Caseware UK (AP4) 2025.0.111 2025.0.111 2026-01-312026-01-31falsetruetruetruetrue2025-02-01378370truefalsefalse 04821347 2025-02-01 2026-01-31 04821347 2024-02-01 2025-01-31 04821347 2026-01-31 04821347 2025-01-31 04821347 2024-02-01 04821347 1 2025-02-01 2026-01-31 04821347 1 2024-02-01 2025-01-31 04821347 5 2025-02-01 2026-01-31 04821347 5 2024-02-01 2025-01-31 04821347 6 2025-02-01 2026-01-31 04821347 6 2024-02-01 2025-01-31 04821347 d:CompanySecretary1 2025-02-01 2026-01-31 04821347 d:Director1 2025-02-01 2026-01-31 04821347 d:Director2 2025-02-01 2026-01-31 04821347 d:Director4 2025-02-01 2026-01-31 04821347 d:Director5 2025-02-01 2026-01-31 04821347 d:Director6 2025-02-01 2026-01-31 04821347 d:RegisteredOffice 2025-02-01 2026-01-31 04821347 e:Buildings e:LongLeaseholdAssets 2025-02-01 2026-01-31 04821347 e:Buildings e:LongLeaseholdAssets 2026-01-31 04821347 e:Buildings e:LongLeaseholdAssets 2025-01-31 04821347 e:FurnitureFittings 2025-02-01 2026-01-31 04821347 e:FurnitureFittings 2026-01-31 04821347 e:FurnitureFittings 2025-01-31 04821347 e:FurnitureFittings e:OwnedOrFreeholdAssets 2025-02-01 2026-01-31 04821347 e:OwnedOrFreeholdAssets 2025-02-01 2026-01-31 04821347 e:LeaseholdInvestmentProperty 2026-01-31 04821347 e:LeaseholdInvestmentProperty 2025-01-31 04821347 e:CurrentFinancialInstruments 2026-01-31 04821347 e:CurrentFinancialInstruments 2025-01-31 04821347 e:Non-currentFinancialInstruments 2026-01-31 04821347 e:Non-currentFinancialInstruments 2025-01-31 04821347 e:Non-currentFinancialInstruments 6 2026-01-31 04821347 e:Non-currentFinancialInstruments 6 2025-01-31 04821347 e:CurrentFinancialInstruments e:WithinOneYear 2026-01-31 04821347 e:CurrentFinancialInstruments e:WithinOneYear 2025-01-31 04821347 e:Non-currentFinancialInstruments e:AfterOneYear 2026-01-31 04821347 e:Non-currentFinancialInstruments e:AfterOneYear 2025-01-31 04821347 e:Non-currentFinancialInstruments e:BetweenOneTwoYears 2026-01-31 04821347 e:Non-currentFinancialInstruments e:BetweenOneTwoYears 2025-01-31 04821347 e:Non-currentFinancialInstruments e:BetweenTwoFiveYears 2026-01-31 04821347 e:Non-currentFinancialInstruments e:BetweenTwoFiveYears 2025-01-31 04821347 e:ReportableOperatingSegment1 2025-02-01 2026-01-31 04821347 e:ReportableOperatingSegment1 2024-02-01 2025-01-31 04821347 e:ReportableOperatingSegment2 2025-02-01 2026-01-31 04821347 e:ReportableOperatingSegment2 2024-02-01 2025-01-31 04821347 e:ReportableOperatingSegment3 2025-02-01 2026-01-31 04821347 e:ReportableOperatingSegment3 2024-02-01 2025-01-31 04821347 e:UKTax 2025-02-01 2026-01-31 04821347 e:UKTax 2024-02-01 2025-01-31 04821347 e:ShareCapital 2026-01-31 04821347 e:ShareCapital 2025-01-31 04821347 e:RevaluationReserve 2025-02-01 2026-01-31 04821347 e:RevaluationReserve 2026-01-31 04821347 e:RevaluationReserve 1 2025-02-01 2026-01-31 04821347 e:RevaluationReserve 6 2025-02-01 2026-01-31 04821347 e:RevaluationReserve 2024-02-01 2025-01-31 04821347 e:RevaluationReserve 2025-01-31 04821347 e:RevaluationReserve 2024-02-01 04821347 e:RevaluationReserve 6 2024-02-01 2025-01-31 04821347 e:RevaluationReserve 8 2024-02-01 2025-01-31 04821347 e:RetainedEarningsAccumulatedLosses 2025-02-01 2026-01-31 04821347 e:RetainedEarningsAccumulatedLosses 2026-01-31 04821347 e:RetainedEarningsAccumulatedLosses 1 2025-02-01 2026-01-31 04821347 e:RetainedEarningsAccumulatedLosses 2024-02-01 2025-01-31 04821347 e:RetainedEarningsAccumulatedLosses 2025-01-31 04821347 e:RetainedEarningsAccumulatedLosses 2024-02-01 04821347 e:RetainedEarningsAccumulatedLosses 1 2024-02-01 2025-01-31 04821347 e:AcceleratedTaxDepreciationDeferredTax 2026-01-31 04821347 e:AcceleratedTaxDepreciationDeferredTax 2025-01-31 04821347 e:TaxLossesCarry-forwardsDeferredTax 2026-01-31 04821347 e:TaxLossesCarry-forwardsDeferredTax 2025-01-31 04821347 e:RetirementBenefitObligationsDeferredTax 2026-01-31 04821347 e:RetirementBenefitObligationsDeferredTax 2025-01-31 04821347 e:OtherDeferredTax 2026-01-31 04821347 e:OtherDeferredTax 2025-01-31 04821347 d:OrdinaryShareClass1 2025-02-01 2026-01-31 04821347 d:OrdinaryShareClass1 2026-01-31 04821347 d:OrdinaryShareClass1 2025-01-31 04821347 d:FRS102 2025-02-01 2026-01-31 04821347 d:Audited 2025-02-01 2026-01-31 04821347 d:FullAccounts 2025-02-01 2026-01-31 04821347 d:PrivateLimitedCompanyLtd 2025-02-01 2026-01-31 04821347 e:WithinOneYear 2026-01-31 04821347 e:WithinOneYear 2025-01-31 04821347 e:BetweenOneFiveYears 2026-01-31 04821347 e:BetweenOneFiveYears 2025-01-31 04821347 e:MoreThanFiveYears 2026-01-31 04821347 e:MoreThanFiveYears 2025-01-31 04821347 e:PlantEquipmentOtherAssetsUnderOperatingLeases 2026-01-31 04821347 e:PlantEquipmentOtherAssetsUnderOperatingLeases 2025-01-31 04821347 e:PlantEquipmentOtherAssetsUnderOperatingLeases e:WithinOneYear 2026-01-31 04821347 e:PlantEquipmentOtherAssetsUnderOperatingLeases e:WithinOneYear 2025-01-31 04821347 e:PlantEquipmentOtherAssetsUnderOperatingLeases e:BetweenOneFiveYears 2026-01-31 04821347 e:PlantEquipmentOtherAssetsUnderOperatingLeases e:BetweenOneFiveYears 2025-01-31 04821347 5 2025-02-01 2026-01-31 04821347 7 2025-02-01 2026-01-31 04821347 f:PoundSterling 2025-02-01 2026-01-31 04821347 e:RevaluationReserve e:PreviouslyStatedAmount 2025-01-31 04821347 e:RevaluationReserve e:PreviouslyStatedAmount 2024-02-01 04821347 e:RetainedEarningsAccumulatedLosses e:PreviouslyStatedAmount 2025-01-31 04821347 e:RetainedEarningsAccumulatedLosses e:PreviouslyStatedAmount 2024-02-01 04821347 e:PreviouslyStatedAmount 2025-01-31 04821347 e:Buildings e:LongLeaseholdAssets e:PreviouslyStatedAmount 2025-01-31 04821347 e:LeaseholdInvestmentProperty e:PreviouslyStatedAmount 2025-01-31 04821347 e:RetainedEarningsAccumulatedLosses 6 2025-02-01 2026-01-31 04821347 e:RetainedEarningsAccumulatedLosses 6 2024-02-01 2025-01-31 04821347 e:PriorPeriodErrorIncreaseDecrease 2025-01-31 04821347 e:PriorPeriodErrorIncreaseDecrease 2024-02-01 04821347 e:Buildings e:LongLeaseholdAssets e:PriorPeriodIncreaseDecrease 2025-01-31 04821347 e:FurnitureFittings e:PriorPeriodIncreaseDecrease 2025-01-31 04821347 e:RevaluationReserve e:PriorPeriodErrorIncreaseDecrease 2025-01-31 04821347 e:RevaluationReserve e:PriorPeriodErrorIncreaseDecrease 2024-02-01 04821347 e:RetainedEarningsAccumulatedLosses e:PriorPeriodErrorIncreaseDecrease 2025-01-31 04821347 e:RetainedEarningsAccumulatedLosses e:PriorPeriodErrorIncreaseDecrease 2024-02-01 04821347 e:PriorPeriodIncreaseDecrease 2025-01-31 04821347 e:LeaseholdInvestmentProperty e:PriorPeriodIncreaseDecrease 2025-01-31 iso4217:GBP xbrli:shares xbrli:pure

Registered number: 04821347










HAM YARD INVESTMENT LIMITED










ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 JANUARY 2026

 
HAM YARD INVESTMENT 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
04821347



Registered office
18 Thurloe Place
London

SW7 2SP




Independent auditor
MHA
Statutory Auditor

6th Floor

2 London Wall Place

London

EC2Y 5AU





 
HAM YARD INVESTMENT 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 - 13
Statement of changes in equity
14
Notes to the financial statements
15 - 33


 
HAM YARD INVESTMENT LIMITED
 
 
STRATEGIC REPORT
FOR THE YEAR ENDED 31 JANUARY 2026

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

Business review
 
The company has a long leasehold interest in the Ham Yard Hotel close to Piccadilly Circus between Great Windmill Street and Denman Street in London’s West End which opened to great critical acclaim on 1 June 2014. The hotel was constructed by Firmdale Hotels PLC, a fellow group company, which also manages the property.

The property comprises 91 bedrooms, 24 longer stay apartments and 13 retail units. As well as a restaurant and bar there are extensive events spaces which include meeting rooms, a theatre, a bowling alley, two bars and a rooftop terrace.

The hotel development received a New London Architecture Award, a Westminster Society award for Contribution to Urban Vitality and a Condé Nast Traveler Best Hotel Design award. Shortly thereafter it received a Mr & Mrs Smith Best Newcomer award and subsequently a Harden’s award for best afternoon tea, Catey award for best restaurant team, and a Tatler Travel "Most Fun Ever" award. In 2018 it won the Catey Hotel of the Year - Group award.

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 movements in interest rates. The company has fixed £104.85m (91%) of its £115.2m loan at 4.134% plus 2.2% margin, the balance floating at SONIA plus 2.2% margin.

Currency risk

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

Page 1

 
HAM YARD INVESTMENT 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.

Financial key performance indicators
 
The company's hotel is managed by Firmdale Hotels Plc and recorded revenues of £44.9m (2025 - £43.4m) during the financial year, a 3.5% increase over prior year.

The accommodation operated at an average occupancy of 75.2% (2025 - 74.6%) and an average room rate of £819  (2025 - £787) as occupancy became the focus for growth. Room yield (RevPAR) growth of 5.0% (2025 -  1.9%). Food & Beverage Revenues declined 3.5% (2025 - increased 1.8%) to £16.3m. Conversion of Revenues to Gross Operating Profit 37.7% (2025 - 38.5%).

Page 2

 
HAM YARD INVESTMENT LIMITED
 

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

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.


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



T J R Kemp
Director

Date: 22 July 2026

Page 3

 
HAM YARD INVESTMENT 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 property owner and operator of the Ham Yard Hotel. The hotel is managed by Firmdale Hotels Plc, a fellow group company. 

Results and dividends

The loss for the year, after taxation, amounted to £4,635 thousand (2025 - loss £1,862 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

 
HAM YARD INVESTMENT LIMITED
 
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026

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 liquidity risk has been provided in the strategic report on page 1.

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.

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.

Page 5

 
HAM YARD INVESTMENT LIMITED
 
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026


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

 
HAM YARD INVESTMENT LIMITED
 
 
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF HAM YARD INVESTMENT LIMITED
 

Opinion


We have audited the financial statements of Ham Yard Investment 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

 
HAM YARD INVESTMENT LIMITED
 
 
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF HAM YARD INVESTMENT 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

 
HAM YARD INVESTMENT LIMITED
 
 
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF HAM YARD INVESTMENT 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

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.


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

 
HAM YARD INVESTMENT LIMITED
 
 
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF HAM YARD INVESTMENT 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

 
HAM YARD INVESTMENT LIMITED
 
 
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 JANUARY 2026

2026
2025
Note
£000
£000

  

Turnover
 4 
44,873
43,375

Cost of sales
  
(28,121)
(26,714)

Gross profit
  
16,752
16,661

Administrative expenses
  
(12,947)
(12,514)

Operating profit
 5 
3,805
4,147

Interest receivable and similar income
 8 
27
36

Finance charges
 9 
(8,953)
(6,458)

Loss before tax
  
(5,121)
(2,275)

Tax on loss
 10 
486
413

Loss for the financial year
  
(4,635)
(1,862)

Other comprehensive income for the year
  

Unrealised deficit on revaluation of tangible fixed assets
  
(8,543)
(12,077)

Deferred tax credit on revalued long term leasehold property
  
2,123
3,019

Other comprehensive income for the year
  
(6,420)
(9,058)

Total comprehensive income for the year
  
(11,055)
(10,920)

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

Page 11

 
HAM YARD INVESTMENT LIMITED
REGISTERED NUMBER: 04821347

STATEMENT OF FINANCIAL POSITION
AS AT 31 JANUARY 2026

As restated
2026
2025
Note
£000
£000

Fixed assets
  

Tangible assets
 11 
203,166
213,564

Investment property
  
6,000
6,000

  
209,166
219,564

Current assets
  

Stocks
 13 
221
216

Debtors: amounts falling due within one year
 14 
71,039
77,842

Cash at bank and in hand
 15 
419
477

  
71,679
78,535

Creditors: amounts falling due within one year
 16 
(20,520)
(15,313)

Net current assets
  
 
 
51,159
 
 
63,222

Total assets less current liabilities
  
260,325
282,786

Creditors: amounts falling due after more than one year
 17 
(117,120)
(125,917)

Provisions for liabilities
  

Deferred tax
 19 
(44,262)
(46,871)

  
 
 
(44,262)
 
 
(46,871)

Net assets
  
98,943
109,998


Capital and reserves
  

Called up share capital 
 20 
-
-

Revaluation reserve
 21 
88,539
96,239

Profit and loss account
 21 
10,404
13,759

  
98,943
109,998


Page 12

 
HAM YARD INVESTMENT LIMITED
REGISTERED NUMBER: 04821347
    
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 JANUARY 2026

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 


T J R Kemp
Director

Date: 22 July 2026

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

Page 13

 
HAM YARD INVESTMENT 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 2024 (as previously stated)
109,206
11,712
120,918

Prior year adjustment - correction of error (see Note 22)
(2,481)
2,481
-


At 1 February 2024 (as restated)
106,725
14,193
120,918


Comprehensive income for the year

Loss for the year

-
(1,862)
(1,862)

Deficit on revaluation of leasehold property
(12,077)
-
(12,077)

Deferred tax charge on revalued leasehold property
3,019
-
3,019


Other comprehensive income for the year
(9,058)
-
(9,058)


Total comprehensive income for the year
(9,058)
(1,862)
(10,920)

Transfer to/from profit and loss account
(1,428)
1,428
-



At 1 February 2025 (as previously stated)
98,720
11,278
109,998

Prior year adjustment - correction of error (see Note 22)
(2,481)
2,481
-


At 1 February 2025 (as restated)
96,239
13,759
109,998


Comprehensive income for the year

Loss for the year
-
(4,635)
(4,635)

Deficit on revaluation of leasehold property
(8,543)
-
(8,543)

Deferred tax credit on revalued leasehold property
2,123
-
2,123
Total comprehensive income for the year
(6,420)
(4,635)
(11,055)

Transfer to/from profit and loss account
(1,280)
1,280
-


At 31 January 2026
88,539
10,404
98,943


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

Page 14

 
HAM YARD INVESTMENT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

1.


General information

Ham Yard Investment Limited is a private company, limited by shares, registered and incorporated in England and Wales under the Companies Act, registered number 04821347. 

The principal activity of the company is that of hotel property owner and operator of the Ham Yard Hotel. The hotel is 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

 
HAM YARD INVESTMENT 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. 

 
2.5

Operating leases: the Company as lessor

Rental income from operating leases is credited to the profit or loss account on a straight-line basis over the lease term.

Page 16

 
HAM YARD INVESTMENT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

2.Accounting policies (continued)

 
2.6

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.

Land is not depreciated. Depreciation on other assets 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 improvements
-
Over the lease term
Fixtures and fittings
-
20% 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.

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

 
2.7

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.

 
2.8

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.

Page 17

 
HAM YARD INVESTMENT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

2.Accounting policies (continued)

 
2.9

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.

 
2.10

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.

 
2.11

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.

 
2.12

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.

 
2.13

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.

 
2.14

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.

Page 18

 
HAM YARD INVESTMENT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

2.Accounting policies (continued)

 
2.15

Holiday pay accrual

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.

To the extent that the holiday pay adjustment gives rise to an asset balance at the reporting date the amount is reported in prepayments. 

 
2.16

Borrowing costs

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

 
2.17

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.


 
2.18

Investment property

Investment properties are initially recognised at cost, which includes purchase cost and any directly attributable expenditure. Subsequently, 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.

 
2.19

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.
Page 19

 
HAM YARD INVESTMENT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

2.Accounting policies (continued)


2.19
Financial instruments (continued)


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.

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.

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.
 
Page 20

 
HAM YARD INVESTMENT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

2.Accounting policies (continued)


2.19
Financial instruments (continued)


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.

Derecognition of financial liabilities

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

Page 21

 
HAM YARD INVESTMENT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

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

The long term leasehold property is held under the revaluation model and is 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.  


4.


Turnover

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


2026
2025
£000
£000

Rooms and apartments
27,684
25,590

Food and beverage
16,346
16,939

Other
843
846

44,873
43,375


All turnover arose within the United Kingdom.


5.


Operating profit

The operating profit is stated after charging:

2026
2025
£000
£000

Depreciation of the tangible fixed assets
2,214
2,317

Other operating lease rentals
3,958
3,357

During the year, no director received any emolument (2025 - £Nil).

Page 22

 
HAM YARD INVESTMENT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

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 for the audit of the Company's financial statements
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.


7.


Employees

Staff costs were as follows:


2026
2025
£000
£000

Wages and salaries
15,143
13,866

Social security costs
1,423
1,089

Cost of defined contribution scheme
218
191

16,784
15,146


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


        2026
        2025
            No.
            No.







Directors
5
5



Hotel staff
373
365

378
370


8.


Interest receivable

2026
2025
£000
£000


Bank interest receivable
27
36

Page 23

 
HAM YARD INVESTMENT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

9.


Finance charges

2026
2025
£000
£000


Bank interest payable
8,097
5,392

Loss on derivatives
856
1,066

8,953
6,458


10.


Taxation


2026
2025
£000
£000

Corporation tax


Adjustments in respect of previous periods
-
8


-
8


Total current tax
-
8

Deferred tax


Origination and reversal of timing differences
(486)
(421)

Total deferred tax
(486)
(421)


Tax on loss
(486)
(413)
Page 24

 
HAM YARD INVESTMENT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026
 
10.Taxation (continued)


Factors affecting tax charge for the year

The tax assessed for the year is lower than (2025 - lower 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
(5,121)
(2,275)


Loss on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2025 - 25%)
(1,280)
(569)

Effects of:


Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
-
269

Adjustments to tax charge in respect of prior periods
129
8

Corporate interest restriction
-
(121)

Group relief surrendered
665
-

Total tax charge for the year
(486)
(413)


Factors that may affect future tax charges

There were no factors that may affect future tax charges.

Page 25

 
HAM YARD INVESTMENT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

11.


Tangible fixed assets


Long-term leasehold property improvements
Fixtures and fittings
Total

£000
£000
£000



Cost or valuation


At 1 February 2025 (as previously stated)
206,800
3,215
210,015


Prior year adjustment
6,000
-
6,000


At 1 February 2025 (as restated)
212,800
3,215
216,015


Additions
-
359
359


Revaluations
(10,500)
-
(10,500)



At 31 January 2026

202,300
3,574
205,874



Depreciation


At 1 February 2025
-
2,451
2,451


Charge for the year on owned assets
1,957
257
2,214


On revalued assets
(1,957)
-
(1,957)



At 31 January 2026

-
2,708
2,708



Net book value



At 31 January 2026
202,300
866
203,166



At 31 January 2025 (as restated)
212,800
764
213,564

HSBC UK Bank PLC holds a security agreement  over the leasehold  property, and fixed and floating charges over other assets, held by the company. These charges form security for a loan facility provided to the company.

The long term leasehold property is held under the revaluation model and is 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.

Page 26

 
HAM YARD INVESTMENT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

           11.Tangible fixed assets (continued)

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

As restated
2026
2025
£000
£000



Cost
81,597
81,597

Accumulated depreciation
(7,782)
(7,104)

Net book value
73,815
74,493


12.


Investment property


Long term leasehold investment property

£000



Valuation


At 1 February 2025 (as previously stated)
-


Prior year adjustment
6,000


At 1 February 2025 (as restated)
6,000



At 31 January 2026
6,000

The investment property was valued based on reports completed by independent valuation specialists, Cushman & Wakefield, Chartered Surveyors. 

The valuer holds a recognised and relevant professional qualification with recent experience in the location and category of the property being valued. 

The valuations are based on rental property yields in the surrounding area to the property which includes judgements relating to various market factors and conditions 




Page 27

 
HAM YARD INVESTMENT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

13.


Stocks

2026
2025
£000
£000

Finished goods and goods for resale
221
216


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


14.


Debtors

2026
2025
£000
£000


Trade debtors
22
153

Amounts owed by group undertakings
70,544
76,761

Other debtors
473
928

71,039
77,842


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.


15.


Cash and cash equivalents

2026
2025
£000
£000

Cash at bank and in hand
419
477



16.


Creditors: Amounts falling due within one year

As restated
2026
2025
£000
£000

Bank loans
5,000
-

Amounts owed to group undertakings
13,750
13,750

Other creditors
1,682
1,464

Accruals and deferred income
88
99

20,520
15,313


Page 28

 
HAM YARD INVESTMENT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

17.


Creditors: Amounts falling due after more than one year

As restated
2026
2025
£000
£000

Bank loans
115,198
124,851

Financial instruments
1,922
1,066

117,120
125,917


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 18 November 2024, the Company entered into an interest rate swap agreement with HSBC Bank plc in respect of a notional loan of £104.85 million. Under the terms of the agreement, the swap fixes the SONIA interest rate at 4.134% and is also settled on a net basis. The agreement matures on 13 November 2029 and no premium was paid at inception.

At the reporting date the derivative has been revalued to a liability of £1,921,904 (2025: £1,065,956), which represents the accumulated fair value loss that has been recognised in the profit and loss account. 

Page 29

 
HAM YARD INVESTMENT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

18.


Loans


Analysis of the maturity of loans is given below:


2026
2025
£000
£000

Amounts falling due within one year

Bank loans
5,000
-

Amounts falling due 1-2 years

Bank loans
-
10,000

Amounts falling due 2-5 years

Bank loans
115,198
114,851


115,198
114,851


120,198
124,851


The Company is party to a secured loan facility with HSBC UK Bank plc. The facility is secured by fixed and floating charges over the assets of the Company, including its leasehold property interests comprising the Ham Yard Hotel, associated residential apartments and retail units. The security package also includes assignments and charges over certain bank accounts, rental income and rights under related finance and hedging arrangements. 

An amount of £116,500,000 is repayable on 13 November 2029. A further amount of £5,000,000 is repayable on 13 November 2026. Interest is payable on these loans at 2.25% above SONIA.


19.


Deferred taxation




2026
2025


£000

£000






At beginning of year
46,871
50,311


(Credited)/charged to profit or loss
(486)
(421)


Credited to other comprehensive income
(2,123)
(3,019)



At end of year
44,262
46,871

Page 30

 
HAM YARD INVESTMENT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026
 
19.Deferred taxation (continued)

The provision for deferred taxation is made up as follows:

2026
2025
£000
£000


Short term timing differences
-
(27)

Accelerated capital allowances
6,581
6,172

Temporary difference on the revaluation of leasehold property
39,944
42,219

Losses and other deductions
(2,262)
(1,493)

44,263
46,871


20.


Share capital

2026
2025
£
£
Allotted, called up and fully paid



2 (2025 - 2) Ordinary shares of £1.00 each
2
2

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.



21.


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 on an annual basis.

Profit and loss account

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

Page 31

 
HAM YARD INVESTMENT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

22.


Prior year adjustment

A reclassification of creditors of £1,066,000 has been made to the comparative 2025 figures to reflect a derivative reclassified from short term to long term creditors. There was no effect on the results for the year.

During the year, management reassessed the accounting treatment of the retail units forming part of the Ham Yard Hotel development and concluded that these properties meet the definition of investment property under FRS 102 Section 16, as they are held to earn rental income. In prior periods, the retail units had been incorrectly included within leasehold property and accounted for under the revaluation model in accordance with FRS 102 Section 17.     
       
The comparative financial statements have therefore been restated for the earliest period presented to reclassify the retail units from Long-term leasehold property improvements to investment property. As a consequence, depreciation previously recognised in respect of the retail units and the associated revaluation reserve movements have been reversed, with fair value movements recognised in profit or loss in accordance with FRS 102 Section 16. The impact of the restatement on the comparative financial statements is set out below.
               
A reclassification of tangible fixed assets has been made to amend £6,000,000 to investment property after consideration of the use of the property. Profit and loss reserves have increased by £2,481,022 and revaluation reserves decreased by the same amount. There was no effect on the results for the year.


23.


Contingent assets

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.

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.


24.


Pension commitments

The company operates a defined contribution pension 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 £218,000  (2025: £191,000).  No contributions were payable to the fund at either reporting date.

Page 32

 
HAM YARD INVESTMENT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

25.


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
3,956
3,956

Later than 1 year and not later than 5 years
15,827
15,827

Later than 5 years
410,788
414,745

430,571
434,528

At 31 January 2025 the Company had future minimum rentals receivable under non-cancellable operating leases as follows:


2026
2025

£000
£000


Not later than 1 year
396
339

Later than 1 year and not later than 5 years
839
960

1,235
1,299


26.


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.

27.


Controlling party

The immediate parent undertaking is HY Hotels Limited, a company registered in England and Wales.

The ultimate parent is Firmdale Holdings Limited, head of this group and a company registered in England and Wales. The consolidated accounts of this group, which is the smallest and largest group to include the company, are available from the Registrar of Companies.
 
 
Page 33