The Chem Inn (Saundersfoot) Limited 14552639 false 2024-12-01 2025-11-30 2025-11-30 The principal activity of the company is public houses and bars Digita Accounts Production Advanced 6.30.9574.0 true true 14552639 2024-12-01 2025-11-30 14552639 2025-11-30 14552639 bus:OrdinaryShareClass1 2025-11-30 14552639 bus:OrdinaryShareClass2 2025-11-30 14552639 core:CurrentFinancialInstruments 2025-11-30 14552639 core:CurrentFinancialInstruments core:WithinOneYear 2025-11-30 14552639 core:FurnitureFittings 2025-11-30 14552639 core:LandBuildings core:OwnedOrFreeholdAssets 2025-11-30 14552639 core:OfficeEquipment 2025-11-30 14552639 core:PlantMachinery 2025-11-30 14552639 bus:SmallEntities 2024-12-01 2025-11-30 14552639 bus:AuditExemptWithAccountantsReport 2024-12-01 2025-11-30 14552639 bus:FilletedAccounts 2024-12-01 2025-11-30 14552639 bus:SmallCompaniesRegimeForAccounts 2024-12-01 2025-11-30 14552639 bus:RegisteredOffice 2024-12-01 2025-11-30 14552639 bus:Director1 2024-12-01 2025-11-30 14552639 bus:Director2 2024-12-01 2025-11-30 14552639 bus:OrdinaryShareClass1 2024-12-01 2025-11-30 14552639 bus:OrdinaryShareClass2 2024-12-01 2025-11-30 14552639 bus:PrivateLimitedCompanyLtd 2024-12-01 2025-11-30 14552639 core:FurnitureFittings 2024-12-01 2025-11-30 14552639 core:LandBuildings 2024-12-01 2025-11-30 14552639 core:LandBuildings core:OwnedOrFreeholdAssets 2024-12-01 2025-11-30 14552639 core:OfficeEquipment 2024-12-01 2025-11-30 14552639 core:PlantMachinery 2024-12-01 2025-11-30 14552639 countries:AllCountries 2024-12-01 2025-11-30 14552639 2024-11-30 14552639 core:FurnitureFittings 2024-11-30 14552639 core:LandBuildings core:OwnedOrFreeholdAssets 2024-11-30 14552639 core:OfficeEquipment 2024-11-30 14552639 core:PlantMachinery 2024-11-30 14552639 2023-12-01 2024-11-30 14552639 2024-11-30 14552639 bus:OrdinaryShareClass1 2024-11-30 14552639 bus:OrdinaryShareClass2 2024-11-30 14552639 core:CurrentFinancialInstruments 2024-11-30 14552639 core:CurrentFinancialInstruments core:WithinOneYear 2024-11-30 14552639 core:FurnitureFittings 2024-11-30 14552639 core:LandBuildings core:OwnedOrFreeholdAssets 2024-11-30 14552639 core:OfficeEquipment 2024-11-30 14552639 core:PlantMachinery 2024-11-30 iso4217:GBP xbrli:pure xbrli:shares

Filleted
Registration number: 14552639

The Chem Inn (Saundersfoot) Limited

Unaudited Filleted Financial Statements

for the Year Ended 30 November 2025

 

The Chem Inn (Saundersfoot) Limited

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 8

 

The Chem Inn (Saundersfoot) Limited

Company Information

Directors

Mr R Barnes

Mr M Evans

Registered office

Barclays Bank Chambers
18 High Street
High Street
Tenby
Pembrokeshire
SA70 7HD

 

The Chem Inn (Saundersfoot) Limited

(Registration number: 14552639)
Balance Sheet as at 30 November 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

4

1,104,292

1,105,358

Current assets

 

Stocks

5

5,000

6,000

Debtors

6

231,259

84,209

Cash at bank and in hand

 

86,007

49,323

 

322,266

139,532

Creditors: Amounts falling due within one year

7

(1,135,745)

(1,062,821)

Net current liabilities

 

(813,479)

(923,289)

Total assets less current liabilities

 

290,813

182,069

Provisions for liabilities

(7,170)

(5,652)

Net assets

 

283,643

176,417

Capital and reserves

 

Called up share capital

8

100

100

Retained earnings

283,543

176,317

Shareholders' funds

 

283,643

176,417

For the financial year ending 30 November 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 27 August 2026 and signed on its behalf by:
 

.........................................
Mr M Evans
Director

   
     
 

The Chem Inn (Saundersfoot) Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2025

1

General information

The company is a private company limited by share capital, incorporated in England and Wales .

The address of its registered office is:
Barclays Bank Chambers
18 High Street
High Street
Tenby
Pembrokeshire
SA70 7HD

These financial statements were authorised for issue by the Board on 27 August 2026.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Going concern

The financial statements have been prepared on a going concern basis.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

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

 

The Chem Inn (Saundersfoot) Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2025

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Plant and machinery

20 - 33% reducing balance

Fixtures and fittings

33% reducing balance

Office equipment

33% reducing balance

Freehold property

No depreciation

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are 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.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

 

The Chem Inn (Saundersfoot) Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2025

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 21 (2024 - 15).

 

The Chem Inn (Saundersfoot) Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2025

4

Tangible assets

Land and buildings
£

Fixtures and fittings
£

Plant and machinery
£

Office equipment
£

Total
£

Cost or valuation

At 1 December 2024

1,075,610

21,283

25,499

667

1,123,059

Additions

-

-

8,115

-

8,115

At 30 November 2025

1,075,610

21,283

33,614

667

1,131,174

Depreciation

At 1 December 2024

-

7,915

9,449

337

17,701

Charge for the year

-

3,403

5,669

109

9,181

At 30 November 2025

-

11,318

15,118

446

26,882

Carrying amount

At 30 November 2025

1,075,610

9,965

18,496

221

1,104,292

At 30 November 2024

1,075,610

13,368

16,050

330

1,105,358

Included within the net book value of land and buildings above is £1,075,610 (2024 - £1,075,610) in respect of freehold land and buildings.
 

 

The Chem Inn (Saundersfoot) Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2025

5

Stocks

2025
£

2024
£

Other inventories

5,000

6,000

6

Debtors

Current

Note

2025
£

2024
£

Amounts owed by related parties

10

203,667

74,875

Prepayments

 

10,529

7,097

Other debtors

 

17,063

2,237

   

231,259

84,209

7

Creditors

Creditors: amounts falling due within one year

Note

2025
£

2024
£

Due within one year

 

Bank loans and overdrafts

9

292

-

Trade creditors

 

41,673

33,009

Taxation and social security

 

96,751

57,051

Amounts owed to group undertakings and undertakings in which the company has a participating interest

 

942,219

917,219

Directors' loan accounts

 

32,277

34,277

Other creditors

 

22,533

21,265

 

1,135,745

1,062,821

 

The Chem Inn (Saundersfoot) Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2025

8

Share capital

Allotted, called up and fully paid shares

2025

2024

No.

£

No.

£

Ordinary A Shares of £1 each

50

50

50

50

Ordinary Shares of £1 each

50

50

50

50

100

100

100

100

9

Loans and borrowings

Current loans and borrowings

2025
£

2024
£

Bank overdrafts

292

-

10

Related party transactions

As at the balance sheet date, Harbwr Saundersfoot Limited, a company controlled by the Directors is owed £40,500 (2024 £40,500) from the company. This loan is interest free and repayable on demand and has been included under note 7.

As at the balance sheet date, Cobourg Development Company Limited, a company controlled by M Evans is owed £851,719 (2024 £851,719). This loan is interest free and repayable on demand and has been included under note 7.

As at the balance sheet date, Tenby Bookshop (Tenby) Limited, a company controlled by M Evans is owed £50,000 (2024 £25,000) from the company. This loan is interest free and repayable on demand and has been included under note 7.

During the year the company gave financial assistance to Harbwr Tenby Limited, a company controlled by the Directors. The balance from the company at the balance sheet date was £203,667 (2024 £74,875). This loan is interest free and repayable on demand and has been included under note 6.

Transactions with directors

As at the balance sheet date, Mr M Evans is owed £31,286 (2024: £31,286) from the company. The loan is interest free and repayable on demand.

As at the balance sheet date, Mr R Barnes is owed £990 (2024: £2,990) from the company. The loan is interest free and repayable on demand.