Caseware UK (AP4) 2024.0.164 2024.0.164 2025-11-302025-11-302025-11-302024-11-25falsefalsefalsefalseHotel & Spa22 10647164 2024-11-25 2025-11-30 10647164 2023-11-27 2024-11-24 10647164 2025-11-30 10647164 2024-11-24 10647164 2023-11-27 10647164 c:CompanySecretary1 2024-11-25 2025-11-30 10647164 c:Director1 2024-11-25 2025-11-30 10647164 c:Director2 2024-11-25 2025-11-30 10647164 c:RegisteredOffice 2024-11-25 2025-11-30 10647164 d:CurrentFinancialInstruments 2025-11-30 10647164 d:CurrentFinancialInstruments 2024-11-24 10647164 d:Non-currentFinancialInstruments 2025-11-30 10647164 d:Non-currentFinancialInstruments 2024-11-24 10647164 d:CurrentFinancialInstruments d:WithinOneYear 2025-11-30 10647164 d:CurrentFinancialInstruments d:WithinOneYear 2024-11-24 10647164 d:Non-currentFinancialInstruments d:AfterOneYear 2025-11-30 10647164 d:Non-currentFinancialInstruments d:AfterOneYear 2024-11-24 10647164 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2025-11-30 10647164 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2024-11-24 10647164 d:ShareCapital 2025-11-30 10647164 d:ShareCapital 2024-11-24 10647164 d:ShareCapital 2023-11-27 10647164 d:CapitalRedemptionReserve 2025-11-30 10647164 d:CapitalRedemptionReserve 2024-11-24 10647164 d:CapitalRedemptionReserve 2023-11-27 10647164 d:RetainedEarningsAccumulatedLosses 2024-11-25 2025-11-30 10647164 d:RetainedEarningsAccumulatedLosses 2025-11-30 10647164 d:RetainedEarningsAccumulatedLosses 2023-11-27 2024-11-24 10647164 d:RetainedEarningsAccumulatedLosses 2024-11-24 10647164 d:RetainedEarningsAccumulatedLosses 2023-11-27 10647164 d:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2025-11-30 10647164 d:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2024-11-24 10647164 d:FinancialLiabilitiesFairValueThroughProfitOrLoss d:UnlistedNon-exchangeTraded 2025-11-30 10647164 d:FinancialLiabilitiesFairValueThroughProfitOrLoss d:UnlistedNon-exchangeTraded 2024-11-24 10647164 c:OrdinaryShareClass1 2024-11-25 2025-11-30 10647164 c:OrdinaryShareClass1 2025-11-30 10647164 c:OrdinaryShareClass1 2024-11-24 10647164 c:FRS102 2024-11-25 2025-11-30 10647164 c:Audited 2024-11-25 2025-11-30 10647164 c:FullAccounts 2024-11-25 2025-11-30 10647164 c:PrivateLimitedCompanyLtd 2024-11-25 2025-11-30 10647164 d:Subsidiary1 2024-11-25 2025-11-30 10647164 d:Subsidiary1 1 2024-11-25 2025-11-30 10647164 d:Subsidiary2 2024-11-25 2025-11-30 10647164 d:Subsidiary2 1 2024-11-25 2025-11-30 10647164 d:Subsidiary3 2024-11-25 2025-11-30 10647164 d:Subsidiary3 1 2024-11-25 2025-11-30 10647164 d:Subsidiary4 2024-11-25 2025-11-30 10647164 d:Subsidiary4 1 2024-11-25 2025-11-30 10647164 c:Consolidated 2025-11-30 10647164 c:ConsolidatedGroupCompanyAccounts 2024-11-25 2025-11-30 10647164 2 2024-11-25 2025-11-30 10647164 6 2024-11-25 2025-11-30 10647164 e:PoundSterling 2024-11-25 2025-11-30 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 10647164









HSH HOTELS (2017) LIMITED









ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE PERIOD ENDED 30 NOVEMBER 2025

 
HSH HOTELS (2017) LIMITED
 
 
COMPANY INFORMATION


Directors
L I P Carminger 
M A Carminger 




Company secretary
L I P Carminger



Registered number
10647164



Registered office
Fourteen Acre Barn
Climping Street

Climping

Littlehampton

West Sussex

BN17 5TG




Independent auditors
Nyman Libson Paul LLP
Chartered Accountants & Statutory Auditors

124 Finchley Road

London

NW3 5JS





 
HSH HOTELS (2017) LIMITED
 

CONTENTS



Page
Group Strategic Report
 
1 - 3
Directors' Report
 
4 - 6
Independent Auditors' Report
 
7 - 10
Consolidated Statement of Comprehensive Income
 
11
Consolidated Balance Sheet
 
12 - 13
Company Balance Sheet
 
14
Consolidated Statement of Changes in Equity
 
15
Company Statement of Changes in Equity
 
16
Consolidated Statement of Cash Flows
 
17 - 18
Notes to the Financial Statements
 
19 - 38


 
HSH HOTELS (2017) LIMITED
 
 
GROUP STRATEGIC REPORT
FOR THE PERIOD ENDED 30 NOVEMBER 2025

Introduction
 
The directors present their strategic report of the company and the group for the period ended 24 November 2025.
Principal activities
The principal activity of the group during the period continued to be the operation of luxury country house hotels and wellness centres.

Business review
 
The group is operating in an established and specialised niche within the hospitality industry and competing with an appropriate business model.
The group largely competes in the southern part of England with providers of luxury hotel and spa services. The historic premises and parkland of the group’s operations has over many years been subject to substantial investment and development.
The group operates in a wide ranging legal and regulatory environment such as but not limited to: corporate governance, health and safety, environment, bribery and corruption, employment law and diversity, disability access, data privacy and information protection, relationships, accounting and taxation.
The overriding aim of the group is to further strengthen its financial position, produce the reserves needed to continue to reward its employees and shareholders, provide funds for future capital investment and provide support to the local community.
Operationally the group is focused on customer or guest satisfaction. The aim of the group is to meet those needs and develop customer loyalty.
Over many years the group has made continuing and substantial capital investment into the property by way of upgrading, bedroom expansion, the addition of facilities such as the wellness centre and technological improvements. These changes have enabled the business to upscale its price point(s), increase volumes and reduce per capita cost, bringing about a significant and substantive improvement in operating margins and ultimately earnings.
To continue to grow its business substantially and responsibly the group needs a talented and passionate team of people and we as a group employ and attract some of the best professionals in our sector.
The group has access to a broader range of operational technologies and systems which will deliver commercial advantage.
The directors consider the financial performance in 2025 to be satisfactory.

Page 1

 
HSH HOTELS (2017) LIMITED
 

GROUP STRATEGIC REPORT (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2025

Principal risks and uncertainties
 
The group is exposed to political and economic developments such as recession, inflation, availability of credit and currency fluctuations that could lower revenues, reduce profit and ultimately impact the value of the business.
The room rates and occupancy levels of the group could be adversely impacted by events that reduce domestic travel, such as natural disasters and epidemics. A decrease in demand for hotel rooms as a result of such events may have an adverse effect on the company operations and financial results. In addition, inadequate contingency planning or recovery capability in relation to a major incident or crisis may prevent operational continuity and consequently impact the reputation of the company.
The group is required to comply with existing and changing regulations. This affects countless aspects of the group's business ranging from corporate governance, health and safety, environment, bribery and corruption, employment law and diversity, disability access, data privacy and information protection, relationships, accounting and taxation. Regulatory changes may require significant changes in the way the business operates and may inhibit the strategy including the markets the group operates in, brand protection and use of transmittal or customer data. If the group fails to comply with existing or changing regulation, the group may be subject to fines, prosecution or loss of operational licenses, which may cause the group to cease or restrict normal trading levels, or reputation damage.
The group is exposed to a variety of risks associated with its financial stability and ability to borrow and satisfy debt covenants. The group has utilised its own capital and utilised lenders funds in order to develop and extend its business. The group is reliant upon having financial strength to meet its debt service covenants. Noncompliance with these covenants could result in the lenders demanding repayment of the funds advanced.
Sustainability
The group continues to place sustainability and responsible hospitality at the core of its operations. This includes a focus on the use of locally sourced produce, supporting regional suppliers and reducing food miles, as well as maintaining strong links with the local community. The group seeks to balance the preservation of its historic assets with environmentally responsible practices, ensuring that its properties operate in a manner that respects both heritage and the surrounding environment while delivering a high-quality guest experience.

Financial key performance indicators
 
The group has a holistic set of carefully selected key performance indicators to monitor its success in achieving strategy. In particular the group uses the following measures to monitor performance:
• Revenue
• Staff costs as a percentage of revenue
• EBITDA
The group's recent performance against these KPI's is summarised below:
• Revenue in the year increased by 10%
• Staff costs as a % of revenue was 41%
• EBITDA increased by 19%

Page 2

 
HSH HOTELS (2017) LIMITED
 

GROUP STRATEGIC REPORT (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2025


This report was approved by the board on 19 June 2026 and signed on its behalf.



L I P Carminger
Director

Page 3

 
HSH HOTELS (2017) LIMITED
 
 
 
DIRECTORS' REPORT
FOR THE PERIOD ENDED 30 NOVEMBER 2025

The directors present their report and the financial statements for the period ended 30 November 2025.

Directors' responsibilities statement

The directors are responsible for preparing the Group Strategic Report, the Directors' Report and the consolidated 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 the Group and of the profit or loss of the Group for that period.

 In preparing these financial statements, the directors are required to:


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

make judgments 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 Group 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 the Group 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 the Group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Results and dividends

The profit for the period, after taxation, amounted to £1,219,254 (2024 - £675,369).

A dividend of £459,000 (2024: £462,500) was paid in the period.

Directors

The directors who served during the period were:

L I P Carminger 
M A Carminger 

Page 4

 
HSH HOTELS (2017) LIMITED
 
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2025

Financial instruments

The group's financial instruments comprise bank balances, bank loans and overdrafts, trade creditors, trade debtors and finance lease arrangements. The main purpose of these instruments is to raise funds for the group's operations and to finance the group's operations.
Due to the nature of the financial instruments used by the group there is no exposure to price risk. The group has mitigated its risk to interest rate changes by fixing the cost of its borrowings with short and medium term financial instruments. The group's approach to managing other risks applicable to the financial instruments concerned is shown below:
In respect of bank balances the liquidity risk is managed by maintaining a balance between continuity of funding and flexibility through the use of overdrafts at floating rates of interest. The group makes use of fixed deposit facilities where funds are available.
Trade debtors are managed in respect of credit and cashflow risk by policies concerning the credit offered to customers and the regular monitoring of amounts outstanding for both time and credit limits.
Trade creditors liquidity risk is managed by ensuring sufficient funds are available to meet amounts due.

Company's policy for payment of creditors

The company's current policy concerning the payment of trade creditors is to:
- settle the terms of payment with suppliers when agreeing the terms of each transaction;
- ensure that suppliers are made aware of the terms of payment by inclusion of the relevant terms in contracts
- pay in accordance with the company's contractual and other legal obligations

Engagement with employees

Information of matters of concern to employees is given through information bulletins and reports which seek to achieve a common awareness on the part of all employees of the financial and economic factors affecting the Group's performance.

Disclosure of information to auditors

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 and the Group's auditors are 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 and the Group's auditors are aware of that information.

Auditors

The auditorsNyman Libson Paul LLPwill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

Page 5

 
HSH HOTELS (2017) LIMITED
 
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2025

This report was approved by the board on 19 June 2026 and signed on its behalf.
 



L I P Carminger
Director

Page 6

 
HSH HOTELS (2017) LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF HSH HOTELS (2017) LIMITED
 

Opinion


We have audited the financial statements of HSH Hotels (2017) Limited (the 'Parent Company') and its subsidiaries (the 'Group') for the period ended 30 November 2025, which comprise the Consolidated Statement of Comprehensive Income, the Consolidated Balance Sheet, the Company Balance Sheet, the Consolidated Statement of Cash Flows, the Consolidated Statement of Changes in Equity, the Company 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 Group's and of the Parent Company's affairs as at 30 November 2025 and of the Group's profit for the period 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 Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the Group 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 Group's or the Parent 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

 
HSH HOTELS (2017) LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF HSH HOTELS (2017) LIMITED (CONTINUED)


Other information


The other information comprises the information included in the Annual Report other than the financial statements and our Auditors' 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 Group Strategic Report and the Directors' Report for the financial period for which the financial statements are prepared is consistent with the financial statements; and
the Group 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 Group and the Parent Company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group 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 by the Parent Company, or returns adequate for our audit have not been received from branches not visited by us; or
the Parent Company 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.


Page 8

 
HSH HOTELS (2017) LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF HSH HOTELS (2017) LIMITED (CONTINUED)


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 Group's and the Parent 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 Group or the Parent Company or to cease operations, or have no realistic alternative but to do so.


Auditors' 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 Auditors' 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 Group 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:

We gained an understanding of the legal and regulatory framework applicable to the Company and the industry in which it operates, and considered the risk of acts by the company that were contrary to applicable laws and regulations, including fraud. We designed audit procedures to respond to the risk, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.
We focused on laws and regulations which could give rise to a material misstatement in the financial statements. Our tests included agreeing the financial statement disclosures to underlying supporting documentation and enquiries with management. There are inherent limitations in the audit procedures described above and, the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. We did not identify any key audit matters relating to irregularities, including fraud. As in all our audits, we also addressed the risk of management override of internal controls, including testing journals and evaluating whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud.
We also communicated relevant identified laws and regulations and potential fraud risks to all engagement team members and remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.


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 Auditors' Report.


Page 9

 
HSH HOTELS (2017) LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF HSH HOTELS (2017) 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 Auditors' 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.



Hetal Mistry (Senior Statutory Auditor)
  
for and on behalf of
Nyman Libson Paul LLP
 
Chartered Accountants
Statutory Auditors
  
124 Finchley Road
London
NW3 5JS

2 July 2026
Page 10

 
HSH HOTELS (2017) LIMITED
 
 
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE PERIOD ENDED 30 NOVEMBER 2025

2025
2024
Note
£
£

  

Turnover
 4 
16,551,577
15,039,733

Cost of sales
  
(1,926,784)
(1,843,053)

Gross profit
  
14,624,793
13,196,680

Administrative expenses
  
(12,018,884)
(11,035,468)

Operating profit
 5 
2,605,909
2,161,212

Interest receivable and similar income
 10 
211,448
231,171

Interest payable and similar expenses
 11 
(1,127,374)
(1,088,986)

Profit before taxation
  
1,689,983
1,303,397

Tax on profit
 12 
(470,729)
(628,028)

Profit for the financial period
  
1,219,254
675,369

Profit for the period attributable to:
  

Owners of the Parent Company
  
1,219,254
675,369

  
1,219,254
675,369

Total comprehensive income for the period attributable to:
  

Owners of the Parent Company
  
1,219,254
269,400

  
1,219,254
269,400

Page 11

 
HSH HOTELS (2017) LIMITED
REGISTERED NUMBER: 10647164

CONSOLIDATED BALANCE SHEET
AS AT 30 NOVEMBER 2025

30 November
24 November
2025
2024
Note
£
£

Fixed assets
  

Tangible assets
 15 
47,854,498
47,804,836

  
47,854,498
47,804,836

Current assets
  

Stocks
 17 
171,518
167,757

Debtors: amounts falling due within one year
 18 
552,697
589,173

Cash at bank and in hand
 19 
9,981,335
8,878,030

  
10,705,550
9,634,960

Creditors: amounts falling due within one year
 20 
(5,564,661)
(5,291,095)

Net current assets
  
 
 
5,140,889
 
 
4,343,865

Total assets less current liabilities
  
52,995,387
52,148,701

Creditors: amounts falling due after more than one year
 21 
(20,000,000)
(20,000,000)

Provisions for liabilities
  

Deferred taxation
 24 
(7,136,803)
(7,050,371)

  
 
 
(7,136,803)
 
 
(7,050,371)

Net assets
  
25,858,584
25,098,330


Capital and reserves
  

Called up share capital 
 25 
200
200

Capital redemption reserve
  
2,400,000
2,400,000

Other reserves
  
14,547,348
14,547,348

Profit and loss account
  
8,911,036
8,150,782

  
25,858,584
25,098,330


Page 12

 
HSH HOTELS (2017) LIMITED
REGISTERED NUMBER: 10647164
    
CONSOLIDATED BALANCE SHEET (CONTINUED)
AS AT 30 NOVEMBER 2025

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 19 June 2026.




L I P Carminger
Director

The notes on pages 19 to 38 form part of these financial statements.

Page 13

 
HSH HOTELS (2017) LIMITED
REGISTERED NUMBER: 10647164

COMPANY BALANCE SHEET
AS AT 30 NOVEMBER 2025

30 November
24 November
2025
2024
Note
£
£

Fixed assets
  

Investments
 16 
10,060,310
10,060,310

  
10,060,310
10,060,310

Current assets
  

Debtors: amounts falling due within one year
 18 
12,418,740
12,324,313

Cash at bank and in hand
 19 
94,241
185,051

  
12,512,981
12,509,364

Creditors: amounts falling due within one year
 20 
(173,091)
(169,474)

Net current assets
  
 
 
12,339,890
 
 
12,339,890

Total assets less current liabilities
  
22,400,200
22,400,200

  

Creditors: amounts falling due after more than one year
 21 
(20,000,000)
(20,000,000)

  

Net assets
  
2,400,200
2,400,200


Capital and reserves
  

Called up share capital 
 25 
200
200

Capital redemption reserve
  
2,400,000
2,400,000

  
2,400,200
2,400,200


The financial statements were approved and authorised for issue by the board and were signed on its behalf on 19 June 2026.

L I P Carminger
Director

Page 14

 
HSH HOTELS (2017) LIMITED
 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 30 NOVEMBER 2025


Called up share capital
Capital redemption reserve
Other reserves
Profit and loss account
Total equity

£
£
£
£
£


At 26 November 2023
200
2,400,000
14,953,317
7,937,913
25,291,430


Comprehensive income for the period

Profit for the period
-
-
-
675,369
675,369

Revaluation adjustment
-
-
(540,956)
-
(540,956)

Deferred tax on revaluation
-
-
134,987
-
134,987

Dividends: Equity capital
-
-
-
(462,500)
(462,500)



At 24 November 2024
200
2,400,000
14,547,348
8,150,782
25,098,330



Profit for the period
-
-
-
1,219,254
1,219,254

Dividends: Equity capital
-
-
-
(459,000)
(459,000)


At 30 November 2025
200
2,400,000
14,547,348
8,911,036
25,858,584


Page 15

 
HSH HOTELS (2017) LIMITED
 

COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 30 NOVEMBER 2025


Called up share capital
Capital redemption reserve
Profit and loss account
Total equity

£
£
£
£


At 26 November 2023
200
2,400,000
-
2,400,200



Profit for the period
-
-
462,500
462,500

Dividends: Equity capital
-
-
(462,500)
(462,500)



At 24 November 2024
200
2,400,000
-
2,400,200



Profit for the period
-
-
459,000
459,000

Dividends: Equity capital
-
-
(459,000)
(459,000)


At 30 November 2025
200
2,400,000
-
2,400,200


Page 16

 
HSH HOTELS (2017) LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 30 NOVEMBER 2025

30 November
24 November
2025
2024
£
£

Cash flows from operating activities

Profit for the financial period
1,219,254
675,369

Adjustments for:

Depreciation of tangible assets
316,265
294,772

Impairments of fixed assets
-
540,956

Interest paid
1,127,374
1,088,985

Interest received
(211,448)
(231,171)

Taxation charge
384,296
264,749

(Increase) in stocks
(3,761)
(7,069)

Decrease/(increase) in debtors
36,474
(98,152)

Increase in creditors
151,965
561,102

Corporation tax (paid)
(208,583)
(144,178)

Net cash generated from operating activities

2,811,836
2,945,363
Page 17

 
HSH HOTELS (2017) LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2025

30 November
24 November

2025
2024

£
£




Cash flows from investing activities

Purchase of tangible fixed assets
(365,926)
(480,581)

Interest received
211,448
231,171

Net cash from investing activities

(154,478)
(249,410)

Cash flows from financing activities

Dividends paid
(459,000)
(462,500)

Interest paid
(1,095,053)
(1,088,985)

Net cash used in financing activities
(1,554,053)
(1,551,485)

Net increase in cash and cash equivalents
1,103,305
1,144,468

Cash and cash equivalents at beginning of period
8,878,030
7,733,562

Cash and cash equivalents at the end of period
9,981,335
8,878,030


Cash and cash equivalents at the end of period comprise:

Cash at bank and in hand
9,981,335
8,878,030

9,981,335
8,878,030


The notes on pages 19 to 38 form part of these financial statements.

Page 18

 
HSH HOTELS (2017) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 NOVEMBER 2025

1.


General information

HSH Hotels (2017) Limited is a private company limited by shares and is incorporated in England. The address of the registered office is Fourteen Acre Barn, Climping Street, Climping, Littlehampton, West Sussex, BN17 5TG

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 Group management to exercise judgment in applying the Group's accounting policies (see note 3).

The Company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Statement of Comprehensive Income in these financial statements.

The following principal accounting policies have been applied:

 
2.2

Basis of consolidation

The consolidated financial statements present the results of the Company and its own subsidiaries ("the Group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.
The consolidated financial statements incorporate the results of business combinations using the purchase method. In the Balance Sheet, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the Consolidated Statement of Comprehensive Income from the date on which control is obtained. They are deconsolidated from the date control ceases.

 
2.3

Going concern

The financial statements have been prepared on a going concern basis. The directors have considered relevant information, including the annual budget, forecast future cash flows and the impact of subsequent events in making their assessment. The directors have performed a robust analysis of forecast future cash flows based on uninterrupted trading for the forseeable future.
Throughout the period and on an ongoing basis the group has and continues to have the full support of its bankers, through its existing loan facility of £20,000,000 as at the balance sheet date.
Based on these assessments and having regard to the resources available to the entity, the directors have concluded that there is no material uncertainty in relation to the appropriateness of continuing to adopt the going concern basis in preparing the annual report and accounts

Page 19

 
HSH HOTELS (2017) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 NOVEMBER 2025

2.Accounting policies (continued)

 
2.4

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Group 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. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Group has transferred the significant risks and rewards of ownership to the buyer;
the Group retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Group will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Group will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

Income from accommodation
The hotel supplies conference and event facilities as well as hotel rooms to businesses and private customers. Revenue generated from the sale of rooms and conference and event facilities is recognised when the rooms are occupied, the functions have taken place and services have been rendered. Deposits received in advance are not recognised as revenue until the day of the stay or the event.
Income from bars and restaurants
The hotel operates bar and restaurant activities. Revenue comprises sales of food and drink and is recognised as income at the point of sale.
Income from spa treatments and membership
Spa membership joining fees are recognised in full at the time membership commences. Annual subscriptions are recognised evenly over the membership year.
Income from management fees
Management fees in connection with the operation of the groups hotels are recognised evenly over
Page 20

 
HSH HOTELS (2017) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 NOVEMBER 2025

2.Accounting policies (continued)


2.4
Revenue (continued)

the period the services are provided, exclusive of VAT and trade discounts.

 
2.5

Operating leases: the Group as lessee

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

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

  
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 Group 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 Group. 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.
Depreciation is provided on the following basis:
         Leasehold improvements          - Over the life of the lease
         Fixtures, fittings & equipment   - 10% or 20% reducing balance
         Health club and spa equipment - 10% straight line
Freehold buildings and long leasehold buildings are maintained to such a standard that the estimated residual value is not less than cost or valuation, therefore no depreciation is charged as it is not material. 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 within 'other operating income' in the Statement of comprehensive income.

Page 21

 
HSH HOTELS (2017) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 NOVEMBER 2025

2.Accounting policies (continued)

  
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 balance sheet 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

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

 
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.
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.

 
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.

Page 22

 
HSH HOTELS (2017) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 NOVEMBER 2025

2.Accounting policies (continued)

 
2.12

Financial instruments

The Group only enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties and loans to related parties.
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.
Debt instruments like loans and other accounts receivable and payable are initially measured at present value of the future payments and subsequently at amortised cost.

 
2.13

Creditors

Short-term creditors are measured at the transaction price.

 
2.14

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

 
2.15

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.

 
2.16

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

Page 23

 
HSH HOTELS (2017) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 NOVEMBER 2025

2.Accounting policies (continued)

 
2.17

Pensions

Defined contribution pension plan

The Group operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Group pays fixed contributions into a separate entity. Once the contributions have been paid the Group 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 Balance Sheet. The assets of the plan are held separately from the Group in independently administered funds.

 
2.18

Interest income

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

 
2.19

Borrowing costs

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

 
2.20

Current and deferred taxation

The tax expense for the period 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 balance sheet date in the countries where the Company and the Group operate and generate income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet 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;
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met; and
Where they relate to timing differences in respect of interests in subsidiaries, associates, branches and joint ventures and the Group can control the reversal of the timing differences and such reversal is not considered probable in the foreseeable future.

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 balance sheet date.


Page 24

 
HSH HOTELS (2017) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 NOVEMBER 2025

2.Accounting policies (continued)

  
2.21

Comparatives

Comparatives are for the period 27 November 2023 to 24 November 2024.


3.


Judgments in applying accounting policies and key sources of estimation uncertainty

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported for assets and liabilities as at the reporting date and the amounts reported for revenues and expenses during the year. However, the nature of estimation means that actual outcomes could differ from those estimates.
In preparing these financial statements, the directors have had to make the following judgments:
• Determine whether leases entered into by the group either as a lessor or a lessee are operating or lease or finance leases. These decisions depend on an assessment of whether the risks and rewards of ownership have been transferred from the lessor to the lessee on a lease by lease basis.
• Determine whether there are indicators of impairment of the group's tangible assets. Factors taken into consideration in reaching such a decision include the economic viability and expected future financial performance of the asset and where it is a component of a larger cash-generating unit, the viability and expected future performance of that unit.
The following are the group's key sources of estimation uncertainty:
Revaluation of land and buildings
The group carries its property, plant and equipment at fair value with changes in fair value being recognised in other comprehensive income. The directors used the professional valuation carried out on behalf of the group's bankers in February 2025 of £47.8m.
Tangible assets
Tangible assets are depreciated over their useful lives taking into account residual values, where appropriate. The actual lives of the assets and residual values are assessed annually and may vary depending on the number of factors. In re-assessing asset lives, factors such as technological innovation, product life cycles and maintenance programmes are taken into account. Residual value assessments consider issues such as future market conditions, the remaining life of the asset and projected disposal values.
Accruals
The management makes an estimate of accruals at the year end based on invoices received after the year end and work undertaken which has not been invoiced based on quotations or estimates of amounts that may be due for payment.
Deferred taxation
Deferred taxation is calculated using the fair value of land and buildings and the estimated tax rate expected to apply when the liability is settled or the asset realised.

Page 25

 
HSH HOTELS (2017) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 NOVEMBER 2025

4.


Turnover

The whole of the turnover is attributable to the group's activities as the operation of a number of quality Country House Hotels and Spas.

All turnover arose within the United Kingdom.


5.


Operating profit

The operating profit is stated after charging:

2025
2024
£
£

Other operating lease rentals
175,828
172,036


6.


Auditors' remuneration

During the period, the Group obtained the following services from the Company's auditors and their associates:


2025
2024
£
£

Fees payable to the Company's auditors and their associates for the audit of the consolidated and parent Company's financial statements
37,500
35,500

Page 26

 
HSH HOTELS (2017) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 NOVEMBER 2025

7.


Employees

Staff costs, including directors' remuneration, were as follows:


Group
30 November
Group
24 November
2025
2024
£
£


Wages and salaries
6,149,400
5,586,101

Social security costs
562,745
412,543

Cost of defined contribution scheme
124,855
107,229

6,837,000
6,105,873


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



Group
Group
Company
Company
        2025
        2024
        2025
        2024
            No.
            No.
            No.
            No.









Management
3
3
2
2



Administration
31
26
-
-



Household and garden
260
244
-
-

294
273
2
2


8.


Directors' remuneration

The highest paid director received remuneration of £6,625 (2024: £6,500).




Page 27

 
HSH HOTELS (2017) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 NOVEMBER 2025

9.


Key management compensation

30 November
24 November
2025
2024
£
£



Directors salaries
13,250
13,000


10.


Interest receivable

2025
2024
£
£


Other interest receivable
211,448
231,171


11.


Interest payable and similar expenses

2025
2024
£
£


Bank interest payable
1,050,983
903,729

Loan arrangement and other fees
76,391
185,257

1,127,374
1,088,986

Page 28

 
HSH HOTELS (2017) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 NOVEMBER 2025

12.


Taxation


2025
2024
£
£

Corporation tax


Current tax on profits for the year
384,297
264,749

Adjustments in respect of previous periods
-
(5,786)


384,297
258,963


Total current tax
384,297
258,963

Deferred tax


Origination and reversal of timing differences
86,432
369,065

Total deferred tax
86,432
369,065


Tax on profit
470,729
628,028

Factors affecting tax charge for the period

The tax assessed for the period is higher than (2024 - higher than) the standard rate of corporation tax in the UK of 25% (2024 - 25%). The differences are explained below:

2025
2024
£
£


Profit on ordinary activities before tax
1,689,983
1,303,397


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2024 - 25%)
422,496
325,849

Effects of:


Expenses not deductible for tax purposes
2,854
(780)

Capital allowances for period in excess of depreciation
(41,053)
(60,321)

Adjustments to tax charge in respect of prior periods
-
(5,786)

Other timing differences
86,432
82,866

Other timing differences in respect of prior periods
-
286,200

Total tax charge for the period
470,729
628,028

Page 29

 
HSH HOTELS (2017) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 NOVEMBER 2025

13.


Dividends

30 November
24 November
2025
2024
£
£


Dividends paid
459,000
462,500

459,000
462,500


14.


Parent company profit for the year

The company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Statement of Comprehensive Income in these financial statements. The profit after tax of the parent company for the period was £459,000 (2024: £462,500).


15.


Tangible fixed assets

Group








Freehold property
Long-term leasehold property
Short-term leasehold property
Fixtures and fittings
Total

£
£
£
£
£



Cost or valuation


At 25 November 2024
38,158,442
9,153,719
1,745,661
2,907,910
51,965,732


Additions
-
-
-
365,926
365,926



At 30 November 2025

38,158,442
9,153,719
1,745,661
3,273,836
52,331,658



Depreciation


At 25 November 2024
-
2,303,552
63,387
1,793,957
4,160,896


Charge for the period on owned assets
-
-
30,586
285,678
316,264



At 30 November 2025

-
2,303,552
93,973
2,079,635
4,477,160



Net book value



At 30 November 2025
38,158,442
6,850,167
1,651,688
1,194,201
47,854,498



At 24 November 2024
38,158,442
6,850,167
1,682,274
1,113,953
47,804,836

Page 30

 
HSH HOTELS (2017) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 NOVEMBER 2025

           15.Tangible fixed assets (continued)




The net book value of land and buildings may be further analysed as follows:


30 November
24 November
2025
2024
£
£

Freehold
38,158,442
38,158,442

Long leasehold
6,850,167
6,850,167

Short leasehold
1,651,688
1,682,274

46,660,297
46,690,883


Page 31

 
HSH HOTELS (2017) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 NOVEMBER 2025

           15.Tangible fixed assets (continued)

The net book value of assets held under the historical cost convention, included above, are as follows:


30 November
24 November
2025
2024
£
£



Cost
14,896,301
14,896,301

Accumulated depreciation
(1,059,896)
(1,049,697)

13,836,405
13,846,604


16.


Fixed asset investments

Company








Investments in subsidiary companies

£



Cost or valuation


At 25 November 2024
10,060,310



At 30 November 2025
10,060,310





Subsidiary undertakings


The following were direct or indirect subsidiary undertakings of the Company:

Name

Class of shares

Holding

Historic Sussex Hotels Limited
A-C
100%
The Spread Eagle Hotel (Midhurst) Limited
Ordinary
100%
Ockenden Manor Limited
Ordinary
100%
Bailiffscourt Limited
Ordinary
100%

Page 32

 
HSH HOTELS (2017) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 NOVEMBER 2025
Subsidiary undertakings (continued)

The aggregate of the share capital and reserves as at 30 November 2025 and the profit or loss for the period ended on that date for the subsidiary undertakings were as follows:

Name
Aggregate of share capital and reserves
Profit
£
£

Historic Sussex Hotels Limited
11,960
461,594

The Spread Eagle Hotel (Midhurst) Limited
5,803,829
199,262

Ockenden Manor Limited
11,295,441
361,614

Bailiffscourt Limited
16,407,731
655,784


17.


Stocks

Group
30 November
Group
24 November
2025
2024
£
£

Finished goods and goods for resale
171,518
167,757

171,518
167,757


Page 33

 
HSH HOTELS (2017) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 NOVEMBER 2025

18.


Debtors

Group
30 November
Group
24 November
Company
30 November
Company
24 November
2025
2024
2025
2024
£
£
£
£


Trade debtors
144,603
94,928
-
-

Amounts owed by group undertakings
-
-
12,256,627
12,047,839

Other debtors
56,171
23,854
-
-

Prepayments and accrued income
351,923
470,391
162,113
276,474

552,697
589,173
12,418,740
12,324,313


Included within amounts owed by group undertakings is £11,869,750 (2024: £11,869,750) which is due in more than one year.


19.


Cash and cash equivalents

Group
30 November
Group
24 November
Company
30 November
Company
24 November
2025
2024
2025
2024
£
£
£
£

Cash at bank and in hand
9,981,335
8,878,030
94,241
185,051

9,981,335
8,878,030
94,241
185,051



20.


Creditors: Amounts falling due within one year

Group
30 November
Group
24 November
Company
30 November
Company
24 November
2025
2024
2025
2024
£
£
£
£

Trade creditors
526,618
804,921
-
-

Corporation tax
338,295
162,749
-
-

Other taxation and social security
614,846
514,585
-
-

Other creditors
269,328
240,879
-
-

Accruals and deferred income
3,815,574
3,567,961
173,091
169,474

5,564,661
5,291,095
173,091
169,474


Page 34

 
HSH HOTELS (2017) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 NOVEMBER 2025

21.


Creditors: Amounts falling due after more than one year

Group
30 November
Group
24 November
Company
30 November
Company
24 November
2025
2024
2025
2024
£
£
£
£

Bank loans
20,000,000
20,000,000
20,000,000
20,000,000

20,000,000
20,000,000
20,000,000
20,000,000


The bank loans are secured by a fixed charge over the freehold and leasehold land and buildings, by a debenture over the assets, and by a fixed and floating charge over all assets of the company and its subsidiaries. The loan bears interest that fluctuates in line with SONIA. The group mitigates its risks to interest rate changes by fixing the cost of borrowings with short and medium term financial instruments.


22.


Loans


Analysis of the maturity of loans is given below:


Group
30 November
Group
24 November
Company
30 November
Company
24 November
2025
2024
2025
2024
£
£
£
£



Amounts falling due 2-5 years

Bank loans
20,000,000
20,000,000
20,000,000
20,000,000


20,000,000
20,000,000
20,000,000
20,000,000



23.


Financial instruments

Group
30 November
Group
24 November
Company
30 November
Company
24 November
2025
2024
2025
2024
£
£
£
£

Financial assets

Financial assets measured at fair value through profit or loss
155,928
95,920
12,256,627
12,047,839


Financial liabilities

Other financial liabilities measured at fair value through profit or loss
(20,764,564)
(21,012,862)
20,000,000
(20,000,000)

Page 35

 
HSH HOTELS (2017) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 NOVEMBER 2025

24.


Deferred taxation


Group



2025


£






At beginning of year
(7,050,371)


Charged to profit or loss
(86,432)



At end of year
(7,136,803)







The deferred tax balance is made up as follows:

Group
30 November
Group
24 November
2025
2024
£
£

Accelerated capital allowances
(1,217,787)
(1,125,301)

Short term differences
11,054
5,000

Revaluations
(5,930,070)
(5,930,070)

(7,136,803)
(7,050,371)

Comprising:

Liability
(7,136,803)
(7,050,371)
-
-

(7,136,803)
(7,050,371)
-
-


Page 36

 
HSH HOTELS (2017) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 NOVEMBER 2025

25.


Share capital

30 November
24 November
2025
2024
£
£
Allotted, called up and fully paid



200 (2024 - 200) ordinary shares shares of £1.00 each
200
200



26.


Capital commitments

As at 24 November 2024, one of the subsidiary companies had contracted for refurbishment works amounted to £Nil (2024: £nil).


27.


Pension commitments

The Group operates certain defined contribution pension schemes. The assets of the schemes are held separately from those of the Group in independently administered funds. The pension cost charge represents contributions payable by the Group to the fund and amounted to £124,855 (2024: £107,229). As at 30 November 2025, £16,975 (2024: £11,075) was outstanding in respect of this contribution and is included within accruals.


28.


Commitments under operating leases

At 30 November 2025 the Group and the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:


Group
30 November
Group
24 November
2025
2024
£
£

Not later than 1 year
228,348
223,227

Later than 1 year and not later than 5 years
968,756
913,392

Later than 5 years
21,944,921
22,176,112

23,142,025
23,312,731

Page 37

 
HSH HOTELS (2017) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 NOVEMBER 2025

29.


Related party transactions

Dividends of £459,000 (2024: £462,500) were paid during the year to the shareholders of the company.
The company has taken advantage of the exemption allowed by FRS102 paragraph 33.1A to disclose any transactions with wholly owned subsidiary undertakings.
Group companies have given various guarantees to secure the company's bank borrowings. Additionally the company has entered into unlimited corporate guarantees along with its fellow subsidiary undertakings The Spread Eagle Hotel (Midhurst) Limited, Ockenden Manor Limited and Bailiffscourt Limited in respect of all liabilities incurred between them.


30.


Controlling party

The ultimate controlling parties are the directors and shareholders, M A Carminger and L I P Carminger.

 
Page 38