 year and not later than 5 years
1,066
1,066

Later than 5 years
26,973
27,239

28,305
28,571


25.


Related party transactions

The company has taken advantage of the exemption available under paragraph 33.1A of the Financial Reporting Standard 102 not to disclose transactions with other wholly owned members of the Group.


26.


Controlling party

The immediate parent and controlling company is Firmdale West End Limited, a company registered in England and Wales.

The ultimate parent company is Firmdale Holdings Limited, head of the ultimate group and a company registered in England and Wales. The consolidated accounts of this group, which is the smallest and largest to include the company, are available from the Registrar of Companies.

 
Page 33