West Retford Hotel Limited 05372392 false 2024-03-01 2025-02-28 2025-02-28 The principal activity of the company is a hotel with a bar and restaurant open to non residents. Digita Accounts Production Advanced 6.30.9574.0 true true true true 05372392 2024-03-01 2025-02-28 05372392 2025-02-28 05372392 core:AcceleratedTaxDepreciationDeferredTax 2025-02-28 05372392 core:RetainedEarningsAccumulatedLosses 2025-02-28 05372392 core:RevaluationReserve 2025-02-28 05372392 core:ShareCapital 2025-02-28 05372392 core:CurrentFinancialInstruments 2025-02-28 05372392 core:CurrentFinancialInstruments core:WithinOneYear 2025-02-28 05372392 core:LandBuildings core:OwnedOrFreeholdAssets 2025-02-28 05372392 core:PlantMachinery 2025-02-28 05372392 core:DeferredTaxation 2025-02-28 05372392 bus:FRS102 2024-03-01 2025-02-28 05372392 bus:Audited 2024-03-01 2025-02-28 05372392 bus:FullAccounts 2024-03-01 2025-02-28 05372392 bus:RegisteredOffice 2024-03-01 2025-02-28 05372392 bus:CompanySecretary1 2024-03-01 2025-02-28 05372392 bus:Director1 2024-03-01 2025-02-28 05372392 bus:Consolidated 2024-03-01 2025-02-28 05372392 bus:PrivateLimitedCompanyLtd 2024-03-01 2025-02-28 05372392 core:RetainedEarningsAccumulatedLosses 2024-03-01 2025-02-28 05372392 core:RevaluationReserve 2024-03-01 2025-02-28 05372392 core:RevaluationReserve core:LandBuildings 2024-03-01 2025-02-28 05372392 core:ShareCapital 2024-03-01 2025-02-28 05372392 core:LandBuildings 2024-03-01 2025-02-28 05372392 core:LandBuildings core:OwnedOrFreeholdAssets 2024-03-01 2025-02-28 05372392 core:MotorVehicles 2024-03-01 2025-02-28 05372392 core:PlantMachinery 2024-03-01 2025-02-28 05372392 core:DeferredTaxation 2024-03-01 2025-02-28 05372392 core:UKTax 2024-03-01 2025-02-28 05372392 countries:AllCountries 2024-03-01 2025-02-28 05372392 2024-02-29 05372392 core:RetainedEarningsAccumulatedLosses 2024-02-29 05372392 core:RevaluationReserve 2024-02-29 05372392 core:ShareCapital 2024-02-29 05372392 core:LandBuildings core:OwnedOrFreeholdAssets 2024-02-29 05372392 core:PlantMachinery 2024-02-29 05372392 core:DeferredTaxation 2024-02-29 05372392 2023-03-01 2024-02-29 05372392 2024-02-29 05372392 core:AcceleratedTaxDepreciationDeferredTax 2024-02-29 05372392 core:RevaluationPropertyDeferredTax 2024-02-29 05372392 core:RetainedEarningsAccumulatedLosses 2024-02-29 05372392 core:RevaluationReserve 2024-02-29 05372392 core:ShareCapital 2024-02-29 05372392 core:CurrentFinancialInstruments 2024-02-29 05372392 core:CurrentFinancialInstruments core:WithinOneYear 2024-02-29 05372392 core:LandBuildings core:OwnedOrFreeholdAssets 2024-02-29 05372392 core:PlantMachinery 2024-02-29 05372392 core:UKTax 2023-03-01 2024-02-29 05372392 2023-02-28 05372392 core:RetainedEarningsAccumulatedLosses 2023-02-28 05372392 core:RevaluationReserve 2023-02-28 05372392 core:ShareCapital 2023-02-28 iso4217:GBP xbrli:pure

Registration number: 05372392

West Retford Hotel Limited

Annual Report and Financial Statements

for the Year Ended 28 February 2025

 

West Retford Hotel Limited

Contents

Company Information

1

Strategic Report

2

Director's Report

3

Statement of Director's Responsibilities

4

Independent Auditor's Report

5 to 8

Statement of Comprehensive Income

9

Balance Sheet

10

Statement of Changes in Equity

11

Statement of Cash Flows

12 to 13

Notes to the Financial Statements

14 to 21

 

West Retford Hotel Limited

Company Information

Director

A J Lavin

Company secretary

P S Lavin

Registered office

West Retford Hotel
24 North Road
Retford
Nottinghamshire
DN22 7XG

Auditors

Hawsons Chartered Accountants
5 Sidings Court
White Rose Way
Doncaster
South Yorkshire
DN4 5NU

 

West Retford Hotel Limited

Strategic Report for the Year Ended 28 February 2025

The director presents his strategic report for the year ended 28 February 2025.

Principal activity

The principal activity of the company is a hotel with a bar and restaurant open to non residents.

Fair review of the business

The director aims to present a balanced and comprehensive review of the development and perfomance of our business during the year and its position at the year end. The director's review is consistent with the size and non-complex nature of our business and is written in the context of the risks and uncertainties we face.

The results for the year are set out on page 9.

The director considers the profit achieved on ordinary activities before taxation to be satisfactory taking into consideration the competition in the local market and current economic climate.

Adequate finance has been obtained to take advantage of business opportunities, and the director considers the state of affairs to be good.

The company's key financial and other performance indicators during the year were as follows:

Financial KPIs

Unit

2025

2024

Turnover

£'000

2,403

2,240

Profit/(Loss) before tax

£'000

191

123

Net assets

£'000

4,166

5,452

Number of employees

64

69

Gross profit percentage

%

27

28

Principal risks and uncertainties
In order to manage the company successfully, the strategic and operational risks facing the company are regularly reviewed and the company's risk management procedures are updated to reflect this process.

Future developments
The company's future aim is to continue growth in terms of turnover and profitability.

Approved by the director on 28 November 2025 and signed on its behalf by:

.........................................
A J Lavin
Director

 

West Retford Hotel Limited

Director's Report for the Year Ended 28 February 2025

The director presents his report and the financial statements for the year ended 28 February 2025.

Director of the company

The director who held office during the year was as follows:

A J Lavin

Results and dividend

An interim dividend of £125,000 was paid in the year.

The directors do not recommend the payment of a final dividend.

Information included in the Strategic Report

Information in respect of principal activities, future developments, review of business performance, principal risks and uncertainties, and KPI's can be found in the strategic report and form part of this report by cross reference.

Going concern

After due consideration of all relevant factors, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Accordingly, they continue to adopt the going concern basis in preparing the annual report and accounts.

Disclosure of information to the auditors

The director of the company who held office at the date of the approval of this Annual Report as set out above, confirms that:

• so far as he are aware, there is no relevant audit information (information needed by the company's auditors in connection with preparing their report) of which the company's auditors are unaware, and

• he has taken all the steps that they ought to have taken as director in order to make himself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

Reappointment of auditors

The auditors Hawsons Chartered Accountants are deemed to be reappointed under section 487(2) of the Companies Act 2006.

Approved by the director on 28 November 2025 and signed on its behalf by:

.........................................
A J Lavin
Director

 

West Retford Hotel Limited

Statement of Director's Responsibilities

The director acknowledges his responsibilities for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.

Company law requires the director to prepare financial statements for each financial year. Under that law the director has elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the director must not approve the financial statements unless he is satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the director is required to:

select suitable accounting policies and apply them consistently;

make judgements and accounting estimates that are reasonable and prudent;

state whether applicable United Kingdom Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and

prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The director is responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable him to ensure that the financial statements comply with the Companies Act 2006. He is also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

 

West Retford Hotel Limited

Independent Auditor's Report to the Members of West Retford Hotel Limited

Opinion

We have audited the financial statements of West Retford Hotel Limited (the 'company') for the year ended 28 February 2025, which comprise the Statement of Comprehensive Income, the Balance Sheet, the Statement of Changes in Equity, the Statement of Cash Flows, and 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 company's affairs as at 28 February 2025 and of its 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 Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the 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 director's use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

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 director is 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.

 

West Retford Hotel Limited

Independent Auditor's Report to the Members of West Retford Hotel Limited (continued)

Opinion on other matter prescribed by the Companies Act 2006

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

the information given in the Strategic Report and Director's Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

the Strategic Report and Director's Report have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception

In the light of our knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report or the Director's Report.

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

the financial statements are not in agreement with the accounting records and returns; or

certain disclosures of directors’ remuneration specified by law are not made; or

we have not received all the information and explanations we require for our audit.

Responsibilities of the director

As explained more fully in the Statement of Director's Responsibilities set out on page 4, the director is 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 director determines 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 director is responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the director either intends to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor responsibilities for the audit of the financial statements

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

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect
of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

 

West Retford Hotel Limited

Independent Auditor's Report to the Members of West Retford Hotel Limited (continued)

The company is subject to laws and regulations that directly and indirectly affect the financial statements. Based on our understanding of the company and the environment it operates within, we determined that the laws and regulations which were most significant included FRS 102, Companies Act 2006 and Health and Safety regulations. We considered the extent to which non-compliance with these laws and regulations might have a material effect on the financial statements, including how fraud might occur. We evaluated management’s incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls), and determined that the principal risks were related to the posting of inappropriate journal entries to improve the company’s result for the period, and management bias in key accounting estimates.

Audit procedures performed by the engagement team included:

Discussions with management and those responsible for legal compliance procedures within the company to obtain an understanding of the legal and regulatory framework applicable to the company and how the company complies with that framework, including consideration of known or suspected instances of non-compliance with laws and regulations and fraud;

Identifying and assessing the design effectiveness of controls that management has in place to prevent and detect fraud and non-compliance with laws and regulations;

Challenging assumptions and judgements made by management in their significant accounting estimates;

Identifying and testing journal entries, in particular any journal entries posted with unusual account combinations or posted by senior management.

There are inherent limitations in the audit procedures described above and the more removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we are to 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 collusion.

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

 

West Retford Hotel Limited

Independent Auditor's Report to the Members of West Retford Hotel Limited (continued)

Use of our report

This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 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 an auditor’s report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

......................................
Daniel Wood (Senior Statutory Auditor)
For and on behalf of Hawsons Chartered Accountants, Statutory Auditor

5 Sidings Court
White Rose Way
Doncaster
South Yorkshire
DN4 5NU

28 November 2025

 

West Retford Hotel Limited

Statement of Comprehensive Income for the Year Ended 28 February 2025

Note

2025
 £

2024
 £

Turnover

2,402,808

2,239,624

Cost of sales

 

(1,758,983)

(1,612,792)

Gross profit

 

643,825

626,832

Administrative expenses

 

(452,551)

(504,134)

Operating profit

 

191,274

122,698

Profit before tax

 

191,274

122,698

Taxation

6

(47,188)

(30,709)

Profit for the financial year

 

144,086

91,989

Other comprehensive income

 

Deficit on revaluation of tangible fixed assets

 

(1,536,092)

-

Total comprehensive income for the year

 

(1,392,006)

91,989

The above results were derived from continuing operations.

 

West Retford Hotel Limited

(Registration number: 05372392)

Balance Sheet as at 28 February 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

7

3,900,000

5,395,126

Current assets

 

Stocks

8

28,026

23,527

Debtors

9

290,798

178,905

Cash at bank and in hand

 

711,850

817,087

 

1,030,674

1,019,519

Creditors: Amounts falling due within one year

11

(505,771)

(484,847)

Net current assets

 

524,903

534,672

Total assets less current liabilities

 

4,424,903

5,929,798

Provisions for liabilities

12

(301,313)

(477,934)

Net assets

 

4,123,590

5,451,864

Capital and reserves

 

Called up share capital

100

100

Revaluation reserve

15

449,461

1,796,821

Retained earnings

15

3,674,029

3,654,943

Shareholders' funds

 

4,123,590

5,451,864

These financial statements were approved and authorised for issue by the director on 28 November 2025
 

.........................................

A J Lavin
Director

 

West Retford Hotel Limited

Statement of Changes in Equity for the Year Ended 28 February 2025

Share capital
£

Revaluation reserve
£

Retained earnings
£

Total
£

At 1 March 2024

100

1,796,821

3,654,943

5,451,864

Profit for the year

-

-

144,086

144,086

Deficit on revaluation of fixed assets

-

(1,536,092)

-

(1,536,092)

Total comprehensive income

-

(1,536,092)

144,086

(1,392,006)

Dividends

-

-

(125,000)

(125,000)

Transfers

-

188,732

-

188,732

At 28 February 2025

100

449,461

3,674,029

4,123,590

Share capital
£

Revaluation reserve
£

Profit and loss account
£

Total
£

At 1 March 2023

100

1,796,821

3,662,954

5,459,875

Profit for the year

-

-

91,989

91,989

Total comprehensive income

-

-

91,989

91,989

Dividends

-

-

(100,000)

(100,000)

At 29 February 2024

100

1,796,821

3,654,943

5,451,864

 

West Retford Hotel Limited

Statement of Cash Flows for the Year Ended 28 February 2025

Note

2025
£

2024
£

Cash flows from operating activities

Profit for the year

 

144,086

91,989

Adjustments to cash flows from non-cash items

 

Depreciation and amortisation

2

38,070

34,660

Loss on disposal of tangible assets

-

3,156

Income tax expense

6

47,188

30,709

 

229,344

160,514

Working capital adjustments

 

Increase in stocks

8

(4,499)

(14,027)

Increase in trade debtors

9

(111,893)

(15,657)

Increase in trade creditors

11

14,585

74,902

Cash generated from operations

 

127,537

205,732

Income taxes paid

6

(28,738)

(58,081)

Net cash flow from operating activities

 

98,799

147,651

Cash flows from investing activities

 

Acquisitions of tangible assets

(79,036)

(31,039)

Cash flows from financing activities

 

Dividends paid

(125,000)

(100,000)

Net (decrease)/increase in cash and cash equivalents

 

(105,237)

16,612

Cash and cash equivalents at 1 March

 

817,087

800,475

Cash and cash equivalents at 28 February

 

711,850

817,087

 

West Retford Hotel Limited

Statement of Cash Flows for the Year Ended 28 February 2025 (continued)


Analysis of net cash

At 1 March 2024

Cashflows

Other non-cash changes

At 28 February 2025

£

£

£

£

Cash and cash equivalents

Cash at bank and in hand

817,087

(105,237)

-

711,850

Total

817,087

(105,237)

-

711,850

At 1 March 2023

Cashflows

Other non-cash changes

At 29 February 2024

£

£

£

£

Cash and cash equivalents

Cash at bank and in hand

800,475

16,612

-

817,087

Total

800,475

16,612

-

817,087

 

West Retford Hotel Limited

Notes to the Financial Statements for the Year Ended 28 February 2025

1

Accounting policies

Statutory information

West Retford Hotel Limited is a private company, limited by shares, domiciled in England and Wales, company number 05372392. The registered office is at West Retford Hotel, 24 North Road, Retford, DN22 7XG.

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 were prepared in accordance with Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.

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. The presentation currency is United Kingdom pounds sterling, which is the functional currency of the company. The financial statements are those of an individual entity.

Going concern

After due consideration of all relevant factors the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Accordingly, they continue to adopt the going concern basis in preparing the annual report and accounts.

Judgements and estimates

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported for assets and liabilties as at the balance sheet date and the amounts reported for revenues and expenses during the year. However, the nature of the estimation means that the actual outcomes could differ from those estimates. The following judgements in the financial statements;

• Determine whether there are indicators of impariment of the company's tangible assets. Factors taken into consideration in reaching such a decision include the economic viability and expected future financial perfomance of the asset.

• Estimated useful lives of tangible fixed assets which formulated our depreciation charge which is different to the taxable life.

Revenue recognition

Turnover is measured at fair value of the consideration receivable for the provision of goods and services, net of discounts and VAT. Revenue from the provision of goods and services is recognised when the significant risks and rewards of ownership have transferred to the buyer, the revenue can be reliably measured, it is probable that the associated economic benefits will flow to the entity and the costs incurred or to be incurred in respect of the transactions can be reliably measured.

 

West Retford Hotel Limited

Notes to the Financial Statements for the Year Ended 28 February 2025 (continued)

1

Accounting policies (continued)

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in statement of comprehensive income, 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.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements. Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the statement of financial position 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. The valuation of land and buildings carried out in 2012 is treated as deemed cost under the transitional provisions of FRS102.

Freehold land and buildings are revalued on an annual basis by the director with reference to current market values.

Depreciation

The Company's freehold land and buildings consists of the hotel used in the Company's principal activity. No depreciation charge is made against the hotel land and buildings on the grounds that their estimated residual value is such that any depreciation charge would be immaterial.

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

10-20% reducing balance, 10% Straight line

Motor vehicles

25% reducing balance

Stocks

Stocks are stated at the lower of cost and net realisable value and the valuations are undertaken by an independent professional valuer.

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.

 

West Retford Hotel Limited

Notes to the Financial Statements for the Year Ended 28 February 2025 (continued)

1

Accounting policies (continued)

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.

Financial instruments


Classification
Financial instruments are classified and accounted for, according to the substance of the contractual arrangement, as financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. Where shares are issued, any component that creates a financial liability of the company is presented as a liability in the balance sheet. The corresponding dividends relating to the liability component are charged as interest expense in the statement of comprehensive income.

 Recognition and measurement
The financial instruments are recognised at fair value.

 Impairment
Financial instruments are assessed for indicators of impairment at the end of each reporting period. Financial assets are considered to be impaired when there is objective evidence that, as a result of one or more events that occured after the initial recognition of the financial asset, the estimated future cashflows of the investment have been affected.

2

Operating profit

Arrived at after charging/(crediting)

2025
£

2024
£

Depreciation expense

38,070

34,660

Loss on disposal of property, plant and equipment

-

3,156

 

West Retford Hotel Limited

Notes to the Financial Statements for the Year Ended 28 February 2025 (continued)

3

Staff costs

The aggregate payroll costs (including director's remuneration) were as follows:

2025
£

2024
£

Wages and salaries

1,019,155

917,014

Social security costs

70,653

62,323

Pension costs, defined contribution scheme

19,140

16,729

1,108,948

996,066

The average number of persons employed by the company (including the director) during the year, analysed by category was as follows:

2025
No.

2024
No.

Production

60

65

Administration and support

4

4

64

69

4

Director's remuneration

The director's remuneration for the year was as follows:

2025
£

2024
£

Remuneration

55,000

50,000

5

Auditors' remuneration

2025
£

2024
£

Audit of the financial statements

8,200

7,800


 

 

West Retford Hotel Limited

Notes to the Financial Statements for the Year Ended 28 February 2025 (continued)

6

Taxation

Tax charged/(credited) in the income statement

2025
£

2024
£

Current taxation

UK corporation tax

35,077

28,738

Deferred taxation

Arising from origination and reversal of timing differences

12,111

1,971

Tax expense in the income statement

47,188

30,709

The tax on profit before tax for the year is lower than the standard rate of corporation tax in the UK (2024 - higher than the standard rate of corporation tax in the UK) of 25% (2024 - 24.5%).

The differences are reconciled below:

2025
£

2024
£

Profit before tax

191,274

122,698

Corporation tax at standard rate

47,819

30,061

Effect of expense not deductible in determining taxable profit (tax loss)

-

773

Tax decrease from effect of capital allowances and depreciation

(631)

(125)

Total tax charge

47,188

30,709

Deferred tax

Deferred tax assets and liabilities

2025

Liability
£

Accelerated capital allowances

259,310

259,310

2024

Liability
£

Accelerated capital allowances

247,199

Revaluation of tangible assets

230,735

477,934

 

West Retford Hotel Limited

Notes to the Financial Statements for the Year Ended 28 February 2025 (continued)

7

Tangible assets

Land and buildings
£

Plant and machinery
£

Total
£

Cost or valuation

At 1 March 2024

5,247,360

1,918,888

7,166,248

Revaluations

(1,536,092)

-

(1,536,092)

Additions

-

79,036

79,036

At 28 February 2025

3,711,268

1,997,924

5,709,192

Depreciation

At 1 March 2024

-

1,771,122

1,771,122

Charge for the year

-

38,070

38,070

At 28 February 2025

-

1,809,192

1,809,192

Carrying amount

At 28 February 2025

3,711,268

188,732

3,900,000

At 29 February 2024

5,247,360

147,766

5,395,126

Freehold land and buildings are revalued on an annual basis by the director with reference to current market values. In respect of tangible assets held at valuation, the aggregate cost, depreciation and comparable carrying amount that would have been recognised if the assets had been carried under the historical cost model are cost £3,450,539, depreciation £nil, carrying value £3,450,539.

8

Stocks

2025
£

2024
£

Other inventories

28,026

23,527

9

Debtors

Current

2025
£

2024
£

Trade debtors

254,467

160,359

Other debtors

25,700

6,791

Prepayments

10,631

11,755

 

290,798

178,905

 

West Retford Hotel Limited

Notes to the Financial Statements for the Year Ended 28 February 2025 (continued)

10

Cash and cash equivalents

2025
£

2024
£

Cash on hand

113

211

Cash at bank

711,737

816,876

711,850

817,087

11

Creditors

Note

2025
£

2024
£

Due within one year

 

Trade creditors

 

87,789

70,435

Social security and other taxes

 

123,124

118,274

Other creditors

 

93,193

81,054

Accruals and deferred income

 

166,588

186,346

Corporation tax

6

35,077

28,738

 

505,771

484,847

12

Provisions for liabilities

Deferred tax
£

Total
£

At 1 March 2024

477,934

477,934

Movement in provisions

(176,621)

(176,621)

At 28 February 2025

301,313

301,313

13

Pension and other schemes

The company operates a defined contribution pension scheme. The pension cost charge for the year represents the contributions payable by the company to the scheme and amounted to £19,140 (2024 - £16,729). The amounts outstanding at the year end was £8,027 (2024 - £9,496).

 

West Retford Hotel Limited

Notes to the Financial Statements for the Year Ended 28 February 2025 (continued)

14

Share capital

Allotted, called up and fully paid shares

 

2025

2024

 

No.

£

No.

£

Ordinary shares of £1 each

100

100

100

100

         

15

Reserves

The changes to each component of equity resulting from items of other comprehensive income for the current year were as follows:

Revaluation reserve
£

Total
£

Surplus/deficit on property, plant and equipment revaluation

(1,536,092)

(1,536,092)

Revaluation reserve - This reserve records the value of asset revaluations and fair value movements on assets recognised in other comprehensive income.

Profit and loss account - This reserve records retained earnings and accumulated losses.

16

Related party transactions

The company was under the control of Mrs P Lavin and Mr A Lavin throughout the current and previous year.