IRIS Accounts Production v25.4.0.155 02287227 Board of Directors 28.2.25 1.3.24 28.2.25 28.2.25 Medium entities These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. true true false true true false false false true false Fair value model Ordinary 1.00000 B Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh022872272024-02-29022872272025-02-28022872272024-03-012025-02-28022872272023-02-28022872272023-03-012024-02-29022872272024-02-2902287227ns15:EnglandWales2024-03-012025-02-2802287227ns14:PoundSterling2024-03-012025-02-2802287227ns10:Director12024-03-012025-02-2802287227ns10:Consolidated2025-02-2802287227ns10:ConsolidatedGroupCompanyAccounts2024-03-012025-02-2802287227ns10:PrivateLimitedCompanyLtd2024-03-012025-02-2802287227ns10:Consolidatedns10:MediumEntities2024-03-012025-02-2802287227ns10:Consolidatedns10:Audited2024-03-012025-02-2802287227ns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-03-012025-02-2802287227ns10:Medium-sizedCompaniesRegimeForAccounts2024-03-012025-02-2802287227ns10:Consolidated2024-03-012025-02-2802287227ns10:Consolidatedns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-03-012025-02-2802287227ns10:Medium-sizedCompaniesRegimeForAccountsns10:Consolidated2024-03-012025-02-2802287227ns10:FullAccounts2024-03-012025-02-280228722712024-03-012025-02-2802287227ns10:OrdinaryShareClass12024-03-012025-02-2802287227ns10:OrdinaryShareClass22024-03-012025-02-2802287227ns10:Director22024-03-012025-02-2802287227ns10:CompanySecretary12024-03-012025-02-2802287227ns10:RegisteredOffice2024-03-012025-02-2802287227ns10:Consolidated2023-03-012024-02-2902287227ns5:CurrentFinancialInstruments2025-02-2802287227ns5:CurrentFinancialInstruments2024-02-2902287227ns5:Non-currentFinancialInstruments2025-02-2802287227ns5:Non-currentFinancialInstruments2024-02-2902287227ns5:ShareCapital2025-02-2802287227ns5:ShareCapital2024-02-2902287227ns5:RevaluationReserve2025-02-2802287227ns5:RevaluationReserve2024-02-2902287227ns5:FurtherSpecificReserve3ComponentTotalEquity2025-02-2802287227ns5:FurtherSpecificReserve3ComponentTotalEquity2024-02-2902287227ns5:RetainedEarningsAccumulatedLosses2025-02-2802287227ns5:RetainedEarningsAccumulatedLosses2024-02-2902287227ns5:ShareCapital2023-02-2802287227ns5:RetainedEarningsAccumulatedLosses2023-02-2802287227ns5:RevaluationReserve2023-02-2802287227ns5:FurtherSpecificReserve3ComponentTotalEquity2023-02-2802287227ns5:RetainedEarningsAccumulatedLosses2023-03-012024-02-2902287227ns5:RevaluationReserve2023-03-012024-02-2902287227ns5:FurtherSpecificReserve3ComponentTotalEquity2023-03-012024-02-2902287227ns5:RetainedEarningsAccumulatedLosses2024-03-012025-02-2802287227ns5:RevaluationReserve2024-03-012025-02-2802287227ns5:FurtherSpecificReserve3ComponentTotalEquity2024-03-012025-02-2802287227ns5:NetGoodwill2024-03-012025-02-2802287227ns5:OwnedOrFreeholdAssetsns5:LandBuildings2024-03-012025-02-2802287227ns5:PlantMachinery2024-03-012025-02-2802287227ns5:FurnitureFittings2024-03-012025-02-2802287227ns5:MotorVehicles2024-03-012025-02-2802287227ns5:NetGoodwill2024-02-2902287227ns5:NetGoodwill2025-02-2802287227ns5:NetGoodwill2024-02-2902287227ns5:LandBuildings2024-02-2902287227ns5:PlantMachinery2024-02-2902287227ns5:FurnitureFittings2024-02-2902287227ns5:MotorVehicles2024-02-2902287227ns5:LandBuildings2024-03-012025-02-2802287227ns5:LandBuildings2025-02-2802287227ns5:PlantMachinery2025-02-2802287227ns5:FurnitureFittings2025-02-2802287227ns5:MotorVehicles2025-02-2802287227ns5:LandBuildings2024-02-2902287227ns5:PlantMachinery2024-02-2902287227ns5:FurnitureFittings2024-02-2902287227ns5:MotorVehicles2024-02-2902287227ns5:LeasedAssetsHeldAsLesseens5:MotorVehicles2024-02-2902287227ns5:LeasedAssetsHeldAsLesseens5:MotorVehicles2025-02-2802287227ns5:LeasedAssetsHeldAsLesseens5:MotorVehicles2024-02-2902287227ns5:CostValuation2024-02-2902287227ns5:WithinOneYearns5:CurrentFinancialInstruments2025-02-2802287227ns5:WithinOneYearns5:CurrentFinancialInstruments2024-02-2902287227ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2025-02-2802287227ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2024-02-2902287227ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2025-02-2802287227ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2024-02-2902287227ns5:WithinOneYearns5:CurrentFinancialInstrumentsns5:HirePurchaseContracts2025-02-2802287227ns5:WithinOneYearns5:CurrentFinancialInstrumentsns5:HirePurchaseContracts2024-02-2902287227ns5:HirePurchaseContractsns5:BetweenOneFiveYears2025-02-2802287227ns5:HirePurchaseContractsns5:BetweenOneFiveYears2024-02-2902287227ns5:HirePurchaseContracts2025-02-2802287227ns5:HirePurchaseContracts2024-02-2902287227ns5:DeferredTaxation2024-02-2902287227ns5:DeferredTaxation2024-03-012025-02-2802287227ns5:DeferredTaxation2025-02-2802287227ns10:OrdinaryShareClass12025-02-2802287227ns10:OrdinaryShareClass22025-02-2802287227ns5:RetainedEarningsAccumulatedLosses2024-02-2902287227ns5:RevaluationReserve2024-02-2902287227ns5:FurtherSpecificReserve3ComponentTotalEquity2024-02-29
REGISTERED NUMBER: 02287227 (England and Wales)










Tir Prince Raceway Limited

Group Strategic Report,

Report of the Directors and

Consolidated Financial Statements

for the Year Ended 28 February 2025






Tir Prince Raceway Limited (Registered number: 02287227)






Contents of the Consolidated Financial Statements
for the year ended 28 February 2025




Page

Company Information 1

Group Strategic Report 2

Report of the Directors 4

Report of the Independent Auditors 6

Consolidated Statement of Comprehensive Income 9

Consolidated Balance Sheet 10

Company Balance Sheet 11

Consolidated Statement of Changes in Equity 12

Company Statement of Changes in Equity 13

Consolidated Cash Flow Statement 14

Notes to the Consolidated Cash Flow Statement 15

Notes to the Consolidated Financial Statements 16


Tir Prince Raceway Limited

Company Information
for the year ended 28 February 2025







DIRECTORS: Mr A J Williams
Mrs A Williams





SECRETARY: Mr A J Williams





REGISTERED OFFICE: Towyn Road
Towyn
Abergele
LL22 9NW





REGISTERED NUMBER: 02287227 (England and Wales)





AUDITORS: Salisbury & Company Business Solutions Limited
Statutory Auditors
Chartered Accountants
Irish Square
Upper Denbigh Road
St Asaph
Denbighshire
LL17 0RN

Tir Prince Raceway Limited (Registered number: 02287227)

Group Strategic Report
for the year ended 28 February 2025

The directors present their strategic report of the company and the group for the year ended 28 February 2025.

The Group consists of several leisure and tourism offerings across the North Wales Coast, to include a pleasure Pier, a racetrack, a fair ground, a market and family entertainment centres. The offerings are split between being directly operated and sub -let to third parties whereby the income is derived from rent. The offering is a mixture of indoor and outdoor family entertainment.

REVIEW OF BUSINESS
Group turnover decreased during the year from £8.7m to £8.2m, while gross profit decreased from £7.1m to £6.8m. Despite lower revenue, profitability remained robust and reflects the continued strength of the tourism market and the ongoing popularity of the "staycation" trend

The Group has continued to invest in fixed assets, including the acquisition of a new mobile bar unit, alongside upgrades to attractions and entertainment centres. The business traded well overall, supported by sending some of the Group attractions, including the Ferris Wheel and Carousel to major UK cities such as Sheffield and London, generating additional travelling revenue alongside on-site performance.

PRINCIPAL RISKS AND UNCERTAINTIES
The leisure and entertainment industry naturally carries exposure to a range of operational and financial risks. The Group seeks to manage these proactively to protect trading performance.

Market risks
Demand for leisure activities is influenced by economic conditions, consumer confidence and seasonal weather patterns. The Group mitigates these factors through diversified attraction.

Health and safety risks
As a public facing entertainment operator, the group is subject to extensive safety regulations.

FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES
The group uses various financial instruments including loans, cash and various items, such as trade creditors that arise directly from its operations. The existence of these financial instruments exposes the company to a number of financial risks, which are described in more detail below.

The main risks arising from the group's financial instruments are liquidity risk, interest rate risk & cash flow. The directors review and agree policies for managing each of these risks and they are summarised below.

Liquidity risk
The group seeks to manage financial risk by ensuring sufficient liquidity is available to meet foreseeable needs and to invest cash assets safely and profitably.

Interest Rate risk
The companies within the group finances its operations through a mixture of retained profits and bank borrowings. The group's exposure to interest rate fluctuations is negligible given its surplus of cash.

Credit risk
Exposure to credit risk is limited as the majority of income is derived from direct customer transactions.

KEY PERFORMANCE INDICATORS
The company's key performance indicators are gross profit and profit after tax.

Gross profit for the year has increased to £6,824,596 (2024: £7,062,041) a decrease of £237,445 from 2024.

Gross profit margin for the year is at 82% (2024: 81%)

Profit after tax for the year was £396,251 (2024: £363,794) an increase of £32,457 from previous year.

Despite reduced turnover, margins improved and profit after tax increased by £32,457, demonstrating operational efficiency.

Non- financial KPI's include customer attendance/visitor numbers, customer satisfaction and reviews.

ENVIRONMENTAL IMPACT
The group is making continued efforts to reduce it's carbon footprint and is dedicated to recycling all recyclable materials.


Tir Prince Raceway Limited (Registered number: 02287227)

Group Strategic Report
for the year ended 28 February 2025

FUTURE PLANS
The group are looking to develop the land at the former Llandudno Pier Pavilion which is adjacent to Llandudno Pier. The group is also looking towards 2027 as a big year for Llandudno Pier, which will be celebrating its 150th anniversary as well as other important anniversaries in the local town, all of which should contribute towards an increase in activity, and hopefully, in trade. The group are also looking forward to future opportunities that will arise from the purchase of the Tir Prince site. The group look forward to sending attractions round the country again in the coming year.

ON BEHALF OF THE BOARD:





Mr A J Williams - Director


25 November 2025

Tir Prince Raceway Limited (Registered number: 02287227)

Report of the Directors
for the year ended 28 February 2025

The directors present their report with the financial statements of the company and the group for the year ended 28 February 2025.

PRINCIPAL ACTIVITIES
The principal activities of the group in the year under review were those of the operation of amusement parks, arcades, sports facilities and other amusement and recreation activities.

DIVIDENDS
An interim dividend of £1,000 per share was paid on the B Ordinary £1 shares on 31 March 2024. No dividend were paid on the Ordinary £1 shares.

The total distribution of dividend for the year ended 28 February 2025 will be £2,000.

DIRECTORS
The directors shown below have held office during the whole of the period from 1 March 2024 to the date of this report.

Mr A J Williams
Mrs A Williams

EMPLOYEES
The company recognises the benefit of keeping employees informed of the progress of the business and of involving them in the company's performance and accordingly maintains regular communications with employees.

Disabled Employees

The company gives full consideration to applications for employment from disabled persons where requirements of the job can be adequately fulfilled by a disabled person.

Where existing employees become disabled it is the company's policy wherever practicable to provide continuing employment under normal terms and conditions to provide training and career development and promotion wherever appropriate.

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Group Strategic Report, the Report of the Directors and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law), 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 and then apply them consistently;
- make judgements and accounting estimates that are reasonable and prudent;
- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group 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 company and the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the group's auditors are aware of that information.

Tir Prince Raceway Limited (Registered number: 02287227)

Report of the Directors
for the year ended 28 February 2025


AUDITORS
The auditors, Salisbury & Company Business Solutions Limited, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





Mr A J Williams - Director


25 November 2025

Report of the Independent Auditors to the Members of
Tir Prince Raceway Limited

Opinion
We have audited the financial statements of Tir Prince Raceway Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 28 February 2025 which comprise the Consolidated Statement of Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, Notes to the Financial Statements, including a summary of 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:
-give a true and fair view of the state of the group's and of the parent company affairs as at 28 February 2025 and of the group's profit for the year then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the 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 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 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.

Other information
The directors are responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

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.

In connection with our audit of the financial statements, 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 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 the audit:
- the information given in the Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Group Strategic Report and the Report of the Directors 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 Report of the Directors.

We have nothing to report in respect of the following matters where 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.

Report of the Independent Auditors to the Members of
Tir Prince Raceway Limited


Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page four, 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 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 a Report of the Auditors 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.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

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. Owing to the inherent limitations of an audit, there is an unavoidable risk that material misstatement in the financial statements may not be detected, even though the audit is properly planned in accordance with ISA (UK).

We obtained an understanding of the legal and regulatory frameworks applicable to the group and the industry in which it operates through our general commercial and sector experience and discussions with management. We determined that the following laws and regulations were most significant: The Companies Act 2006, FRS 102 the 'Financial Reporting Standards applicable in the UK and Republic of Ireland' and relevant UK tax legislation. In addition, we concluded that there are certain laws and regulations that may have an effect on the determination of the amounts and disclosures within the financial statements such as Health and Safety laws and regulations.

We assessed the susceptibility of the group's financial statements to material misstatement, including how fraud might occur. Audit procedures performed by the engagement team included:
- Discussions with management, including consideration of known or suspected instances of non-compliance with laws and regulations or fraud;
- Obtaining an understanding of the internal controls that management have in place to prevent and detect fraud;
- Challenging assumptions and judgements made by management in its significant accounting estimates;
- Reviewing the financial statement disclosures and assessing the appropriateness of the accounting policies used;
- Identifying and testing journal entries, in particular manual or unusual entries;
- Obtaining third party confirmations of all the companies banking arrangements;
- Performing analytical procedures to identify any unusual or unexpected relationships;
- Conclude on the appropriateness of the directors' use of the going concern basis of accounting.
The assessment of the appropriateness of the collective competence and capabilities of the engagement team included consideration of the engagement team's knowledge of the industry in which the client operates in and understanding of, and practical experience with, audit engagements of a similar nature and complexity through appropriate training and participation.

There are inherent limitations in the audit procedures described above. We are less likely to become aware of instances of non-compliance with laws and regulations that are not closely related to events and transactions reflected in the financial statements. 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.

Our audit procedures are designed to detect material misstatement. We are not responsible for preventing non-compliance or fraud and cannot be expected to detect non-compliance with all laws and regulations.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

Report of the Independent Auditors to the Members of
Tir Prince Raceway Limited


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 2006. Our 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 a Report of the Auditors 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.




Aled Roberts FCA (Senior Statutory Auditor)
for and on behalf of Salisbury & Company Business Solutions Limited
Statutory Auditors
Chartered Accountants
Irish Square
Upper Denbigh Road
St Asaph
Denbighshire
LL17 0RN

25 November 2025

Tir Prince Raceway Limited (Registered number: 02287227)

Consolidated
Statement of Comprehensive
Income
for the year ended 28 February 2025

2025 2024
Notes £    £   

TURNOVER 8,284,655 8,761,820

Cost of sales (1,460,059 ) (1,699,779 )
GROSS PROFIT 6,824,596 7,062,041

Administrative expenses (6,219,931 ) (6,164,268 )
604,665 897,773

Other operating income 437,403 195,064
OPERATING PROFIT 4 1,042,068 1,092,837

Interest receivable and similar income - 108
1,042,068 1,092,945

Interest payable and similar expenses 5 (483,058 ) (406,085 )
PROFIT BEFORE TAXATION 559,010 686,860

Tax on profit 6 (162,759 ) (323,066 )
PROFIT FOR THE FINANCIAL YEAR 396,251 363,794

OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME FOR
THE YEAR

396,251

363,794

Profit attributable to:
Owners of the parent 396,251 363,794

Total comprehensive income attributable to:
Owners of the parent 396,251 363,794

Tir Prince Raceway Limited (Registered number: 02287227)

Consolidated Balance Sheet
28 February 2025

2025 2024
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 9 157,258 168,683
Tangible assets 10 16,186,428 16,225,020
Investments 11 - -
Investment property 12 930,000 725,000
17,273,686 17,118,703

CURRENT ASSETS
Stocks 13 69,108 117,792
Debtors 14 393,334 363,773
Cash at bank and in hand 441,717 376,690
904,159 858,255
CREDITORS
Amounts falling due within one year 15 3,192,723 3,438,641
NET CURRENT LIABILITIES (2,288,564 ) (2,580,386 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

14,985,122

14,538,317

CREDITORS
Amounts falling due after more than one
year

16

(4,467,815

)

(4,478,141

)

PROVISIONS FOR LIABILITIES 20 (807,892 ) (745,012 )
NET ASSETS 9,709,415 9,315,164

CAPITAL AND RESERVES
Called up share capital 21 102 102
Revaluation reserve 22 4,357,756 4,152,756
Retained earnings 22 5,351,557 5,162,306
SHAREHOLDERS' FUNDS 9,709,415 9,315,164

The financial statements were approved by the Board of Directors and authorised for issue on 25 November 2025 and were signed on its behalf by:





Mr A J Williams - Director


Tir Prince Raceway Limited (Registered number: 02287227)

Company Balance Sheet
28 February 2025

2025 2024
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 9 - -
Tangible assets 10 7,606,757 7,722,674
Investments 11 402 402
Investment property 12 750,000 565,000
8,357,159 8,288,076

CURRENT ASSETS
Stocks 13 23,809 79,758
Debtors 14 1,607,042 1,462,569
Cash in hand 95,184 104,499
1,726,035 1,646,826
CREDITORS
Amounts falling due within one year 15 4,385,443 4,215,803
NET CURRENT LIABILITIES (2,659,408 ) (2,568,977 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

5,697,751

5,719,099

CREDITORS
Amounts falling due after more than one
year

16

(771,840

)

(875,755

)

PROVISIONS FOR LIABILITIES 20 (299,624 ) (299,353 )
NET ASSETS 4,626,287 4,543,991

CAPITAL AND RESERVES
Called up share capital 21 102 102
Revaluation reserve 22 273,742 88,742
Revaluation reserve 22 4,017,025 4,017,025
Retained earnings 22 335,418 438,122
SHAREHOLDERS' FUNDS 4,626,287 4,543,991

Company's profit/(loss) for the financial year 84,296 (238,216 )

The financial statements were approved by the Board of Directors and authorised for issue on 25 November 2025 and were signed on its behalf by:





Mr A J Williams - Director


Tir Prince Raceway Limited (Registered number: 02287227)

Consolidated Statement of Changes in Equity
for the year ended 28 February 2025

Called up
share Retained Revaluation Total
capital earnings reserve equity
£    £    £    £   
Balance at 1 March 2023 102 5,014,243 4,017,025 9,031,370

Changes in equity
Dividends - (80,000 ) - (80,000 )
Total comprehensive income - 228,063 135,731 363,794
Balance at 29 February 2024 102 5,162,306 4,152,756 9,315,164

Changes in equity
Dividends - (2,000 ) - (2,000 )
Total comprehensive income - 191,251 205,000 396,251
Balance at 28 February 2025 102 5,351,557 4,357,756 9,709,415

Tir Prince Raceway Limited (Registered number: 02287227)

Company Statement of Changes in Equity
for the year ended 28 February 2025

Called up
share Retained Revaluation Revaluation Total
capital earnings reserve reserve equity
£    £    £    £    £   
Balance at 1 March 2023 102 845,080 - 4,017,025 4,862,207

Changes in equity
Dividends - (80,000 ) - - (80,000 )
Total comprehensive income - (326,958 ) 88,742 - (238,216 )
Balance at 29 February 2024 102 438,122 88,742 4,017,025 4,543,991

Changes in equity
Dividends - (2,000 ) - - (2,000 )
Total comprehensive income - (100,704 ) 185,000 - 84,296
Balance at 28 February 2025 102 335,418 273,742 4,017,025 4,626,287

Tir Prince Raceway Limited (Registered number: 02287227)

Consolidated Cash Flow Statement
for the year ended 28 February 2025

2025 2024
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 1,896,833 1,852,809
Interest paid (441,224 ) (383,349 )
Interest element of hire purchase payments
paid

(41,834

)

(22,736

)
Tax paid (196,089 ) (297,681 )
Net cash from operating activities 1,217,686 1,149,043

Cash flows from investing activities
Purchase of tangible fixed assets (845,533 ) (1,070,918 )
Sale of tangible fixed assets 35,835 12,995
Interest received - 108
Net cash from investing activities (809,698 ) (1,057,815 )

Cash flows from financing activities
Loan repayments in year (578,727 ) (564,123 )
Capital repayments in year 292,161 (49,184 )
Amount introduced by directors 203,635 40,000
Amount withdrawn by directors (258,030 ) (206,313 )
Equity dividends paid (2,000 ) (80,000 )
Net cash from financing activities (342,961 ) (859,620 )

Increase/(decrease) in cash at bank 65,027 (768,392 )
Cash at bank at beginning of year 2 376,690 1,145,082

Cash at bank at end of year 2 441,717 376,690

Tir Prince Raceway Limited (Registered number: 02287227)

Notes to the Consolidated Cash Flow Statement
for the year ended 28 February 2025

1. RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS

2025 2024
£    £   
Profit before taxation 559,010 686,860
Depreciation charges 869,753 832,488
(Profit)/loss on disposal of fixed assets (10,038 ) 98
Gain on revaluation of fixed assets (205,000 ) -
Government grants - (1 )
Finance costs 483,058 406,085
Finance income - (108 )
1,696,783 1,925,422
Decrease/(increase) in stocks 48,684 (31,770 )
Increase in trade and other debtors (29,562 ) (84,429 )
Increase in trade and other creditors 180,928 43,586
Cash generated from operations 1,896,833 1,852,809

2. CASH AT BANK

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 28 February 2025
28/2/25 1/3/24
£    £   
Cash at bank 441,717 376,690
Year ended 29 February 2024
29/2/24 1/3/23
£    £   
Cash at bank 376,690 1,145,082


3. ANALYSIS OF CHANGES IN NET DEBT

At 1/3/24 Cash flow At 28/2/25
£    £    £   
Net cash
Cash at bank and in hand 376,690 65,027 441,717
376,690 65,027 441,717
Debt
Finance leases (246,885 ) (292,161 ) (539,046 )
Debts falling due within 1 year (938,856 ) 332,903 (605,953 )
Debts falling due after 1 year (4,144,741 ) 245,825 (3,898,916 )
(5,330,482 ) 286,567 (5,043,915 )
Total (4,953,792 ) 351,594 (4,602,198 )

Tir Prince Raceway Limited (Registered number: 02287227)

Notes to the Consolidated Financial Statements
for the year ended 28 February 2025

1. STATUTORY INFORMATION

Tir Prince Raceway Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the General Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention as modified by the revaluation of certain assets.

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 £.

Basis of preparing the company individual financial statements
The individual company financial statements have been prepared under Section 1A for small companies and 409 of the Companies Regime.

Basis of consolidation
The financial statements consolidate the accounts of Tir Prince Raceway Limited and all of its subsidiary undertakings. All intra-group transactions, balances, income and expenses are eliminated in full on consolidation.

Related party exemption
The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

Transactions between group entities which have been eliminated on consolidation are not disclosed within the financial statements.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Fairground income, market income and bar income is recognised in the period to which the income relates. Car park, arcade and other income is recognised on a daily basis when the income is received.

Funland and arcade income is recognised instantly when the income is received.

Goodwill
Goodwill, being the amount paid in connection with the acquisition of a business in 2003, is being amortised evenly over its estimated useful life of ten years.

Amortisation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful economic life of that asset as follows:

Goodwill5 to 10 years straight line

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.
Freehold property - 10% on cost, 5% on cost and 2% on cost
Plant and machinery - 33% on cost, 33% on reducing balance, 25% on cost, 20% on cost, 20% on reducing balance, 15% on cost, 15% on reducing balance, 5% on cost and Straight line over 15 years
Fixtures and fittings - 50% on cost, 50% on reducing balance, 20% on reducing balance, 15% on reducing balance and 10% on cost
Motor vehicles - 25% on reducing balance

Freehold property is held at cost and reviewed annually for impairment. Land in relation to freehold property is held at cost and not depreciated.

Tir Prince Raceway Limited (Registered number: 02287227)

Notes to the Consolidated Financial Statements - continued
for the year ended 28 February 2025

2. ACCOUNTING POLICIES - continued

Investment property
Investment property is measured at fair value and is shown at most recent valuation. Any aggregate surplus or deficit arising from changes in fair value is recognised in profit or loss.

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

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Statement of Comprehensive Income, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Hire purchase and leasing commitments
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter.

The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability.

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

Pension costs and other post-retirement benefits
The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate.

Investments
Investments are included at cost less any provision for impairment.

Financial instruments
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into.

A financial liability exists where there is a contractual obligation to deliver cash or another financial asset to another entity, or to exchange financial assets or financial liabilities under potentially unfavourable conditions. In addition, contracts which result in the entity delivering a variable number of its own equity instruments are financial liabilities. Shares containing such obligations are classified as financial liabilities.

Finance costs and gains or losses relating to financial liabilities are included in the profit and loss account. The carrying amount of the liability is increased by the finance cost and reduced by payments made in respect of that liability. Finance costs are calculated so as to produce a constant rate of charge on the outstanding liability.

An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. Dividends and distributions relating to equity instruments are debited directly to reserves.

Tir Prince Raceway Limited (Registered number: 02287227)

Notes to the Consolidated Financial Statements - continued
for the year ended 28 February 2025

2. ACCOUNTING POLICIES - continued

Debtors
Short term debtors are measured at transaction price, less any impairment.

Creditors
Short term creditors are measured at the transaction price. Other financial liabilities, including loans, are measured initially at fair value, net of transaction costs, and re subsequently measured at amortised cost.

3. EMPLOYEES AND DIRECTORS
2025 2024
£    £   
Wages and salaries 2,802,499 2,635,395
Social security costs 181,548 159,900
Other pension costs 38,416 38,541
3,022,463 2,833,836

The average number of employees during the year was as follows:
2025 2024

Staff members 154 162

2025 2024
£    £   
Directors' remuneration 49,200 49,200

2025 2024
Directors' pension contributions 48,000 48,000

4. OPERATING PROFIT

The operating profit is stated after charging/(crediting):

2025 2024
£    £   
Hire of plant and machinery 27,959 219,041
Other operating leases 17,296 30,000
Depreciation - owned assets 836,359 795,669
Depreciation - assets on hire purchase contracts 21,969 25,393
(Profit)/loss on disposal of fixed assets (10,038 ) 98
Goodwill amortisation 11,425 11,425

5. INTEREST PAYABLE AND SIMILAR EXPENSES
2025 2024
£    £   
Bank loan interest 377,691 360,792
Fines & penalties 10,377 4,643
Other interest 53,156 17,914
Hire purchase 41,834 22,736
483,058 406,085

Tir Prince Raceway Limited (Registered number: 02287227)

Notes to the Consolidated Financial Statements - continued
for the year ended 28 February 2025

6. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
2025 2024
£    £   
Current tax:
UK corporation tax 99,879 153,074

Deferred tax 62,880 169,992
Tax on profit 162,759 323,066

Reconciliation of total tax charge included in profit and loss
The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below:

2025 2024
£    £   
Profit before tax 559,010 686,860
Profit multiplied by the standard rate of corporation tax in the UK of 25 %
(2024 - 24.490 %)

139,753

168,212

Effects of:
Expenses not deductible for tax purposes 500 3,720
Income not taxable for tax purposes (54,918 ) -
Capital allowances in excess of depreciation - (18,858 )
Depreciation in excess of capital allowances 14,544 -

Provision for deferred tax 62,880 169,992
Total tax charge 162,759 323,066

7. INDIVIDUAL STATEMENT OF COMPREHENSIVE INCOME

As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements.


8. DIVIDENDS
2025 2024
£    £   
B Ordinary shares of £1 each
Interim 2,000 80,000

Tir Prince Raceway Limited (Registered number: 02287227)

Notes to the Consolidated Financial Statements - continued
for the year ended 28 February 2025

9. INTANGIBLE FIXED ASSETS

Group
Goodwill
£   
COST
At 1 March 2024
and 28 February 2025 530,740
AMORTISATION
At 1 March 2024 362,057
Amortisation for year 11,425
At 28 February 2025 373,482
NET BOOK VALUE
At 28 February 2025 157,258
At 29 February 2024 168,683

Company
Goodwill
£   
COST
At 1 March 2024
and 28 February 2025 302,240
AMORTISATION
At 1 March 2024
and 28 February 2025 302,240
NET BOOK VALUE
At 28 February 2025 -
At 29 February 2024 -

10. TANGIBLE FIXED ASSETS

Group
Fixtures
Freehold Plant and and Motor
property machinery fittings vehicles Totals
£    £    £    £    £   
COST
At 1 March 2024 15,823,225 3,820,267 3,819,453 284,792 23,747,737
Additions 70,360 653,874 113,129 8,170 845,533
Disposals - - (35,835 ) - (35,835 )
At 28 February 2025 15,893,585 4,474,141 3,896,747 292,962 24,557,435
DEPRECIATION
At 1 March 2024 2,863,121 1,865,212 2,598,494 195,890 7,522,717
Charge for year 298,255 314,125 223,474 22,474 858,328
Eliminated on disposal - - (10,038 ) - (10,038 )
At 28 February 2025 3,161,376 2,179,337 2,811,930 218,364 8,371,007
NET BOOK VALUE
At 28 February 2025 12,732,209 2,294,804 1,084,817 74,598 16,186,428
At 29 February 2024 12,960,104 1,955,055 1,220,959 88,902 16,225,020

Tir Prince Raceway Limited (Registered number: 02287227)

Notes to the Consolidated Financial Statements - continued
for the year ended 28 February 2025

10. TANGIBLE FIXED ASSETS - continued

Group

Fixed assets, included in the above, which are held under hire purchase contracts are as follows:
Fixtures
and Motor
fittings vehicles Totals
£    £    £   
COST
At 1 March 2024 140,810 150,171 290,981
Additions - 8,170 8,170
Transfer to ownership (61,824 ) - (61,824 )
At 28 February 2025 78,986 158,341 237,327
DEPRECIATION
At 1 March 2024 94,357 65,742 160,099
Charge for year 3,209 18,760 21,969
Transfer to ownership (36,766 ) - (36,766 )
At 28 February 2025 60,800 84,502 145,302
NET BOOK VALUE
At 28 February 2025 18,186 73,839 92,025
At 29 February 2024 46,453 84,429 130,882

Company
Fixtures
Freehold Plant and and Motor
property machinery fittings vehicles Totals
£    £    £    £    £   
COST
At 1 March 2024 8,254,521 2,165,467 2,354,504 162,297 12,936,789
Additions 70,360 196,804 31,524 - 298,688
Disposals - - (21,310 ) - (21,310 )
At 28 February 2025 8,324,881 2,362,271 2,364,718 162,297 13,214,167
DEPRECIATION
At 1 March 2024 1,942,487 1,352,011 1,774,446 145,171 5,214,115
Charge for year 146,881 131,714 120,483 3,713 402,791
Eliminated on disposal - - (9,496 ) - (9,496 )
At 28 February 2025 2,089,368 1,483,725 1,885,433 148,884 5,607,410
NET BOOK VALUE
At 28 February 2025 6,235,513 878,546 479,285 13,413 7,606,757
At 29 February 2024 6,312,034 813,456 580,058 17,126 7,722,674

Tir Prince Raceway Limited (Registered number: 02287227)

Notes to the Consolidated Financial Statements - continued
for the year ended 28 February 2025

10. TANGIBLE FIXED ASSETS - continued

Company

Fixed assets, included in the above, which are held under hire purchase contracts are as follows:
Motor
vehicles
£   
COST
At 1 March 2024
and 28 February 2025 27,676
DEPRECIATION
At 1 March 2024
and 28 February 2025 15,023
NET BOOK VALUE
At 28 February 2025 12,653
At 29 February 2024 12,653

11. FIXED ASSET INVESTMENTS

Company
Shares in
group
undertakings
£   
COST
At 1 March 2024
and 28 February 2025 402
NET BOOK VALUE
At 28 February 2025 402
At 29 February 2024 402


SUBSIDIARIES

Llandudno Pier Limited (09509212)
Class of Shares Held: 100% Ordinary
Registered office: Irish Square, Upper Denbigh Road, St Asaph, Denbighshire, United Kingdom, LL17 0RN

Llandudno Pier Trading Limited (09526601)
Class of Shares Held: 100% Ordinary
Registered office: Irish Square, Upper Denbigh Road, St Asaph, Denbighshire, United Kingdom, LL17 0RN

Tir Prince Properties Limited (10458481)
Class of Shares Held: 100% Ordinary
Registered office: Irish Square, Upper Denbigh Road, St Asaph, Denbighshire, United Kingdom, LL17 0RN

Kinmel Arms Ltd (11711959)
Class of Shares Held: 100% Ordinary
Registered office:Towyn Road, Towyn, Abergele, United Kingdom, LL22 9NW

Rhos Point Ltd (12819689)
Class of Shares Held: 100% Ordinary
Registered office:Towyn Road, Towyn, Abergele, United Kingdom, LL22 9NW

Rhos Point Trading Ltd (12819665)
Class of Shares Held: 100% Ordinary
Registered office:Towyn Road, Towyn, Abergele, United Kingdom, LL22 9NW

Tir Prince Raceway Limited (Registered number: 02287227)

Notes to the Consolidated Financial Statements - continued
for the year ended 28 February 2025

12. INVESTMENT PROPERTY

Group
Total
£   
FAIR VALUE
At 1 March 2024 725,000
Revaluations 205,000
At 28 February 2025 930,000
NET BOOK VALUE
At 28 February 2025 930,000
At 29 February 2024 725,000

Fair value at 28 February 2025 is represented by:
£   
Valuation in 2021 749,900
Valuation in 2022 187,100
Valuation in 2023 (212,000 )
Valuation in 2025 205,000
930,000

If Investment property had not been revalued it would have been included at the following historical cost:

2025 2024
£    £   
Cost 930,000 749,900

Investment property was valued on an open market basis on 18 November 2025 by the directors .

Company
Total
£   
FAIR VALUE
At 1 March 2024 565,000
Revaluations 185,000
At 28 February 2025 750,000
NET BOOK VALUE
At 28 February 2025 750,000
At 29 February 2024 565,000

Fair value at 28 February 2025 is represented by:
£   
Valuation in 2022 88,742
Valuation in 2025 185,000
Cost 476,258
750,000

Tir Prince Raceway Limited (Registered number: 02287227)

Notes to the Consolidated Financial Statements - continued
for the year ended 28 February 2025

12. INVESTMENT PROPERTY - continued

Company

If Investment Properties had not been revalued it would have been included at the following historical cost:

2025 2024
£    £   
Cost 476,258 476,258

Investment property was valued on an open market basis on 18 November 2025 by the directors .

13. STOCKS

Group Company
2025 2024 2025 2024
£    £    £    £   
Stocks 69,108 117,792 23,809 79,758

14. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
2025 2024 2025 2024
£    £    £    £   
Trade debtors 34,102 13,008 34,102 13,008
Amounts owed by group undertakings - - 1,500,832 1,307,434
Other debtors 7,853 63,463 7,853 63,463
VAT 52,986 38,317 2,786 47,378
Prepayments and accrued income 298,393 248,641 61,469 31,286
Prepayments - 344 - -
393,334 363,773 1,607,042 1,462,569

15. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
2025 2024 2025 2024
£    £    £    £   
Bank loans and overdrafts (see note 17) 605,953 938,856 414,117 373,571
Hire purchase contracts (see note 18) 156,016 76,383 103,475 76,383
Trade creditors 732,585 531,281 41,508 169,161
Amounts owed to group undertakings - - 2,545,651 2,251,095
Tax 103,715 199,925 11,492 32,762
Social security and other taxes 26,529 50,960 7,302 14,855
Other creditors 252,067 213,035 240,672 149,610
Company credit card 4,645 799 - -
Directors' current accounts 1,114,444 1,168,839 954,197 1,058,495
Accrued expenses 196,769 258,563 67,029 89,871
3,192,723 3,438,641 4,385,443 4,215,803

16. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR

Group Company
2025 2024 2025 2024
£    £    £    £   
Bank loans (see note 17) 3,898,916 4,144,741 500,934 645,683
Hire purchase contracts (see note 18) 383,030 170,502 176,063 170,502
Deferred government grants 185,869 162,898 94,843 59,570
4,467,815 4,478,141 771,840 875,755

Tir Prince Raceway Limited (Registered number: 02287227)

Notes to the Consolidated Financial Statements - continued
for the year ended 28 February 2025

17. LOANS

An analysis of the maturity of loans is given below:

Group Company
2025 2024 2025 2024
£    £    £    £   
Amounts falling due within one year or on demand:
Bank overdrafts - - 219,451 178,379
Bank loans 605,953 938,856 194,666 195,192
605,953 938,856 414,117 373,571
Amounts falling due between one and two years:
Bank loans - 1-2 years 162,384 195,192 162,384 195,192
Amounts falling due between two and five years:
Bank loans - 2-5 years 3,736,532 3,943,014 338,550 443,956
Amounts falling due in more than five years:
Repayable by instalments
Bank loans more 5 yr by instal - 6,535 - 6,535

18. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Group
Hire purchase
contracts
2025 2024
£    £   
Net obligations repayable:
Within one year 156,016 76,383
Between one and five years 383,030 170,502
539,046 246,885

Company
Hire purchase
contracts
2025 2024
£    £   
Net obligations repayable:
Within one year 103,475 76,383
Between one and five years 176,063 170,502
279,538 246,885

19. SECURED DEBTS

The following secured debts are included within creditors:

Group
2025 2024
£    £   
Bank loans 4,504,869 5,083,597
Hire purchase contracts 539,046 246,885
5,043,915 5,330,482

Tir Prince Raceway Limited (Registered number: 02287227)

Notes to the Consolidated Financial Statements - continued
for the year ended 28 February 2025

20. PROVISIONS FOR LIABILITIES

Group Company
2025 2024 2025 2024
£    £    £    £   
Deferred tax 807,892 745,012 299,624 299,353

Group
Deferred
tax
£   
Balance at 1 March 2024 745,012
Provided during year 62,880
Balance at 28 February 2025 807,892

Company
Deferred
tax
£   
Balance at 1 March 2024 299,353
Provided during year 271
Balance at 28 February 2025 299,624

21. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2025 2024
value: £    £   
100 Ordinary £1 100 100
2 B Ordinary £1 2 2
102 102

22. RESERVES

Group
Retained Revaluation
earnings reserve Totals
£    £    £   

At 1 March 2024 5,162,306 4,152,756 9,315,062
Profit for the year 396,251 396,251
Dividends (2,000 ) (2,000 )
Revaluation (205,000 ) 205,000 -
At 28 February 2025 5,351,557 4,357,756 9,709,313

Company
Retained Revaluation Revaluation
earnings reserve reserve Totals
£    £    £    £   

At 1 March 2024 438,122 88,742 4,017,025 4,543,889
Profit for the year 84,296 84,296
Dividends (2,000 ) (2,000 )
Revaluation (185,000 ) 185,000 - -
At 28 February 2025 335,418 273,742 4,017,025 4,626,185

Tir Prince Raceway Limited (Registered number: 02287227)

Notes to the Consolidated Financial Statements - continued
for the year ended 28 February 2025

22. RESERVES - continued

The retained value reserve includes any fair value adjustments recognised for current and prior years, which are unavailable for distribution.

23. RELATED PARTY DISCLOSURES

During the year directors received total remuneration totalling £97,200 (2024: £97,200). See note 3 for more details.

During the year expenses totalling £13,032 (2024: £4,868) were paid on behalf of the directors.

During the year repayments totalling £NIL (2024: £300,000) were repaid to directors.

During the year capital totalling £1,920 (2024: £NIL) was introduced into the group on behalf of the directors.

During the year interest of £33,710 (2024: £56,630) was credited to the directors loan account.

During the year dividends totalling £2,000 (2024: £80,000) were paid to the directors.

At the year end directors loan accounts were in credit of £1,114,445 (2024: £1,168,839).

During the year rent of £3,167 was received from an employee of Tir Prince Raceway Ltd and £11,000 of rent was received by a close family member.

24. ULTIMATE CONTROLLING PARTY

The ultimate controlling party is Mr A J Williams.