Company registration number 03453788 (England and Wales)
LAINE THEATRE ARTS HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
LAINE THEATRE ARTS HOLDINGS LIMITED
COMPANY INFORMATION
Directors
N M Matthews
E M Jenkins
Mr P Morel
Secretary
K E E Mumford
Company number
03453788
Registered office
First Floor, Sheraton House
Lower Road
Chorleywood
Hertfordshire
WD3 5LH
Auditor
Dux Advisory Limited
Kennel Club House
Gatehouse Way
Aylesbury
Bucks
United Kingdom
HP19 8DB
Bankers
National Westminster Bank
PO Box 294
47 Carfax
Horsham
West Sussex
RH12 1YZ
LAINE THEATRE ARTS HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Group statement of comprehensive income
8
Group balance sheet
9
Company balance sheet
10
Group statement of cash flows
11
Notes to the financial statements
12 - 26
LAINE THEATRE ARTS HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 AUGUST 2025
- 1 -

The directors present the strategic report for the year ended 31 August 2025.

Review of the business

The group's core activities consist of:

1) Running a college of dance and performing arts.

2) Managing the property estate that is utilised by the college and holding company.

 

The group delivered a profit for the year of £492,493 (2024 £290,202)

Principal risks and uncertainties

The key risk areas affecting the Group relate in the main to the activities of its subsidiary and are summarised below, together with the steps being taken to address them. Some risks are outside the College’s direct control, and additional, unlisted factors may also present challenges.

Changes to Government Funding

The UK Government has confirmed significant changes to the funding arrangements currently used by the College. The existing DaDA scheme will transition to the Lifelong Learning Entitlement (LLE) student loan system, altering the level and type of financial support available to learners. Although the new model presents some advantages—such as the removal of means-testing, which may broaden access for prospective diploma students eligible for LLE loans—it also introduces uncertainty during the period of transition.

 

To manage this risk, the College has:

Risk: Legislation and Health & Safety

As with all education providers, the College must ensure that its operations comply with current health, safety and employment legislation. Failure to do so could expose the organisation to complaints or legal action from staff, students, or visitors.

 

During the 2024/25 academic year, the College strengthened its approach to managing this risk through several key actions:

LAINE THEATRE ARTS HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 2 -
Capital Investment

The College is undertaking a major capital investment in its estate to support long-term growth and enhance the quality of our learning environment. We have entered into a lease agreement with the University for the Creative Arts (UCA) to part-occupy one of their vacant buildings. The initial lease term is four years, with an option to extend for a further two years. This arrangement provides the College with the flexibility required while we undertake a comprehensive review of our estate’s strategy, aligned to our ten-year institutional vision.

 

Risk Mitigation:

To ensure effective oversight and reduce exposure to financial, operational and delivery risk, the following controls have been implemented:

Key performance indicators

Turnover £4,325,134 (2024 £3,857,551)

Profit before tax £592,179 (2024 £366,572)

On behalf of the board

Mr P Morel
Director
17 August 2026
LAINE THEATRE ARTS HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 AUGUST 2025
- 3 -

The directors present their annual report and financial statements for the year ended 31 August 2025.

Principal activities

The principal activity of the company and group continued to be that of managing its subsidiary (the college) and the group's land/estate resources.

Results and dividends

The results for the year are set out on page 8.

No ordinary dividends were paid. The directors do not recommend payment of a dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

N M Matthews
E M Jenkins
Mr P Morel
Future developments

In October 2025 the College signed a lease with the University for the Creative Arts (UCA) to part occupy one of their buildings in Epsom. The lease is for a minimum of 4 years with the option to extend for a further 2 years. The Board believe this will provide the capacity the College needs in the medium term to achieve its growth plans while it continues to evaluate longer term options.

Statement of directors' responsibilities

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

United Kingdom company law requires the directors to prepare financial statements for each financial year. Under that law, the directors have elected to prepare the group and parent company financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). 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 group and parent company, and of the profit or loss of the group for that period.

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

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and parent company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and parent company, and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and parent company, and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.

LAINE THEATRE ARTS HOLDINGS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 4 -
On behalf of the board
Mr P Morel
Director
17 August 2026
LAINE THEATRE ARTS HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF LAINE THEATRE ARTS HOLDINGS LIMITED
- 5 -
Opinion

We have audited the financial statements of Laine Theatre Arts Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 August 2025 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of cash flows and notes to the financial statements, including significant accounting policies. The 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:

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 group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

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 and 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.

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 report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. 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.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

LAINE THEATRE ARTS HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF LAINE THEATRE ARTS HOLDINGS LIMITED
- 6 -
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 their 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:

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, 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 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 parent company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, our procedures included the following:

LAINE THEATRE ARTS HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF LAINE THEATRE ARTS HOLDINGS LIMITED
- 7 -

 

 

 

 

 

 

There are inherent limitations in the audit procedures described above and the further removed non-compliance with laws and regulations are from the events and transactions reflected in the financial statements, the less likely we would become aware of it. Also, 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 collusions.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Other matters - Prior period financial statements unaudited

The Company was not required to have a statutory audit for the year ended 31 August 2024, as it was entitled to exemption from the provision of the Companies Act 2006 relating to the audit of the financial statements for the period, by virtue of Section 477, and no member or members requested an audit pursuant to Section 476 of the Act. Accordingly, the corresponding figures for the year ended 31 August 2024 are unaudited.

Use of our report

This report is made solely to the parent company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the parent 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 parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

Bianca Permal FCA (Senior Statutory Auditor)
For and on behalf of Dux Advisory Limited, Statutory Auditor
Chartered Accountants
Kennel Club House
Gatehouse Way
Aylesbury
Bucks
HP19 8DB
United Kingdom
24 August 2026
LAINE THEATRE ARTS HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 AUGUST 2025
- 8 -
2025
2024
Notes
£
£
Turnover
3
4,325,134
3,857,551
Administrative expenses
(4,052,161)
(3,721,317)
Other operating income
235,136
212,993
Operating profit
4
508,109
349,227
Interest receivable and similar income
7
54,349
17,345
Interest payable and similar expenses
8
(279)
-
0
Fair value gains and losses on investment properties
11
30,000
-
0
Profit before taxation
592,179
366,572
Tax on profit
9
(99,686)
(76,370)
Profit for the financial year
492,493
290,202
Other comprehensive income
Revaluation of tangible fixed assets
300,000
-
0
Tax relating to other comprehensive income
(75,000)
-
0
Total comprehensive income for the year
717,493
290,202
Profit for the financial year is all attributable to the owner of the parent company.
Total comprehensive income for the year is all attributable to the owner of the parent company.
LAINE THEATRE ARTS HOLDINGS LIMITED
GROUP BALANCE SHEET
AS AT 31 AUGUST 2025
31 August 2025
- 9 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
10
3,151,340
2,763,571
Investment property
11
655,000
625,000
3,806,340
3,388,571
Current assets
Stocks
14
3,979
3,388
Debtors
15
439,159
396,240
Cash at bank and in hand
2,186,841
1,721,299
2,629,979
2,120,927
Creditors: amounts falling due within one year
16
(1,510,631)
(1,375,518)
Net current assets
1,119,348
745,409
Total assets less current liabilities
4,925,688
4,133,980
Provisions for liabilities
Deferred tax liability
18
350,338
276,123
(350,338)
(276,123)
Net assets
4,575,350
3,857,857
Capital and reserves
Called up share capital
20
100
100
Revaluation reserve
225,000
-
0
Profit and loss reserves
4,350,250
3,857,757
Total equity
4,575,350
3,857,857

These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.

The financial statements were approved by the board of directors and authorised for issue on 17 August 2026 and are signed on its behalf by:
17 August 2026
Mr P Morel
Director
Company registration number 03453788 (England and Wales)
LAINE THEATRE ARTS HOLDINGS LIMITED
COMPANY BALANCE SHEET
AS AT 31 AUGUST 2025
31 August 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
10
20,716
28,966
Investment property
11
3,330,000
3,000,000
Investments
12
100
100
3,350,816
3,029,066
Current assets
Debtors
15
170,717
151,795
Cash at bank and in hand
119,087
310,031
289,804
461,826
Creditors: amounts falling due within one year
16
(429,784)
(630,057)
Net current liabilities
(139,980)
(168,231)
Total assets less current liabilities
3,210,836
2,860,835
Provisions for liabilities
Deferred tax liability
18
364,588
283,248
(364,588)
(283,248)
Net assets
2,846,248
2,577,587
Capital and reserves
Called up share capital
20
100
100
Profit and loss reserves
2,846,148
2,577,487
Total equity
2,846,248
2,577,587

As permitted by section 408 of the Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £268,661 (2024 - £4,849 profit).

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

The financial statements were approved by the board of directors and authorised for issue on 17 August 2026 and are signed on its behalf by:
17 August 2026
Mr P Morel
Director
Company registration number 03453788 (England and Wales)
LAINE THEATRE ARTS HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 AUGUST 2025
- 11 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
24
682,111
201,319
Interest paid
(279)
-
0
Income taxes (paid)/refunded
(79,517)
2,007
Net cash inflow from operating activities
602,315
203,326
Investing activities
Purchase of tangible fixed assets
(149,884)
(151,390)
Repayment of loans
(31,103)
59,929
Interest received
54,349
17,345
Net cash used in investing activities
(126,638)
(74,116)
Net increase in cash and cash equivalents
475,677
129,210
Cash and cash equivalents at beginning of year
1,711,164
1,581,954
Cash and cash equivalents at end of year
2,186,841
1,711,164
Relating to:
Cash at bank and in hand
2,186,841
1,721,299
Bank overdrafts included in creditors payable within one year
-
(10,135)
LAINE THEATRE ARTS HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
- 12 -
1
Accounting policies
Company information

Laine Theatre Arts Holdings Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is First Floor, Sheraton House, Lower Road, Chorleywood, Hertfordshire, United Kingdom, WD3 5LH.

 

The group consists of Laine Theatre Arts Holdings Limited and all of its subsidiaries.

1.1
Basis of preparation

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Business combinations

In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.

1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Laine Theatre Arts Holdings Limited together with all entities controlled by the parent company (its subsidiaries).

 

All financial statements are made up to 31 August 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.

During the year, certain properties classified as investment properties in the parent company were occupied by the subsidiary. On consolidation, the property has been reclassified to tangible fixed assets as it is owner occupied from a group perspective. The fair value at the date of reclassification has been treated as deemed cost.

LAINE THEATRE ARTS HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 13 -
1.4
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the group and parent company have adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.5
Turnover

Income comprises the invoiced value of tuition fees, including bursaries granted and net of scholarships and awards including discounts given to those on the Dance and Drama Awards (DaDA) scheme. Additional amounts are recognised on receipt.

 

Grants receivable from the Department for Education are credited to the Statement of Comprehensive Income in the year for which they are receivable.

 

Rents are recognised on a straight line basis over the term of the lease.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.6
Expenditure

Expenditure is recognised on an accruals basis when there is a legal or constructive obligation to transfer economic benefit to a third party, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably.

1.7
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Freehold land and buildings
50 years straight line on buildings element
Leasehold land and buildings
Over remaining term of lease (currently fully depreciated)
Fixtures and fittings
20% on straight line basis
Motor vehicles
25% on reducing balance

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.

 

Assets in the course of construction are not depreciated.

 

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.8
Investment property

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

 

LAINE THEATRE ARTS HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 14 -
1.9
Fixed asset investments

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

1.10
Impairment of fixed assets

At each reporting period end date, the group reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

1.11
Stocks

Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

1.12
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.13
Financial instruments

The company only has financial assets and financial liabilities of a kind that qualify as basic financial instruments. Basic financial instruments are initially recognised at transaction value and subsequently measured at amortised cost.

1.14
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the statement of comprehensive income because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

LAINE THEATRE ARTS HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 15 -

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.15
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.16
Retirement benefits

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

1.17
Leases
As lessor

When the group acts as a lessor, a lease is classified as a finance lease whenever it transfers substantially all the risks and rewards of ownership of the underlying asset to the lessee, either at the end of the lease term or for the major part of the economic life of the asset. All other leases are classified as operating leases. If an arrangement contains both lease and non-lease components, the group allocates the consideration in the contract to the two elements.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

LAINE THEATRE ARTS HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 16 -
2
Judgements and key sources of estimation uncertainty

In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

New Development

The subsidiary is currently capitalising the initial costs relating to a long term new development of the college that will allow it to grow significantly in student numbers, but if for any reason this does not progress to completion said costs would need to be written off. Costs to 31st August 2025 amount to £430,860 (2024: £ 309,113).

3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Student fees including ESFA grants
3,580,645
3,160,125
University of Portsmouth degree course fees
277,538
209,301
Children's fees
315,703
357,187
Adult fees
5,943
6,988
Exam fees
59,763
55,728
Audition and registration fees
54,419
39,292
Rent receivable
31,123
28,930
4,325,134
3,857,551
2025
2024
£
£
Other revenue
Interest income
54,349
17,345
Sales of clothing and teaching aids
4,509
3,855
Income from student performances
77,486
77,476
Theatre tax relief
62,717
46,929
Other
90,425
84,733
289,486
230,338
LAINE THEATRE ARTS HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 17 -
4
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging:
Fees payable to the group's auditor for the audit of the group's financial statements
12,000
-
Depreciation of tangible fixed assets
62,115
59,199
Operating lease charges
126,410
-
5
Employees

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

Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
Directors
9
9
4
4
Teaching Staff
42
49
-
-
Non teaching staff
18
15
-
-
Total
69
73
4
4

Their aggregate remuneration comprised:

Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
2,354,369
2,257,880
230,223
222,223
Social security costs
193,123
185,119
24,469
23,635
Pension costs
47,880
47,949
3,921
3,921
2,595,372
2,490,948
258,613
249,779

Fees paid to a director of £84,000 (2024: £84,000) were capitalised as referred to in note 2.

 

No employees received remuneration greater than £100k.

LAINE THEATRE ARTS HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 18 -
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
174,505
177,402
Amounts receivable under long term incentive schemes
5,000
-
Company pension contributions to defined contribution schemes
5,890
3,921
185,395
181,323
7
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
51,017
16,345
Other interest income
3,332
1,000
Total income
54,349
17,345
8
Interest payable and similar expenses
2025
2024
£
£
Other finance costs:
Other interest
279
-
9
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
111,245
83,272
Adjustments in respect of prior periods
(13,683)
-
0
Total current tax
97,562
83,272
Deferred tax
Origination and reversal of timing differences
2,124
(6,902)
Total tax charge
99,686
76,370
LAINE THEATRE ARTS HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
9
Taxation
(Continued)
- 19 -

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2025
2024
£
£
Profit before taxation
592,179
366,572
Expected tax charge based on the standard rate of corporation tax in the UK of 25% (2024:25%)
148,045
69,649
Effects of:
Expenses that are not deductible in determining taxable profit
1,291
627
Income not taxable in determining taxable profit
(15,679)
(14,764)
Adjustments in respect of prior years
(13,683)
(839)
Change in corporation tax rate
-
21,697
Other permanent differences
(19,515)
-
0
Tax at marginal rate
(773)
-
0
Taxation charge in the financial statements
99,686
76,370

In addition to the amount charged to the profit and loss account, the following amounts relating to tax have been recognised directly in other comprehensive income:

2025
2024
£
£
Deferred tax arising on:
Revaluation of property
75,000
-
LAINE THEATRE ARTS HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 20 -
10
Tangible fixed assets
Group
Freehold land and buildings
Leasehold land and buildings
Assets under construction
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 September 2024
2,375,000
599,415
309,313
462,208
83,945
3,829,881
Additions
-
0
-
0
121,547
28,337
-
0
149,884
Revaluation
300,000
-
0
-
0
-
0
-
0
300,000
At 31 August 2025
2,675,000
599,415
430,860
490,545
83,945
4,279,765
Depreciation and impairment
At 1 September 2024
28,500
599,415
-
0
383,416
54,979
1,066,310
Depreciation charged in the year
28,500
-
0
-
0
25,365
8,250
62,115
At 31 August 2025
57,000
599,415
-
0
408,781
63,229
1,128,425
Carrying amount
At 31 August 2025
2,618,000
-
0
430,860
81,764
20,716
3,151,340
At 31 August 2024
2,346,500
-
0
309,313
78,792
28,966
2,763,571
Company
Motor vehicles
£
Cost
At 1 September 2024 and 31 August 2025
83,945
Depreciation and impairment
At 1 September 2024
54,979
Depreciation charged in the year
8,250
At 31 August 2025
63,229
Carrying amount
At 31 August 2025
20,716
At 31 August 2024
28,966

Land and buildings includes £430,860 (2024: £309,313) of preliminary works analysis and consultancy costs relating to advisory services provided pertaining to to the the development of new premises. The work on the premises is yet to begin and therefore the costs have not been depreciated.

LAINE THEATRE ARTS HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 21 -
11
Investment property
Group
Company
2025
2025
£
£
Fair value
At 1 September 2024
625,000
3,000,000
Net gains or losses through fair value adjustments
30,000
330,000
At 31 August 2025
655,000
3,330,000

The fair value of the investment property has been arrived at on the basis of a valuation carried out on 31 March 2026 by Stiles Harold Williams Partnership LLP, who are not connected with the company. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties. In the directors' opinion the value has not materially changed since this valuation.

 

12
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
13
-
0
-
0
100
100
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 September 2024 and 31 August 2025
100
Carrying amount
At 31 August 2025
100
At 31 August 2024
100
13
Subsidiaries

Details of the company's subsidiaries at 31 August 2025 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Laine Theatre Arts Limited
United Kingdom
Ordinary
100.00
The aggregate capital and reserves and the result for the year of the subsidiaries noted above was as follows:
Name of undertaking
Capital and Reserves
Profit/(Loss)
£
£
Laine Theatre Arts Limited
1,771,952
470,207
LAINE THEATRE ARTS HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 22 -
14
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Finished goods and goods for resale
3,979
3,388
-
0
-
0
15
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
32,433
48,524
-
0
-
0
Corporation tax recoverable
24,655
4,486
24,655
4,486
Other debtors
165,697
168,907
143,947
144,904
Prepayments and accrued income
212,816
167,856
2,115
2,405
435,601
389,773
170,717
151,795
Amounts falling due after more than one year:
Deferred tax asset (note 18)
3,558
6,467
-
0
-
0
Total debtors
439,159
396,240
170,717
151,795
16
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
17
-
0
10,135
-
0
10,135
Trade creditors
172,866
133,870
-
0
-
0
Amounts owed to group undertakings
-
0
-
0
353,223
587,808
Corporation tax payable
119,185
80,971
31,838
-
0
Other taxation and social security
54,784
94,448
6,815
7,184
Other creditors
17,381
19,961
2,571
2,570
Accruals and deferred income
1,146,415
1,036,133
35,337
22,360
1,510,631
1,375,518
429,784
630,057
LAINE THEATRE ARTS HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 23 -
17
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank overdrafts
-
0
10,135
-
0
10,135
Payable within one year
-
0
10,135
-
0
10,135
18
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the group and company:

Liabilities
Liabilities
Assets
Assets
2025
2024
2025
2024
Group
£
£
£
£
Accelerated capital allowances
(8,963)
(7,803)
3,558
6,467
Revaluations
359,301
283,926
-
-
350,338
276,123
3,558
6,467
Liabilities
Liabilities
Assets
Assets
2025
2024
2025
2024
Company
£
£
£
£
Accelerated capital allowances
(8,963)
(7,803)
-
-
Revaluations
373,551
291,051
-
-
364,588
283,248
-
-
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 September 2024
269,656
283,248
Charge to profit or loss
77,124
81,340
Liability at 31 August 2025
346,780
364,588
19
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
47,880
47,949
LAINE THEATRE ARTS HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
19
Retirement benefit schemes
(Continued)
- 24 -

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

20
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
21
Operating lease commitments
As lessee

At the year end the group held a lease on a property in East Street, Surrey. The lease is due to expire 31 July 2026.

At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

Group
Company
2025
2024
2025
2024
£
£
£
£
Within 1 year
126,410
54,970
-
-
Years 2-5
-
3,410
-
-
126,410
58,380
-
-
22
Related party transactions

Transactions took place during the year between the company and its subsidiary, Laine Theatre Arts Limited.

Transactions with related parties during the year were rent receivable of £248,400 (2024: £230,000), management fee receivable £70,000 (2024: £65,000) and loan interest payable £23,700 (2024 £30,000). Amounts due to group and associated companies amounted to £353,223 (2024: £587,808), and amounts due from group and associated companies amounted to £57,285 (2024: £92,625). Amounts due from the company's director were £73,052 (2024: £41,949)

23
Controlling party

The ultimate controlling party is Elizabeth Jenkins Discretionary Trust 2026, of which the trustees are, Mr P. Morel and Mr D.J Manning

LAINE THEATRE ARTS HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 25 -
24
Cash generated from group operations
2025
2024
£
£
Profit after taxation
492,493
290,202
Adjustments for:
Taxation charged
99,686
76,370
Finance costs
279
-
0
Investment income
(54,349)
(17,345)
Fair value gain on investment properties
(30,000)
-
0
Depreciation and impairment of tangible fixed assets
62,115
59,199
Movements in working capital:
Increase in stocks
(591)
(435)
Decrease/(increase) in debtors
5,444
(122,924)
Increase/(decrease) in creditors
107,034
(83,748)
Cash generated from operations
682,111
201,319
25
Cash (absorbed by)/generated from operations - company
2025
2024
£
£
Profit after taxation
268,661
4,849
Adjustments for:
Taxation charged
88,523
102
Finance costs
23,979
30,000
Investment income
(9,829)
(5,217)
Fair value gain on investment properties
(330,000)
-
0
Depreciation and impairment of tangible fixed assets
8,250
11,001
Movements in working capital:
Decrease/(increase) in debtors
32,350
(6,723)
(Decrease)/increase in creditors
(221,976)
7,649
Cash (absorbed by)/generated from operations
(140,042)
41,661
26
Analysis of changes in net funds - group
1 September 2024
Cash flows
31 August 2025
£
£
£
Cash at bank and in hand
1,721,299
465,542
2,186,841
Bank overdrafts
(10,135)
10,135
-
0
1,711,164
475,677
2,186,841
LAINE THEATRE ARTS HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 26 -
27
Analysis of changes in net funds - company
1 September 2024
Cash flows
31 August 2025
£
£
£
Cash at bank and in hand
310,031
(190,944)
119,087
Bank overdrafts
(10,135)
10,135
-
0
299,896
(180,809)
119,087
2025-08-312024-09-01falsefalseCCH SoftwareCCH Accounts Production 2026.100N M MatthewsMr P MorelMr P MorelK E E Mumfordfalse03453788bus:Consolidated2024-09-012025-08-31034537882024-09-012025-08-3103453788bus:Director12024-09-012025-08-3103453788bus:ChiefExecutive2024-09-012025-08-3103453788bus:Director22024-09-012025-08-3103453788bus:CompanySecretary12024-09-012025-08-3103453788bus:Director32024-09-012025-08-3103453788bus:RegisteredOffice2024-09-012025-08-3103453788bus:Agent12024-09-012025-08-31034537882025-08-3103453788bus:Consolidated2025-08-3103453788bus:Consolidated2023-09-012024-08-31034537882023-09-012024-08-3103453788bus:Consolidated2024-08-31034537882024-08-3103453788core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-08-3103453788core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-08-3103453788core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2025-08-3103453788core:FurnitureFittingsbus:Consolidated2025-08-3103453788core:MotorVehiclesbus:Consolidated2025-08-3103453788core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-08-3103453788core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-08-3103453788core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2024-08-3103453788core:FurnitureFittingsbus:Consolidated2024-08-3103453788core:MotorVehiclesbus:Consolidated2024-08-3103453788core:MotorVehicles2025-08-3103453788core:MotorVehicles2024-08-3103453788core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-08-3103453788core:CurrentFinancialInstrumentsbus:Consolidated2024-08-3103453788core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-08-3103453788core:CurrentFinancialInstrumentscore:WithinOneYear2025-08-3103453788core:CurrentFinancialInstrumentscore:WithinOneYear2024-08-3103453788core:ShareCapitalbus:Consolidated2025-08-3103453788core:ShareCapitalbus:Consolidated2024-08-3103453788core:RevaluationReservebus:Consolidated2025-08-3103453788core:RevaluationReservebus:Consolidated2024-08-3103453788core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-08-3103453788core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-08-3103453788core:ShareCapital2025-08-3103453788core:ShareCapital2024-08-3103453788core:RetainedEarningsAccumulatedLosses2025-08-3103453788core:RetainedEarningsAccumulatedLosses2024-08-3103453788bus:Consolidated2023-08-3103453788core:LandBuildingscore:OwnedOrFreeholdAssets2024-09-012025-08-3103453788core:LandBuildingscore:LongLeaseholdAssets2024-09-012025-08-3103453788core:FurnitureFittings2024-09-012025-08-3103453788core:MotorVehicles2024-09-012025-08-3103453788core:UKTaxbus:Consolidated2024-09-012025-08-3103453788core:UKTaxbus:Consolidated2023-09-012024-08-3103453788bus:Consolidated12024-09-012025-08-3103453788bus:Consolidated12023-09-012024-08-3103453788bus:Consolidated22024-09-012025-08-3103453788bus:Consolidated22023-09-012024-08-3103453788core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-08-3103453788core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-08-3103453788core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2024-08-3103453788core:FurnitureFittingsbus:Consolidated2024-08-3103453788core:MotorVehiclesbus:Consolidated2024-08-3103453788bus:Consolidated2024-08-3103453788core:MotorVehicles2024-08-3103453788core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-09-012025-08-3103453788core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-09-012025-08-3103453788core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2024-09-012025-08-3103453788core:FurnitureFittingsbus:Consolidated2024-09-012025-08-3103453788core:MotorVehiclesbus:Consolidated2024-09-012025-08-3103453788core:Subsidiary12024-09-012025-08-3103453788core:Subsidiary112024-09-012025-08-3103453788core:Subsidiary12025-08-3103453788core:CurrentFinancialInstrumentsbus:Consolidated2025-08-3103453788core:CurrentFinancialInstruments2025-08-3103453788core:CurrentFinancialInstruments2024-08-3103453788core:CurrentFinancialInstrumentsbus:Consolidated12025-08-3103453788core:CurrentFinancialInstrumentsbus:Consolidated12024-08-3103453788core:CurrentFinancialInstruments22025-08-3103453788core:CurrentFinancialInstruments22024-08-3103453788core:Non-currentFinancialInstrumentsbus:Consolidated2025-08-3103453788core:Non-currentFinancialInstrumentsbus:Consolidated2024-08-3103453788core:Non-currentFinancialInstruments2025-08-3103453788core:Non-currentFinancialInstruments2024-08-3103453788core:WithinOneYearbus:Consolidated2025-08-3103453788core:WithinOneYearbus:Consolidated2024-08-3103453788bus:PrivateLimitedCompanyLtd2024-09-012025-08-3103453788bus:FRS1022024-09-012025-08-3103453788bus:Audited2024-09-012025-08-3103453788bus:ConsolidatedGroupCompanyAccounts2024-09-012025-08-3103453788bus:FullAccounts2024-09-012025-08-31xbrli:purexbrli:sharesiso4217:GBP