GORSE_HILL_HOTEL_LIMITED - Accounts


Company Registration No. 10458501 (England and Wales)
GORSE HILL HOTEL LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
PAGES FOR FILING WITH REGISTRAR
GORSE HILL HOTEL LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 9
GORSE HILL HOTEL LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2019
31 December 2019
- 1 -
2019
2018
Notes
£
£
£
£
Fixed assets
Intangible assets
3
94,849
173,890
Tangible assets
4
9,696,696
7,114,557
9,791,545
7,288,447
Current assets
Stocks
18,664
19,089
Debtors
5
1,808,137
1,264,881
Cash at bank and in hand
148,192
69,733
1,974,993
1,353,703
Creditors: amounts falling due within one year
6
(11,845,898)
(8,756,326)
Net current liabilities
(9,870,905)
(7,402,623)
Total assets less current liabilities
(79,360)
(114,176)
Capital and reserves
Called up share capital
7
100
100
Profit and loss reserves
(79,460)
(114,276)
Total equity
(79,360)
(114,176)

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

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

The financial statements were approved by the board of directors and authorised for issue on 21 December 2020 and are signed on its behalf by:
B Cave
Director
Company Registration No. 10458501
GORSE HILL HOTEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
- 2 -
1
Accounting policies
Company information

Gorse Hill Hotel Limited is a private company limited by shares incorporated in England and Wales. The registered office is 73 Cornhill, London, EC3V 3QQ.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

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

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:

 

  • Section 4 ‘Statement of Financial Position’ – Reconciliation of the opening and closing number of shares;

  • Section 7 ‘Statement of Cash Flows’ – Presentation of a statement of cash flow and related notes and disclosures;

  • Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues’ – Carrying amounts, interest income/expense and net gains/losses for each category of financial instrument; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;

  • Section 33 ‘Related Party Disclosures’ – Compensation for key management personnel.

 

The financial statements of the company are consolidated in the financial statements of Active Hospitality Limited. These consolidated financial statements are available from its registered office, 73 Cornhill, London, EC3V 3QQ.

GORSE HILL HOTEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 3 -
1.2
Business combinations

The cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill.

 

The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date.

 

Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date.

 

Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.

1.3
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future after having considered the effects of Covid-19 on the financial position of the company and reviewed the company's financial forecasts and expected future cash flows. The directors also note that, in addition to the above, if additional financial support is required it will be provided by Active Hospitality Limited, its parent undertaking. The directors acknowledge that Active Hospitality Limited's going concern basis is reliant on the support from their shareholders and bank. The parent company directors believe that if further financial support is required then they assert that they can seek this additional funding either from existing shareholders or the bank as they have done in the past. As with placing reliance on any sources of funding, the parent company directors acknowledge that there can be no certainty that this support will continue although, at the date of approval of these financial statements, they have no reason to believe that it will not do so. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements notwithstanding the net liabilities of the company.

1.4
Turnover

Turnover represents the amounts derived from the provision of accommodation and services, along with sales of food and drinks, which fall within the company's ordinary activities, and is stated net of value added tax and trade discounts.

Revenue from the sale of food and drink is recognised at the fair value of the consideration received or receivable for these goods, and is recognised once the goods have been provided to the buyer. The amount of revenue is shown net of VAT.

Revenue from room sales and other guest services is recognised when rooms are occupied and as services are provided.

GORSE HILL HOTEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 4 -
1.5
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is four years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.6
Tangible fixed assets

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

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

Freehold land and buildings
2% straight line
Plant and equipment
15% reducing balance
Fixtures and fittings
25% reducing balance
Computers
25% reducing balance

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

 

No depreciation is charged on assets under construction until the asset is brought into use.

1.7
Impairment of fixed assets

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

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

GORSE HILL HOTEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 5 -

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.8
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.9
Cash and cash equivalents

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

1.10
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

GORSE HILL HOTEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 6 -
Basic financial liabilities

Basic financial liabilities, including creditors and loans from fellow group companies are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.11
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.12
Employee benefits

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

 

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

 

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

1.13
Retirement benefits

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

1.14

Audit fees

Audit fees are borne by the company's parent undertaking.

2
Employees

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

2019
2018
Number
Number
Total
49
45
GORSE HILL HOTEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 7 -
3
Intangible fixed assets
Goodwill
£
Cost
At 1 January 2019 and 31 December 2019
316,165
Amortisation and impairment
At 1 January 2019
142,275
Amortisation charged for the year
79,041
At 31 December 2019
221,316
Carrying amount
At 31 December 2019
94,849
At 31 December 2018
173,890

Goodwill relates to the surplus paid by the company for the trade and assets of the Gorse Hill Hotel over their book value at the date of acquisition.

4
Tangible fixed assets
Land and buildings
Plant and machinery
Assets under construction
Total
£
£
£
£
Cost
At 1 January 2019
5,251,876
523,774
1,717,343
7,492,993
Additions
1,188,512
450,390
1,340,959
2,979,861
Transfers
3,058,302
-
(3,058,302)
-
At 31 December 2019
9,498,690
974,164
-
10,472,854
Depreciation and impairment
At 1 January 2019
211,898
166,538
-
378,436
Depreciation charged in the year
210,174
187,548
-
397,722
At 31 December 2019
422,072
354,086
-
776,158
Carrying amount
At 31 December 2019
9,076,618
620,078
-
9,696,696
At 31 December 2018
5,039,978
357,236
1,717,343
7,114,557
GORSE HILL HOTEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 8 -
5
Debtors
2019
2018
Amounts falling due within one year:
£
£
Trade debtors
287,929
114,427
Amounts owed by group undertakings
950,811
950,811
Other debtors and prepayments
569,397
199,643
1,808,137
1,264,881
6
Creditors: amounts falling due within one year
2019
2018
£
£
Trade creditors
282,572
303,139
Amounts owed to group undertakings
10,919,061
7,959,103
Taxation and social security
57,326
21,744
Other creditors
586,939
472,340
11,845,898
8,756,326

The long-term loans held by the parent company Active Hospitality Limited, are secured by fixed charges over composite guarantees with both Active Hospitality Limited and Gorse Hill Operations Limited.

 

The first legal mortgage dated 19 January 2017 is secured over the freehold property of Gorse Hill Hotel, and also by a mortgage debenture.

7
Called up share capital
2019
2018
£
£
Ordinary share capital
Issued and fully paid
100 Ordinary shares of £1 each
100
100
8
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

The senior statutory auditor was Asgher Sultan FCCA.
The auditor was Gerald Edelman.
GORSE HILL HOTEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 9 -
9
Capital commitments

Amounts contracted for but not provided in the financial statements:

2019
2018
£
£
Acquisition of tangible fixed assets
-
1,882,657
10
Events after the reporting date

Since the start of January 2020, the outbreak of coronavirus, which is a rapidly evolving situation, has adversely impacted global commercial activities. The rapid development and fluidity of this situation precludes any prediction as its ultimate impact, which may have a continued adverse impact on economic and market conditions and trigger a period of global economic slowdown.

 

The directors do not believe there is any financial impact to the financial statements as at 31 December 2019 as a result of this subsequent event. The valuation of the financial assets and financial liabilities as at 31 December 2019 as disclosed in the financial statements reflects the economic conditions in existence at that date.

11
Parent company

The ultimate parent company is Active Hospitality Limited and its registered office address is 73 Cornhill, London EC3V 3QQ.

12
Related party transactions

The company is a guarantor for the bank loan taken out by its parent company, Active Hospitality Limited.

The company has taken exemption in paragraph 1AC.35 within Section 1A of FRS102 to not disclose transactions entered into between two or more members of a group, provided that any subsidiary which is party to the transactions is wholly-owned by such a member.

 

Included within debtors is an amount of £57,000 (2018: £57,000) receivable from Woodstock Oxford Property Limited, a company which B Cave is the sole shareholder and director, and Storm Olive Communications Limited, a company which R Aspland-Robinson, who is considered key management personnel, is the sole shareholder and director.

 

Also included within other debtors is a balance of £72,500 (2018: £nil) due from Sentinel Capital Partners Limited, a company in which R Aspland-Robinson is a director, who is considered key management personnel.

 

Included in creditors is an amount of £226,249 (2018: £nil) due to a director of the company.

 

2019-12-312019-01-01false21 December 2020CCH SoftwareCCH Accounts Production 2020.310No description of principal activityThis audit opinion is unqualifiedB CaveJ HarrisonJ Shashou104585012019-01-012019-12-31104585012019-12-3110458501core:NetGoodwill2019-12-3110458501core:NetGoodwill2018-12-31104585012018-01-012018-12-31104585012018-12-3110458501core:LandBuildingscore:OwnedOrFreeholdAssets2019-12-3110458501core:OtherPropertyPlantEquipment2019-12-3110458501core:LandBuildingscore:OwnedOrFreeholdAssets2018-12-3110458501core:OtherPropertyPlantEquipment2018-12-3110458501core:ConstructionInProgressAssetsUnderConstruction2018-12-3110458501core:CurrentFinancialInstrumentscore:WithinOneYear2019-12-3110458501core:CurrentFinancialInstrumentscore:WithinOneYear2018-12-3110458501core:CurrentFinancialInstruments2019-12-3110458501core:CurrentFinancialInstruments2018-12-3110458501core:ShareCapital2019-12-3110458501core:ShareCapital2018-12-3110458501core:RetainedEarningsAccumulatedLosses2019-12-3110458501core:RetainedEarningsAccumulatedLosses2018-12-3110458501bus:Director12019-01-012019-12-3110458501core:Goodwill2019-01-012019-12-3110458501core:LandBuildingscore:OwnedOrFreeholdAssets2019-01-012019-12-3110458501core:PlantMachinery2019-01-012019-12-3110458501core:FurnitureFittings2019-01-012019-12-3110458501core:ComputerEquipment2019-01-012019-12-3110458501core:NetGoodwill2018-12-3110458501core:NetGoodwill2019-01-012019-12-3110458501core:LandBuildingscore:OwnedOrFreeholdAssets2018-12-3110458501core:OtherPropertyPlantEquipment2018-12-3110458501core:ConstructionInProgressAssetsUnderConstruction2018-12-31104585012018-12-3110458501core:ConstructionInProgressAssetsUnderConstruction2019-01-012019-12-3110458501core:OtherPropertyPlantEquipment2019-01-012019-12-3110458501core:LandBuildings2018-12-3110458501core:LandBuildings2019-12-3110458501core:LandBuildings2019-01-012019-12-3110458501bus:OrdinaryShareClass12019-01-012019-12-3110458501bus:OrdinaryShareClass12019-12-3110458501bus:PrivateLimitedCompanyLtd2019-01-012019-12-3110458501bus:SmallCompaniesRegimeForAccounts2019-01-012019-12-3110458501bus:FRS1022019-01-012019-12-3110458501bus:Audited2019-01-012019-12-3110458501bus:Director22019-01-012019-12-3110458501bus:Director32019-01-012019-12-3110458501bus:FullAccounts2019-01-012019-12-31xbrli:purexbrli:sharesiso4217:GBP