THE_CLAY_OVEN_GROUP_LIMIT - Accounts


Company Registration No. 10663299 (England and Wales)
THE CLAY OVEN GROUP LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2020
THE CLAY OVEN GROUP LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 6
Group statement of income and retained earnings
7
Group balance sheet
8
Company balance sheet
9
Group statement of cash flows
10
Company statement of cash flows
11
Notes to the financial statements
12 - 32
THE CLAY OVEN GROUP LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 AUGUST 2020
- 1 -

The directors present the strategic report for the year ended 31 August 2020.

Fair review of the business

The trading results for the year ended 31st August 2020 and the group's financial position at the end of the same period are shown in the attached audited financial statements.

 

Whilst the first 6 months of the year continued in normal trading, the latter 6 months were materially affected with COVID 19 and government imposed guidance and lockdown. During this time, Denham Grove Hotel Limited remained opened but on restricted service to accommodate Key Workers and NHS employees, whilst The Clay Oven UK Limited closed during these times.

 

The results for the year show an operating loss before tax of £272,395 (2019: operating before tax of £364,391), a loss before tax of £581,133 (2020: profit before tax of £194,901) and EBITDA of £559,743 (2019: £884,578).

 

Turnover decreased by 28.1% to £3,476,437 compared to prior year, while gross margin slightly reduced to 0.53% of revenues.

 

Administrative expenses including depreciation and directors remuneration have increased by 3.1% to £2,563,296 compared to prior year.

 

The statement of financial position as at 31 August 2020 shows closing stock have decrease by 20.9% to £42,698.

Principal risks and uncertainties

The directors consider the key business risks facing the company's business to be the general economic and competitive business environment, liquidity and cashflow and the credit risks, While the company's management has developed specific plans to deal with each of those risk areas and the directors consider such plans to be adequate, not all risk factors are within management's control.

Development and performance

Performance has been strong post COVID 19 and relaxation of Government restrictions for both subsidiary companies. Continued investment will be maintained at Denham Grove Hotel in line with the long term investment plan.

Key performance indicators

The key performance indicators used by the directors to monitor the performance of the business include like-for-like turnover, gross margin, operating profit margin, wage cost, EBITDA and cashflow. Other non-financial measures are also regularly reviewed including health and safety audits and staff turnover. The Directors constantly review the product mix, systems and processes and training to our teams to ensure we continue to deliver the best possible product and services.

 

On behalf of the board

N Khanna
Director
8 September 2022
THE CLAY OVEN GROUP LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 AUGUST 2020
- 2 -

The directors present their annual report and financial statements for the year ended 31 August 2020.

Principal activities

The principal activity of the company and group continued to be that of event catering services and managing of hotel.

Results and dividends

The results for the year are set out on page 7.

No ordinary dividends were paid. The directors do not recommend payment of a further dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

 

N Khanna

V Khanna

V K Khanna

Auditor

Jeffreys Henry Audit Limited were appointed as auditor to the group and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.

Statement of directors' responsibilities

The directors are responsible for preparing the Annual Report 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). 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 group and company, 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;

  •     state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the ;

  •     prepare the on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.

 

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

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the group is aware of that information.

THE CLAY OVEN GROUP LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2020
- 3 -
On behalf of the board
N Khanna
V K Khanna
Director
Director
8 September 2022
THE CLAY OVEN GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF THE CLAY OVEN GROUP LIMITED
- 4 -

Qualified opinion

We have audited the financial statements of The Clay Oven Group Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 August 2020 which comprise the group statement of income and retained earnings, the group balance sheet, the company balance sheet, the group statement of cash flows, the company 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 FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion, except for the effects of the matter described in the basis for qualified opinion paragraph, the financial statements:

  •     give a true and fair view of the state of the group's and of the parent company's affairs as at 31 August 2020 and of the group's profit/loss for the year 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 qualified opinion

We were not appointed as auditor of one of the group subsidiaries, The Clay Oven UK Limited, until after 31 August 2020 and thus did not observe the counting of physical inventories of the subsidiary at the end of the year. We were unable to satisfy ourselves by alternative means concerning the inventory quantities held at 31 August 2020, which are included in the balance sheet at £35,000 by using other audit procedures.

 

Consequently, we were unable to determine whether any adjustment to this amount was necessary.

 

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 group and the parent 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.

Emphasis of matter

We draw attention to note 1.6 which describes the impairment review undertaken by the Directors to support the value of the investment property at the year end. The model on which the impairment review was based is sensitive to changes in occupancy and rental income. The Directors have acknowledged that a reduction in occupancy achieved would have a significant impact on the valuation.

 

Our opinion is not modified in this respect.

Conclusions relating to going concern

We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where:

  • the directors' use of the going concern basis of accounting in the preparation of the financial statements is not appropriate; or

  • the directors have not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the group's or the parent company’s ability to continue to adopt the going concern basis of accounting for a period of at least twelve months from the date when the financial statements are authorised for issue.

THE CLAY OVEN GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF THE CLAY OVEN GROUP LIMITED
- 5 -

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 directors are responsible for the other information. 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 there is a material misstatement in the financial statements or a material misstatement of the other information. 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 our audit:

  • the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the strategic report and the directors' report 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 strategic report and the directors' report.

 

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.

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, 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 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 directors are responsible for assessing 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 company or to cease operations, or have no realistic alternative but to do so.

Auditor's 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.

THE CLAY OVEN GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF THE CLAY OVEN GROUP LIMITED
- 6 -

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

Other matters which we are required to address

The corresponding figures of the financial statements on one of the group subsidiaries, The Clay Oven UK Limited for the year ended 31 August 2020 were unaudited.

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.

Sachin Ramaiya (Senior Statutory Auditor)
For and on behalf of Jeffreys Henry Audit Limited
8 September 2022
Chartered Accountants
Statutory Auditor
Finsgate
5-7 Cranwood Street
London
EC1V 9EE
THE CLAY OVEN GROUP LIMITED
GROUP STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 31 AUGUST 2020
- 7 -
2020
2019
as restated
Notes
£
£
Turnover
3
3,476,437
4,835,950
Cost of sales
(1,619,554)
(2,155,152)
Gross profit
1,856,883
2,680,798
Administrative expenses
(2,563,296)
(2,485,855)
Other operating income
434,018
169,448
Operating (loss)/profit
4
(272,395)
364,391
Interest receivable and similar income
8
56,729
52,324
Interest payable and similar expenses
9
(365,467)
(217,644)
Amounts written off investments
10
-
0
(4,170)
(Loss)/profit before taxation
(581,133)
194,901
Tax on (loss)/profit
11
(14,456)
(99,125)
(Loss)/profit for the financial year
(595,589)
95,776
Retained earnings brought forward as previously reported
8,575,404
4,663,378
Effect of change in interest and valuation of investment property
52,324
3,868,574
As restated
8,627,728
8,531,952
Retained earnings carried forward
8,032,139
8,627,728
(Loss)/profit for the financial year is all attributable to the owners of the parent company.
Total comprehensive income for the year is all attributable to the owners of the parent company.
THE CLAY OVEN GROUP LIMITED
GROUP BALANCE SHEET
AS AT
31 AUGUST 2020
31 August 2020
- 8 -
2020
2019
as restated
Notes
£
£
£
£
Fixed assets
Tangible assets
12
13,150,560
13,622,638
Investment properties
13
6,875,000
6,875,000
Investments
14
120,000
120,000
20,145,560
20,617,638
Current assets
Stocks
17
42,698
54,001
Debtors falling due after more than one year
18
571,526
533,067
Debtors falling due within one year
18
291,239
356,262
Cash at bank and in hand
1,100,173
863,490
2,005,636
1,806,820
Creditors: amounts falling due within one year
19
(2,308,979)
(2,683,049)
Net current liabilities
(303,343)
(876,229)
Total assets less current liabilities
19,842,217
19,741,409
Creditors: amounts falling due after more than one year
20
(9,820,468)
(9,178,527)
Provisions for liabilities
Deferred tax liability
23
1,789,510
1,735,054
(1,789,510)
(1,735,054)
Net assets
8,232,239
8,827,828
Capital and reserves
Called up share capital
25
200,100
200,100
Profit and loss reserves
8,032,139
8,627,728
Total equity
8,232,239
8,827,828
The financial statements were approved by the board of directors and authorised for issue on 8 September 2022 and are signed on its behalf by:
08 September 2022
N Khanna
V K Khanna
Director
Director
THE CLAY OVEN GROUP LIMITED
COMPANY BALANCE SHEET
AS AT 31 AUGUST 2020
31 August 2020
- 9 -
2020
2019
as restated
Notes
£
£
£
£
Fixed assets
Investments
14
200,100
200,100
Current assets
Cash at bank and in hand
100
100
Creditors: amounts falling due within one year
19
(100)
(100)
Net current assets
-
-
Net assets
200,100
200,100
Capital and reserves
Called up share capital
25
200,100
200,100

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £0 (2019 - £0 profit).

These financial statements have been prepared 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 8 September 2022 and are signed on its behalf by:
08 September 2022
N Khanna
V K Khanna
Director
Director
Company Registration No. 10663299
THE CLAY OVEN GROUP LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 AUGUST 2020
- 10 -
2020
2019
as restated
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
30
492,101
7,094,464
Interest paid
(365,467)
(217,644)
Income taxes refunded
40,000
310,649
Net cash inflow from operating activities
166,634
7,187,469
Investing activities
Purchase of tangible fixed assets
(360,060)
(12,435,264)
Proceeds on disposal of tangible fixed assets
-
2,085
Proceeds on disposal of subsidiaries
-
100
Receipts from associates
-
(120,000)
Proceeds on disposal of investments
-
(4,170)
Interest received
56,729
52,324
Net cash used in investing activities
(303,331)
(12,504,925)
Financing activities
Repayment of bank loans
288,255
4,383,759
Payment of finance leases obligations
84,233
(2,477)
Net cash generated from financing activities
372,488
4,381,282
Net increase/(decrease) in cash and cash equivalents
235,791
(936,174)
Cash and cash equivalents at beginning of year
863,490
1,799,665
Cash and cash equivalents at end of year
1,099,281
863,490
Relating to:
Cash at bank and in hand
1,100,173
863,490
Bank overdrafts included in creditors payable within one year
(892)
-
THE CLAY OVEN GROUP LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 AUGUST 2020
- 11 -
2020
2019
Notes
£
£
£
£
Cash flows from operating activities
Net increase in cash and cash equivalents
-
-
Cash and cash equivalents at beginning of year
100
100
Cash and cash equivalents at end of year
100
100
THE CLAY OVEN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2020
- 12 -
1
Accounting policies
Company information

The Clay Oven Group Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Garlands, Sandy Lane, Northwood, Middx, United Kingdom, HA6 3ER.

 

The group consists of The Clay Oven Group Limited and all of its subsidiaries.

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.

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, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Business combinations

In the parent company financial statements, 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. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.

 

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
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company The Clay Oven Group Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.

 

All financial statements are made up to 31 August 2020. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.

THE CLAY OVEN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2020
1
Accounting policies
(Continued)
- 13 -

Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.

Investments in joint ventures and associates are carried in the group balance sheet at cost plus post-acquisition changes in the group’s share of the net assets of the entity, less any impairment in value. The carrying values of investments in joint ventures and associates include acquired goodwill.

 

If the group’s share of losses in a joint venture or associate equals or exceeds its investment in the joint venture or associate, the group does not recognise further losses unless it has incurred obligations to do so or has made payments on behalf of the joint venture or associate.

 

Unrealised gains arising from transactions with joint ventures and associates are eliminated to the extent of the group’s interest in the entity.

1.4
Going concern

The financial statements have been prepared on a going concern basis. The group consists of Denham Grove Hotel Limited and The Clay Oven UK Limited under common control and directors of the parent company, The Clay Oven Group Limited.

 

An intra-group loan has been provided by The Clay Oven UK Limited which enabled Denham Grove Hotel Limited to acquire land, buildings and fittings. The Clay Oven UK Limited has confirmed that this facility will not be withdrawn if it was to prevent Denham Grove Hotel Limited from meeting its obligations as and when they fall due.

 

Also, due to the outbreak of Covid-19 in early 2020 and the Government restrictions that followed, The Clay Oven UK Limited has failed to meet one out of two of the financial covenants set by the bank during the year end.

 

Post year end, the Directors of The Clay Oven UK Limited have refinanced the loan with a new bank which all the financial covenants set by the new bank are not breached. See note 17 on disclosure for post balance sheet events.

 

The Directors of The Clay Oven UK Limited confirm that in their opinion, the previous bank had not indicated that they will not waive the covenants breaches.

1.5
Turnover

Turnover is recognised at the fair value of the services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

1.6
Tangible fixed assets

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

THE CLAY OVEN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2020
1
Accounting policies
(Continued)
- 14 -

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

Freehold land and buildings
2% per annum straight line basis or 10 years straight line
Leasehold land and buildings
Over period of the lease
Leasehold improvements
Over period of the lease or 7 years straight line
Plant and equipment
20% per annum reducing balance basis or 7 years straight line
Fixtures and fittings
20% per annum reducing balance basis or 7 years straight line
Motor vehicles
25% per annum reducing balance basis or 3 years straight line
Other fixed assets
7 years of straight line basis

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 recognised in the profit and loss account.

1.7
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

 

The fair value of the properties are usually considered to be their market value. The directors consider this valuation gives a true and fair view of the properties.

1.8
Fixed asset investments

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

 

Investments in associates are initially recognised at the transaction price (including transaction costs) and are subsequently adjusted to reflect the group’s share of the profit or loss, other comprehensive income and equity of the associate using the equity method. Any difference between the cost of acquisition and the share of the fair value of the net identifiable assets of the associate on acquisition is recognised as goodwill. Any unamortised balance of goodwill is included in the carrying value of the investment in associates.

 

Losses in excess of the carrying amount of an investment in an associate are recorded as a provision only when the company has incurred legal or constructive obligations or has made payments on behalf of the associate.

 

In the parent company financial statements, investments in associates are accounted for at cost less impairment.

THE CLAY OVEN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2020
1
Accounting policies
(Continued)
- 15 -

Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.9
Impairment of fixed assets

At each reporting period end date, the group reviews the carrying amounts of its tangible 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.

 

The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.

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.

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.

1.10
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.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

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.

1.11
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.

THE CLAY OVEN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2020
1
Accounting policies
(Continued)
- 16 -
1.12
Financial instruments

The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and 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.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

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 group after deducting all of its liabilities.

THE CLAY OVEN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2020
1
Accounting policies
(Continued)
- 17 -
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.

1.13
Equity instruments

Equity instruments issued by the group 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 group.

1.14
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

THE CLAY OVEN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2020
1
Accounting policies
(Continued)
- 18 -
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.15
Provisions

Provisions are recognised when the group has a legal or constructive present obligation as a result of a past event, it is probable that the group will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

1.16
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.

1.17
Retirement benefits

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

1.18
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.

THE CLAY OVEN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2020
1
Accounting policies
(Continued)
- 19 -

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

In preparing these financial statements, the directors have made the following judgments:

  • Determining whether leases entered into by the group either as a lessor or a lessee are operating lease or finance leases. These decisions depend on an assessment of whether the risks and rewards of ownership have been transferred from the lessor to the lessee on a lease by lease basis.

  • Determining whether there are indicators of impairment of the group's fixed asset investment and tangible assets. Factors taken into consideration in reaching such a decision include the economic viability and expected future financial performance of the asset and where it is a component of a larger cash-generating unit, the viability and expected future performance of that unit.

1.19
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

1.20
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
Judgements and key sources of estimation uncertainty

In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Turnover and other revenue
2020
2019
£
£
Other significant revenue
Interest income
56,729
52,324
Grants received
117,590
-
0

All turnover is generated from operations within the UK.

THE CLAY OVEN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2020
- 20 -
4
Operating (loss)/profit
2020
2019
£
£
Operating (loss)/profit for the year is stated after charging/(crediting):
Government grants
(117,590)
-
0
Depreciation of owned tangible fixed assets
796,427
516,964
Depreciation of tangible fixed assets held under finance leases
35,711
3,223
Operating lease charges
227,729
-
5
Auditor's remuneration
2020
2019
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
3,000
-
Audit of the financial statements of the company's subsidiaries
7,499
11,575
10,499
11,575
6
Employees

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

Group
Company
2020
2019
2020
2019
Number
Number
Number
Number
92
85
3
3

Their aggregate remuneration comprised:

Group
Company
2020
2019
2020
2019
£
£
£
£
Wages and salaries
1,274,549
1,602,852
-
0
-
0
Social security costs
76,642
75,139
-
0
-
0
Pension costs
15,830
18,108
-
0
-
0
1,367,021
1,696,099
-
0
-
0
7
Directors' remuneration
2020
2019
£
£
Remuneration for qualifying services
45,000
39,583
THE CLAY OVEN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2020
- 21 -
8
Interest receivable and similar income
2020
2019
£
£
Interest income
Interest receivable from group companies
38,459
52,324
Other interest income
18,270
-
Total income
56,729
52,324

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
38,459
52,324
9
Interest payable and similar expenses
2020
2019
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
361,204
216,232
Other finance costs:
Interest on finance leases and hire purchase contracts
4,263
1,412
Total finance costs
365,467
217,644
10
Amounts written off investments
2020
2019
£
£
Gain/(loss) on disposal of fixed asset investments
-
(4,170)
11
Taxation
2020
2019
£
£
Current tax
Adjustments in respect of prior periods
(40,000)
-
0
Deferred tax
Origination and reversal of timing differences
54,456
99,125
Total tax charge
14,456
99,125
THE CLAY OVEN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2020
11
Taxation
(Continued)
- 22 -

The actual charge for the year can be reconciled to the expected (credit)/charge for the year based on the profit or loss and the standard rate of tax as follows:

2020
2019
£
£
(Loss)/profit before taxation
(581,133)
194,901
Expected tax (credit)/charge based on the standard rate of corporation tax in the UK of 19.00% (2019: 19.00%)
(110,415)
37,031
Tax effect of expenses that are not deductible in determining taxable profit
-
0
1,242
Tax effect of utilisation of tax losses not previously recognised
(2,068)
-
0
Permanent capital allowances in excess of depreciation
13,556
(11,398)
Deferred tax adjustments in respect of prior years
-
0
(9,942)
-
0
(126,226)
113,383
109,293
-
0
99,125
Taxation charge
14,456
99,125
THE CLAY OVEN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2020
- 23 -
12
Tangible fixed assets
Group
Freehold land and buildings
Leasehold land and buildings
Leasehold improvements
Plant and equipment
Fixtures and fittings
Motor vehicles
Other fixed assets
Total
£
£
£
£
£
£
£
£
Cost
At 1 September 2019
10,405,486
489,029
19,639
272,461
4,984,831
60,179
22,564
16,254,189
Additions
-
0
-
0
-
0
-
0
262,595
97,465
-
0
360,060
At 31 August 2020
10,405,486
489,029
19,639
272,461
5,247,426
157,644
22,564
16,614,249
Depreciation and impairment
At 1 September 2019
104,054
333,134
3,529
65,385
2,070,299
50,106
5,044
2,631,551
Depreciation charged in the year
208,110
18,685
2,806
38,923
525,385
35,006
3,223
832,138
At 31 August 2020
312,164
351,819
6,335
104,308
2,595,684
85,112
8,267
3,463,689
Carrying amount
At 31 August 2020
10,093,322
137,210
13,304
168,153
2,651,742
72,532
14,297
13,150,560
At 31 August 2019
10,301,432
155,895
16,110
207,076
2,914,532
10,073
17,520
13,622,638
The company had no tangible fixed assets at 31 August 2020 or 31 August 2019.
THE CLAY OVEN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2020
- 24 -
13
Investment property
Group
Company
2020
2020
£
£
Fair value
At 1 September 2019 and 31 August 2020
6,875,000
-

Investment property comprises of Flat 1-5 of 11, 12, 13, 14 and 15 The Mall, Ealing, W5 2PJ of The Clay Oven UK Limited. The fair value of the investment property was measured at the year end by the directors based on the valuation carried out by Sanderson Weatherall, an independent commercial real estate firm in May 2017. The Directors of The Clay Oven UK Limited had assessed that there had been no material movements in the value of the property between May 2017 and the year ended 31 August 2020.

 

Due to the effects of the Covid-19 pandemic, the directors of The Clay Oven UK Limited acknowledge that at the reporting date, there was more uncertainty over the valuations than would normally be the case. However, the directors of The Clay Oven UK Limited are in the opinion that there are no changes in the valuation of the investment properties held by the business as at year end from the last valuation that has been undertaken by Sanderson Weatherall for the purpose of reviewing existing loan facilities.

 

The key base underpinning the above opinion are that rent is being charged at the same rate both in prior and current year, there were no rent waivers made during the year and tenants were able to pay their rent when it fall due.

14
Fixed asset investments
Group
Company
2020
2019
2020
2019
Notes
£
£
£
£
Investments in subsidiaries
15
-
0
-
0
200,100
200,100
Investments in associates
16
120,000
120,000
-
0
-
0
120,000
120,000
200,100
200,100
Movements in fixed asset investments
Group
Shares in associates
£
Cost or valuation
At 1 September 2019 and 31 August 2020
120,000
Carrying amount
At 31 August 2020
120,000
At 31 August 2019
120,000
THE CLAY OVEN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2020
14
Fixed asset investments
(Continued)
- 25 -
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 September 2019 and 31 August 2020
200,100
Carrying amount
At 31 August 2020
200,100
At 31 August 2019
200,100
15
Subsidiaries

Details of the company's subsidiaries at 31 August 2020 are as follows:

Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Denham Grove Hotel Limited
UK
Hotel
Direct
100.00
The Clay Oven UK Limited
UK
Event Catering
Direct
100.00
The aggregate capital and reserves and the result for the year of the subsidiaries noted above was as follows:
Name of undertaking
Capital and Reserves
Profit/(Loss)
£
£
Denham Grove Hotel Limited
264,632
(651,211)
The Clay Oven UK Limited
7,967,606
55,621
16
Associates

Details of associates at 31 August 2020 are as follows:

Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Finesse F & B Limited
UK
Food and Beverages
Ordinary Shares
20
17
Stocks
Group
Company
2020
2019
2020
2019
£
£
£
£
Raw materials and consumables
7,698
14,001
-
0
-
0
Finished goods and goods for resale
35,000
40,000
-
0
-
0
42,698
54,001
-
0
-
0
THE CLAY OVEN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2020
- 26 -
18
Debtors
Group
Company
2020
2019
2020
2019
Amounts falling due within one year:
£
£
£
£
Trade debtors
156,254
131,052
-
0
-
0
Other debtors
67,374
40,577
-
0
-
0
Prepayments and accrued income
67,611
184,633
-
0
-
0
291,239
356,262
-
-
Amounts falling due after more than one year:
Amount owed by related parties
571,526
533,067
-
0
-
0
Total debtors
862,765
889,329
-
-
19
Creditors: amounts falling due within one year
Group
Company
2020
2019
2020
2019
Notes
£
£
£
£
Bank loans and overdrafts
21
225,892
211,745
-
0
-
0
Obligations under finance leases
22
21,214
3,922
-
0
-
0
Trade creditors
267,090
522,157
-
0
-
0
Other taxation and social security
152,400
286,933
-
-
Deferred income
11,031
-
0
-
0
-
0
Other creditors
1,324,962
1,204,745
100
100
Accruals and deferred income
306,390
453,547
-
0
-
0
2,308,979
2,683,049
100
100
20
Creditors: amounts falling due after more than one year
Group
Company
2020
2019
2020
2019
Notes
£
£
£
£
Bank loans and overdrafts
21
4,447,014
4,172,014
-
0
-
0
Obligations under finance leases
22
73,454
6,513
-
0
-
0
Other creditors
5,300,000
5,000,000
-
0
-
0
9,820,468
9,178,527
-
-
THE CLAY OVEN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2020
20
Creditors: amounts falling due after more than one year
(Continued)
- 27 -

Included within the other creditors are OakNorth Bank Plc loan of £5,000,000 entered by The Clay Oven UK Limited, one of the group subsidiaries, at the rate of LIBOR rate +4.0%. The loan is secured by the properties of The Clay Oven UK Limited at 11, 12, 13, 14 and 15 The Mall, Ealing, W5 2PJ under land registry title number AGL85484, AGL86716, AGL396233, AGL86689 and AGL86716 respectively. The directors can also confirm that the property owned personally within 11 The Mall, Ealing, W5 2PJ of The Clay Oven UK Limited has been pledged to the bank as security against the loan provided to the company.

 

Also during the financial year ended, £300,000 CBIL loan from the UK government as part of the Covid19 business support scheme has been granted to The Clay Oven UK Limited. The bank loans are secured by a fixed and floating charge over the The Clay Oven UK Limited's assets.

 

On the 23 February 2022, the The Clay Oven UK Limited has refinanced the above OakNorth Bank Plc Loan to Investec Bank Plc and has into a new agreement of £5,750,000 for the duration of 60 months at the rate of 3.29%. The loan is secured by the properties of The Clay Oven UK Limited at 11, 12, 13, 14 and 15 The Mall, Ealing, W5 2PJ under land registry title number AGL85484, AGL86716, AGL396233, AGL86689 and AGL86716 respectively. The directors can also confirm that the property owned personally within 11 The Mall, Ealing, W5 2PJ of The Clay Oven UK Limited has been pledged to the bank as security against the loan provided to the company.

21
Loans and overdrafts
Group
Company
2020
2019
2020
2019
£
£
£
£
Bank loans
4,672,014
4,383,759
-
0
-
0
Bank overdrafts
892
-
0
-
0
-
0
4,672,906
4,383,759
-
-
Payable within one year
225,892
211,745
-
0
-
0
Payable after one year
4,447,014
4,172,014
-
0
-
0

In 2019, Denham Grove Hotel Limited, one of the subsidiary company, took out a loan of £4,500,000 with a further drawdown of £500,000 during the year with National Westminster Bank Plc. Interest is payable on this loan at the Bank of England base rate + 2.14%. Repayments of £56,250 are due quarterly, with a full payment of the remaining balance due in March 2024.

 

The loan is secured with a first legal charge over Denham Grove Hotel Limited's assets.

 

22
Finance lease obligations
Group
Company
2020
2019
2020
2019
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
21,214
3,922
-
0
-
0
In two to five years
73,454
6,513
-
0
-
0
94,668
10,435
-
-
THE CLAY OVEN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2020
22
Finance lease obligations
(Continued)
- 28 -

Finance lease payments represent rentals payable by the company or group for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 10 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

23
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:

Liabilities
Liabilities
2020
2019
Group
£
£
Accelerated capital allowances
882,067
827,611
Revaluations
907,443
907,443
1,789,510
1,735,054
The company has no deferred tax assets or liabilities.
Group
Company
2020
2020
Movements in the year:
£
£
Liability at 1 September 2019
1,735,054
-
Charge to profit or loss
54,456
-
Liability at 31 August 2020
1,789,510
-
24
Retirement benefit schemes
2020
2019
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
15,830
18,108

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

25
Share capital
Group and company
2020
2019
2020
2019
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary Shares of £1 each
200,100
200,100
200,100
200,100
THE CLAY OVEN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2020
25
Share capital
(Continued)
- 29 -

100 Ordinary shares were issued on incorporation on 10 March 2017 at par value of £1 each.

 

On 1st March 2019, 200,000 ordinary share capital of £1.00 each on a non-cash consideration basis were transferred from The Clay Oven UK Limited to the Clay Oven Group Limited.

26
Operating lease commitments
Lessee

At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

Group
Company
2020
2019
2020
2019
£
£
£
£
Within one year
218,096
268,727
-
-
Between two and five years
154,882
313,305
-
-
372,978
582,032
-
-
27
Events after the reporting date

On the 23 February 2022, the The Clay Oven UK Limited has refinanced the above OakNorth Bank Plc Loan to Investec Bank Plc and has into a new agreement of £5,750,000 for the duration of 60 months at the rate of 3.29%. The loan is secured by the properties of The Clay Oven UK Limited at 11, 12, 13, 14 and 15 The Mall, Ealing, W5 2PJ under land registry title number AGL85484, AGL86716, AGL396233, AGL86689 and AGL86716 respectively.

28
Related party transactions

At the year end, the group owed £747,347 (2019: £757,325) to Mr V K Khanna, a director, in respect of an interest free loan made payable on demand.

 

At the year end, the group was owed £1,050 (2019: 18,580) to Mrs V Khanna, a director, in respect of an interest free loan made payable on demand.

 

At the year end, the group owed £4,526 (2019: £57,410) to Mr N Khanna, a director, in respect of an interest free loan made payable on demand.

 

At the year end, the group owed £571,527 (restated 2019: £533,067) by Finesse F&B Limited in which Neal Khanna is also the director of the company.

29
Prior period adjustment
THE CLAY OVEN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2020
29
Prior period adjustment
(Continued)
- 30 -
Reconciliation of changes in equity - group
1 September
31 August
2018
2019
Notes
£
£
Adjustments to prior year
2019 Finesse F&B Interest on Loan
(i)
-
52,324
Revaluation of Investment Property
(ii)
4,776,017
-
Deferred Tax on Investment Property Revaluation
(907,443)
-
Total adjustments
3,868,574
52,324
Equity as previously reported
4,863,478
8,775,504
Equity as adjusted
8,732,052
8,827,828
Analysis of the effect upon equity
Profit and loss reserves
3,868,574
52,324
Reconciliation of changes in profit for the previous financial period
2019
Notes
£
Adjustments to prior year
2019 Finesse F&B Interest on Loan
(i)
52,324
Profit as previously reported
43,452
Profit as adjusted
95,776
Reconciliation of changes in equity - company
The prior period adjustments do not give rise to any effect upon equity.
Reconciliation of changes in profit for the previous financial period
2019
£
Adjustments to prior year
Total adjustments
-
Profit as previously reported
-
Profit as adjusted
-
Notes to reconciliation
(i) 2019 Finesse F&B Interest on Loan

The 8% interest on loan was agreed post 2019 accounts being signed off and filed to companies house.

THE CLAY OVEN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2020
29
Prior period adjustment
(Continued)
- 31 -
(ii) Revaluation of Investment Property

The revaluation of investment properties relates to the properties where they were previously classified as Freehold Land & Buildings and Leasehold Premises & Alterations under Tangible Fixed Assets since financial year end 2017 when it should be classified as investment properties following to meeting the definition of an investment property as per FRS102 section 16.

 

Under FRS102 s16.5, all investment property shall be measured at fair value at each reporting date with changes in fair value recognised in profit and loss.

 

Following to this, a restatement reclassification and revaluation of the investment properties at its fair value in 2017 were made. See note 9 of investment property where directors had assessed that there had been no material movements in the value of the properties between the valuation made in 2017 and the year ended 31 August 2020.

30
Cash generated from group operations
2020
2019
£
£
(Loss)/profit for the year after tax
(595,589)
95,776
Adjustments for:
Taxation charged
14,456
99,125
Finance costs
365,467
217,644
Investment income
(56,729)
(52,324)
Depreciation and impairment of tangible fixed assets
832,138
520,187
(Gain)/loss on sale of investments
-
4,170
Movements in working capital:
Decrease/(increase) in stocks
11,303
(41,547)
Decrease/(increase) in debtors
26,564
(9,607)
(Decrease)/increase in creditors
(116,540)
6,261,040
Increase in deferred income
11,031
-
Cash generated from operations
492,101
7,094,464
31
Cash absorbed by operations - company
2020
2019
£
£
Profit for the year after tax
-
-
Cash absorbed by operations
-
-
THE CLAY OVEN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2020
- 32 -
32
Analysis of changes in net debt - group
1 September 2019
Cash flows
31 August 2020
£
£
£
Cash at bank and in hand
863,490
236,683
1,100,173
Bank overdrafts
-
0
(892)
(892)
863,490
235,791
1,099,281
Borrowings excluding overdrafts
(4,383,759)
(288,255)
(4,672,014)
Obligations under finance leases
(10,435)
(84,233)
(94,668)
(3,530,704)
(136,697)
(3,667,401)
33
Analysis of changes in net funds - company
1 September 2019
31 August 2020
£
£
Cash at bank and in hand
100
100
2020-08-312019-09-01falseCCH SoftwareCCH Accounts Production 2022.200N KhannaV KhannaV K Khanna106632992019-09-012020-08-3110663299bus:Director12019-09-012020-08-3110663299bus:Director32019-09-012020-08-3110663299bus:Consolidated2020-08-31106632992020-08-3110663299bus:Consolidated2019-09-012020-08-3110663299bus:Consolidated2018-09-012019-08-3110663299bus:Consolidated2019-08-3110663299core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2020-08-3110663299core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2020-08-3110663299core:LeaseholdImprovementsbus:Consolidated2020-08-3110663299core:PlantMachinerybus:Consolidated2020-08-3110663299core:FurnitureFittingsbus:Consolidated2020-08-3110663299core:MotorVehiclesbus:Consolidated2020-08-3110663299core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2020-08-3110663299core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2019-08-3110663299core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2019-08-3110663299core:LeaseholdImprovementsbus:Consolidated2019-08-3110663299core:PlantMachinerybus:Consolidated2019-08-3110663299core:FurnitureFittingsbus:Consolidated2019-08-3110663299core:MotorVehiclesbus:Consolidated2019-08-3110663299core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2019-08-31106632992019-08-3110663299core:ShareCapitalbus:Consolidated2020-08-3110663299core:ShareCapitalbus:Consolidated2019-08-3110663299core:ShareCapital2020-08-3110663299core:ShareCapital2019-08-3110663299bus:Consolidated2018-08-31106632992018-08-3110663299core:LandBuildingscore:OwnedOrFreeholdAssets2019-09-012020-08-3110663299core:LandBuildingscore:LongLeaseholdAssets2019-09-012020-08-3110663299core:LeaseholdImprovements2019-09-012020-08-3110663299core:PlantMachinery2019-09-012020-08-3110663299core:FurnitureFittings2019-09-012020-08-3110663299core:MotorVehicles2019-09-012020-08-3110663299core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2019-09-012020-08-31106632992018-09-012019-08-3110663299core:UKTaxbus:Consolidated2019-09-012020-08-3110663299core:UKTaxbus:Consolidated2018-09-012019-08-3110663299bus:Consolidated12019-09-012020-08-3110663299bus:Consolidated12018-09-012019-08-3110663299bus:Consolidated22019-09-012020-08-3110663299bus:Consolidated22018-09-012019-08-3110663299bus:Consolidated32019-09-012020-08-3110663299bus:Consolidated32018-09-012019-08-3110663299core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2019-08-3110663299core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2019-08-3110663299core:LeaseholdImprovementsbus:Consolidated2019-08-3110663299core:PlantMachinerybus:Consolidated2019-08-3110663299core:FurnitureFittingsbus:Consolidated2019-08-3110663299core:MotorVehiclesbus:Consolidated2019-08-3110663299core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2019-08-3110663299bus:Consolidated2019-08-3110663299core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2019-09-012020-08-3110663299core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2019-09-012020-08-3110663299core:LeaseholdImprovementsbus:Consolidated2019-09-012020-08-3110663299core:PlantMachinerybus:Consolidated2019-09-012020-08-3110663299core:FurnitureFittingsbus:Consolidated2019-09-012020-08-3110663299core:MotorVehiclesbus:Consolidated2019-09-012020-08-3110663299core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2019-09-012020-08-3110663299core:Subsidiary12019-09-012020-08-3110663299core:Subsidiary22019-09-012020-08-3110663299core:Subsidiary112019-09-012020-08-3110663299core:Subsidiary222019-09-012020-08-3110663299core:Associate12019-09-012020-08-3110663299core:Associate112019-09-012020-08-3110663299core:CurrentFinancialInstruments2020-08-3110663299core:CurrentFinancialInstruments2019-08-3110663299core:CurrentFinancialInstrumentsbus:Consolidated2020-08-3110663299core:CurrentFinancialInstrumentsbus:Consolidated2019-08-3110663299core:Non-currentFinancialInstrumentsbus:Consolidated2020-08-3110663299core:Non-currentFinancialInstrumentsbus:Consolidated2019-08-3110663299core:Non-currentFinancialInstruments2020-08-3110663299core:Non-currentFinancialInstruments2019-08-3110663299core:WithinOneYearbus:Consolidated2020-08-3110663299core:WithinOneYearbus:Consolidated2019-08-3110663299core:CurrentFinancialInstrumentscore:WithinOneYear2020-08-3110663299core:CurrentFinancialInstrumentscore:WithinOneYear2019-08-3110663299core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2020-08-3110663299core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2019-08-3110663299core:Non-currentFinancialInstrumentscore:AfterOneYear2020-08-3110663299core:Non-currentFinancialInstrumentscore:AfterOneYear2019-08-3110663299core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2020-08-3110663299core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2019-08-3110663299core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12020-08-3110663299core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12019-08-3110663299core:Non-currentFinancialInstrumentscore:AfterOneYear22020-08-3110663299core:Non-currentFinancialInstrumentscore:AfterOneYear22019-08-3110663299core:WithinOneYear2020-08-3110663299core:WithinOneYear2019-08-3110663299core:BetweenTwoFiveYearsbus:Consolidated2020-08-3110663299core:BetweenTwoFiveYearsbus:Consolidated2019-08-3110663299core:BetweenTwoFiveYears2020-08-3110663299core:BetweenTwoFiveYears2019-08-3110663299bus:PrivateLimitedCompanyLtd2019-09-012020-08-3110663299bus:FRS1022019-09-012020-08-3110663299bus:Audited2019-09-012020-08-3110663299bus:ConsolidatedGroupCompanyAccounts2019-09-012020-08-3110663299bus:Director22019-09-012020-08-3110663299bus:FullAccounts2019-09-012020-08-31xbrli:purexbrli:sharesiso4217:GBP