ACCOUNTS - Final Accounts


Caseware UK (AP4) 2021.0.152 2021.0.152 2021-06-302021-06-30falseNo description of principal activity2020-07-011114falsetrueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 08580681 2020-07-01 2021-06-30 08580681 2019-07-01 2020-06-30 08580681 2021-06-30 08580681 2020-06-30 08580681 c:Director1 2020-07-01 2021-06-30 08580681 d:Buildings 2021-06-30 08580681 d:Buildings 2020-06-30 08580681 d:Buildings d:OwnedOrFreeholdAssets 2020-07-01 2021-06-30 08580681 d:Buildings d:LongLeaseholdAssets 2020-07-01 2021-06-30 08580681 d:Buildings d:LongLeaseholdAssets 2021-06-30 08580681 d:Buildings d:LongLeaseholdAssets 2020-06-30 08580681 d:MotorVehicles 2020-07-01 2021-06-30 08580681 d:FurnitureFittings 2020-07-01 2021-06-30 08580681 d:FurnitureFittings 2021-06-30 08580681 d:FurnitureFittings 2020-06-30 08580681 d:FurnitureFittings d:OwnedOrFreeholdAssets 2020-07-01 2021-06-30 08580681 d:ComputerEquipment 2020-07-01 2021-06-30 08580681 d:ComputerEquipment 2021-06-30 08580681 d:ComputerEquipment 2020-06-30 08580681 d:ComputerEquipment d:OwnedOrFreeholdAssets 2020-07-01 2021-06-30 08580681 d:OwnedOrFreeholdAssets 2020-07-01 2021-06-30 08580681 d:Goodwill 2021-06-30 08580681 d:Goodwill 2020-06-30 08580681 d:CurrentFinancialInstruments 2021-06-30 08580681 d:CurrentFinancialInstruments 2020-06-30 08580681 d:Non-currentFinancialInstruments 2021-06-30 08580681 d:Non-currentFinancialInstruments 2020-06-30 08580681 d:CurrentFinancialInstruments d:WithinOneYear 2021-06-30 08580681 d:CurrentFinancialInstruments d:WithinOneYear 2020-06-30 08580681 d:Non-currentFinancialInstruments d:AfterOneYear 2021-06-30 08580681 d:Non-currentFinancialInstruments d:AfterOneYear 2020-06-30 08580681 d:ShareCapital 2021-06-30 08580681 d:ShareCapital 2020-06-30 08580681 d:RetainedEarningsAccumulatedLosses 2020-07-01 2021-06-30 08580681 d:RetainedEarningsAccumulatedLosses 2021-06-30 08580681 d:RetainedEarningsAccumulatedLosses 2020-06-30 08580681 c:FRS102 2020-07-01 2021-06-30 08580681 c:AuditExempt-NoAccountantsReport 2020-07-01 2021-06-30 08580681 c:FullAccounts 2020-07-01 2021-06-30 08580681 c:PrivateLimitedCompanyLtd 2020-07-01 2021-06-30 08580681 d:AcceleratedTaxDepreciationDeferredTax 2021-06-30 08580681 d:AcceleratedTaxDepreciationDeferredTax 2020-06-30 08580681 d:TaxLossesCarry-forwardsDeferredTax 2021-06-30 08580681 d:TaxLossesCarry-forwardsDeferredTax 2020-06-30 08580681 5 2020-07-01 2021-06-30 08580681 d:Goodwill d:OwnedIntangibleAssets 2020-07-01 2021-06-30 iso4217:GBP xbrli:pure

Registered number: 08580681









VERVE HOTELS LTD







UNAUDITED

FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2021

 
VERVE HOTELS LTD
REGISTERED NUMBER: 08580681

STATEMENT OF FINANCIAL POSITION
AS AT 30 JUNE 2021

2021
2020
Note
£
£

Fixed assets
  

Intangible assets
 4 
20,000
30,000

Tangible fixed assets
 5 
1,307,133
1,372,802

  
1,327,133
1,402,802

Current assets
  

Stocks
  
-
2,000

Debtors: amounts falling due within one year
 6 
4,214
12,957

Cash at bank and in hand
 7 
-
24,403

  
4,214
39,360

Creditors: amounts falling due within one year
 8 
(364,033)
(298,119)

Net current liabilities
  
 
 
(359,819)
 
 
(258,759)

Total assets less current liabilities
  
967,314
1,144,043

Creditors: amounts falling due after more than one year
 9 
(1,030,467)
(1,000,000)

Provisions for liabilities
  

Deferred tax
 10 
(41,060)
(69,186)

  
 
 
(41,060)
 
 
(69,186)

Net (liabilities)/assets
  
(104,213)
74,857


Capital and reserves
  

Called up share capital 
  
100
100

Profit and loss account
 11 
(104,313)
74,757

  
(104,213)
74,857


Page 1

 
VERVE HOTELS LTD
REGISTERED NUMBER: 08580681
    
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 30 JUNE 2021

The director considers that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

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

The Company has opted not to file the statement of income and retained earnings in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 27 June 2022.




................................................
M Reuben
Director

The notes on pages 3 to 10 form part of these financial statements.

Page 2

 
VERVE HOTELS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2021

1.


General information

Verve Hotels Ltd is a private company limited by shares and registered in England and Wales. The address of its registered office is 124 Finchley Road, London, NW3 5JS. The main trading address of the company is Restover Lodge, Boongate, Peterborough, PE1 5QT.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Going concern

In assessing the appropriateness of the going concern basis the director has taken into account all
relevant information covering a period of at least twelve months from the date of the approval of the
financial statements. The company has the support of its director, and he believes that the company will have adequate funds available to meet its liabilities as they fall due and that it is therefore appropriate to prepare the financial statements on a going concern basis.

 
2.3

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

 
2.4

Intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses. Amortisation is calculated, using the straight line method, to allocate the depreciable amount of the assets over their useful lives, as follows:
           Goodwill                                    -                  10      years
Goodwill is the difference between amounts paid on the acquisition of a business and the fair value
of the identifiable assets and liabilities.

Page 3

 
VERVE HOTELS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2021

2.Accounting policies (continued)

 
2.5

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives.

Depreciation is provided on the following basis:

Freehold property improvements
-
15% reducing balance
Motor vehicles
-
25% straight line
Fixtures and fittings
-
15% reducing balance
Computer equipment
-
3 years straight line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the lat reporting date.
Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in the statement of income and retained earnings.
Certain expenses relating to the initial purchase of the hotel were held at cost and not depreciated, this is because these costs were not deemed depreciable items and therefore their physical state and value would not change as a direct result of the progression of time.

 
2.6

Revaluation of tangible fixed assets

Individual freehold properties are carried at current year value at fair value at the date of the revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. Revaluations are undertaken with sufficient regularity to ensure the carrying amount does not differ materially from that which would be determined using fair value at the statement of financial position date.

Revaluation gains and losses are recognised in the statement of comprehensive income unless losses exceed the previously recognised gains or reflect a clear consumption of economic benefits, in which case the excess losses are recognised in profit or loss.

 
2.7

Stocks

At each reporting date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.8

Debtors

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

Page 4

 
VERVE HOTELS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2021

2.Accounting policies (continued)

 
2.9

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.10

Financial instruments

The Company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in ordinary shares.

 
2.11

Creditors

Short term creditors are measured at the transaction price.

 
2.12

Grant income

Grants of a revenue nature are recognised in the statement of income and retained earnings in the same period as the related expenditure.

 
2.13

Finance costs

Finance costs are charged to the statement of comprehensive income over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount.

 
2.14

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the statement of financial position. The assets of the plan are held separately from the Company in independently administered funds.

Page 5

 
VERVE HOTELS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2021

2.Accounting policies (continued)

 
2.15

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

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 income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the reporting date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.


3.


Employees

The average monthly number of employees, including directors, during the year was 11 (2020 - 14).

Page 6

 
VERVE HOTELS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2021

4.


Intangible assets




Goodwill

£



Cost


At 1 July 2020
100,000



At 30 June 2021

100,000



Amortisation


At 1 July 2020
70,000


Charge for the year on owned assets
10,000



At 30 June 2021

80,000



Net book value



At 30 June 2021
20,000



At 30 June 2020
30,000



Page 7

 
VERVE HOTELS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2021

5.


Tangible fixed assets





Freehold properties
Freehold property improvements
Fixtures and fittings
Computer equipment
Total

£
£
£
£
£



Cost or valuation


At 1 July 2020
935,000
519,576
119,645
2,761
1,576,982



At 30 June 2021

935,000
519,576
119,645
2,761
1,576,982



Depreciation


At 1 July 2020
-
142,785
58,634
2,761
204,180


Charge for the year on owned assets
-
56,518
9,151
-
65,669



At 30 June 2021

-
199,303
67,785
2,761
269,849



Net book value



At 30 June 2021
935,000
320,273
51,860
-
1,307,133



At 30 June 2020
935,000
376,791
61,011
-
1,372,802


6.


Debtors

2021
2020
£
£


Other debtors
4,214
12,552

Prepayments and accrued income
-
405

4,214
12,957


Page 8

 
VERVE HOTELS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2021

7.


Cash and cash equivalents

2021
2020
£
£

Cash at bank and in hand
-
24,403

Less: bank overdrafts
(129,433)
(145,281)

(129,433)
(120,878)



8.


Creditors: Amounts falling due within one year

2021
2020
£
£

Bank overdrafts
129,433
145,281

Bank loans
17,214
50,000

Trade creditors
35,832
23,310

Other taxation and social security
25,326
5,751

Other creditors
154,228
71,277

Accruals and deferred income
2,000
2,500

364,033
298,119



9.


Creditors: Amounts falling due after more than one year

2021
2020
£
£

Bank loans
30,467
-

Other creditors
1,000,000
1,000,000

1,030,467
1,000,000



Page 9

 
VERVE HOTELS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2021

10.


Deferred taxation




2021


£






At beginning of year
(69,186)


Charged to profit or loss
28,126



At end of year
(41,060)

The deferred tax balance is made up as follows:

2021
2020
£
£


Revaluation of freehold properties
(69,186)
(69,186)

Tax losses carried forward
28,126
-

(41,060)
(69,186)

Comprising:

Liability
(41,060)
(69,186)

(41,060)
(69,186)



11.


Reserves

Profit and loss account

At the statement of financial position date, included in reserves carried forward are:
-  Unrealised gains of £419,781 (2020: £419,781) relating to the revaluation of investment properties.
-  Deferred tax provided in respect of these gains totalling £41,060 (2020: £69,186).
-  Retained trading losses carried forward of £481,414 (2020: £275,838). 
Accordingly there are no distributable reserves included in the carried forward reserves balance of 
£-104,213 (2020: £74,757) .


12.


Pension commitments

The Company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Company  in an independently administered fund. The pension cost charge represents contributions payable by the Company to the fund and amounted to £4,760 (2020: £1,844). Contributions totalling £Nil (2020: £593) were payable to the fund at the reporting date and are included in creditors.

 
Page 10