HP_West_End_Limited - Accounts


HP West End Limited
Financial Statements
For Filing with Registrar
For the year ended 31 October 2021
Company Registration No. 09598923 (England and Wales)
HP West End Limited
Company Information
Directors
S Friedman
N Blair
C Callender
Company number
09598923
Registered office
71 Queen Victoria Street
London
EC4V 4BE
Independent auditor
Saffery Champness LLP
71 Queen Victoria Street
London
EC4V 4BE
HP West End Limited
Contents
Page
Statement of financial position
1
Statement of changes in equity
2
Notes to the financial statements
3 - 11
HP West End Limited
Statement of financial position
As at 31 October 2021
Page 1
2021
2020
Notes
£
£
£
£
Fixed assets
Intangible assets
667,069
913,203
Tangible assets
7
515,738
642,454
1,182,807
1,555,657
Current assets
Debtors
8
1,847,600
1,733,275
Cash at bank and in hand
997,503
1,673,292
2,845,103
3,406,567
Creditors: amounts falling due within one year
9
(2,214,804)
(2,686,639)
Net current assets
630,299
719,928
Total assets less current liabilities
1,813,106
2,275,585
Provisions for liabilities
(223,755)
(295,575)
Net assets
1,589,351
1,980,010
Capital and reserves
Called up share capital
11
100
100
Profit and loss reserves
1,589,251
1,979,910
Total equity
1,589,351
1,980,010

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 6 October 2022 and are signed on its behalf by:
S  Friedman
Director
Company Registration No. 09598923
HP West End Limited
Statement of Changes in Equity
For the year ended 31 October 2021
Page 2
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 November 2019
100
439,269
439,369
Year ended 31 October 2020:
Profit and total comprehensive income for the year
-
1,540,641
1,540,641
Balance at 31 October 2020
100
1,979,910
1,980,010
Year ended 31 October 2021:
Loss and total comprehensive income for the year
-
(240,659)
(240,659)
Distribution
5
-
(150,000)
(150,000)
Balance at 31 October 2021
100
1,589,251
1,589,351
HP West End Limited
Notes to the Financial Statements
For the year ended 31 October 2021
Page 3
1
Accounting policies
Company information

HP West End Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Saffery Champness, 71 Queen Victoria Street, London, EC4V 4BE.

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 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 pound.

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

1.2
Going concern

Performances of Harry Potter and The Cursed Child recommenced on 14 October 2021 following the enforced closure of the show during the height of the Coronavirus pandemic. Audience response since reopening has been very positive, the production is running profitably and the advance is at a good level. Based on detailed cash flow forecasts prepared the directors believe that the company has sufficient cash available to continue as a going concern although a significant resurgence of the Coronavirus pandemic and any opening restrictions which might be imposed as a result could have a very significant impact on this assumption.true

1.3
Turnover

The company's revenue primarily relates to sales of theatre tickets, net of VAT. Ticket revenue

recognised on performance of the show to which tickets relate, as this is the moment the risks and rewards have considered to have transferred.

1.4
Intangible fixed assets other than goodwill

The capitalised production costs represent the start up costs involved in the bringing of the production to the stage. These costs are capitalised as they will continue to bring future economic benefit to the entity in future periods.

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at costs less any accumulated amortisation and any accumulated impairment losses.

 

All intangible assets are considered to have a finite useful life. The assets are considered to have a useful economic life of between 3 and 12 years. Amortisation is applied on a straight line basis.

1.5
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.

HP West End Limited
Notes to the Financial Statements (Continued)
For the year ended 31 October 2021
1
Accounting policies
(Continued)
Page 4

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:

Fixtures and fittings
6 years
Costumes
3 years
Set & Props
Set 12 years and props 3 years

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.

1.6
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.

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.

1.7
Cash at bank and in hand

Cash at bank and in hand 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.

1.8
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.

HP West End Limited
Notes to the Financial Statements (Continued)
For the year ended 31 October 2021
1
Accounting policies
(Continued)
Page 5
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.

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.

1.9
Equity instruments

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

1.10
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 company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

HP West End Limited
Notes to the Financial Statements (Continued)
For the year ended 31 October 2021
1
Accounting policies
(Continued)
Page 6
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 when the company has 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.

1.11
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.

1.12
Retirement benefits

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

1.13
Leases

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 leases asset are consumed.

1.14
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.

1.15
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 are included in the profit and loss account for the period.

HP West End Limited
Notes to the Financial Statements (Continued)
For the year ended 31 October 2021
Page 7
2
Judgements and key sources of estimation uncertainty

In the application of the company’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.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Useful economic lives of tangible and intangible assets

Useful economic lives have been amended in the year for costumers and set & props. The estimation of useful economic life is based on expectations about future use. The fixed asset policy in note 1.5 details the estimated useful lives of the assets used in the production.

Recognition of remount expenditure

Remount expenditure, being the cost to the company of reopening the production after temporarily closing due to the Covid-19 pandemic has been expensed in these accounts. The nature of this cost differs to that of pre-production expenditure, which is capitalised as an intangible asset. Remount expenditure has been viewed as an operational cost, rather than that which enhances the value of the original pre-production intangible asset.

3
Operating (loss)/profit
2021
2020
Operating (loss)/profit for the year is stated after charging:
£
£
Exchange (gains)/losses
-
0
805
Government grants
(689,657)
(665,402)
Fees payable to the company's auditor for the audit of the company's financial statements
20,500
20,500
Depreciation of owned tangible fixed assets
126,716
132,736
Amortisation of intangible assets
246,134
309,492
Operating lease charges
104,995
796,795
Insurance claim
(2,004,184)
(500,000)
4
Employees

The average monthly number of persons (including directors) employed by the company during the year was 44 (2020 - 60).

HP West End Limited
Notes to the Financial Statements (Continued)
For the year ended 31 October 2021
Page 8
5
Distribution
2021
2020
£
£
Distribution
150,000
-
0
150,000
-
0

In 2019 the company sold shares in a subsidiary to its parent at their book value of £1. This transaction was recognised in the financial statements at fair value. The excess of fair value over the contract value of the transaction was recognised in the accounts as a distribution.

6
Intangible fixed assets
Production development
£
Cost
At 1 November 2020 and 31 October 2021
5,120,035
Amortisation and impairment
At 1 November 2020
4,206,832
Amortisation charged for the year
246,134
At 31 October 2021
4,452,966
Carrying amount
At 31 October 2021
667,069
At 31 October 2020
913,203
HP West End Limited
Notes to the Financial Statements (Continued)
For the year ended 31 October 2021
Page 9
7
Tangible fixed assets
Plant and machinery etc
Costumes
Set & Props
Total
£
£
£
£
Cost
At 1 November 2020 and 31 October 2021
485,477
711,193
1,357,789
2,554,459
Depreciation and impairment
At 1 November 2020
401,437
711,193
799,375
1,912,005
Depreciation charged in the year
53,079
-
0
73,637
126,716
At 31 October 2021
454,516
711,193
873,012
2,038,721
Carrying amount
At 31 October 2021
30,961
-
0
484,777
515,738
At 31 October 2020
84,040
-
0
558,414
642,454
8
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
550,515
124,199
Corporation tax recoverable
463,598
1,057,491
Amounts due from group undertakings
-
0
150,000
Other debtors
609,732
401,585
1,623,845
1,733,275
Deferred tax asset
223,755
-
0
1,847,600
1,733,275
9
Creditors: amounts falling due within one year
2021
2020
£
£
Trade creditors
460,394
109,956
Corporation tax
-
0
7,631
Other taxation and social security
33,512
333,869
Other creditors
1,720,898
2,235,183
2,214,804
2,686,639
HP West End Limited
Notes to the Financial Statements (Continued)
For the year ended 31 October 2021
Page 10
10
Provisions for liabilities
2021
2020
£
£
Deferred tax liabilities
223,755
295,575
11
Called up share capital
2021
2020
£
£
Ordinary share capital
Issued and fully paid
100 Ordinary shares of £1 each
100
100
100
100

There is a single class of ordinary share. There are no restrictions on the distribution of dividends and the repayment of capital.

12
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 Jamie Cassell.
HP West End Limited
Notes to the Financial Statements (Continued)
For the year ended 31 October 2021
Page 11
13
Related party transactions
Transactions with related parties

The company has taken advantage of section 1AC.35 of FRS 102 and has not made disclosures of transactions with wholly owned group undertakings.

 

Though not group entities, during the period the company incurred costs on behalf of theatrical productions of Harry Potter in Canada, Germany and New York, totalling £300,652. As at the balance sheet date these productions owed the company £300,652.

 

All transactions between related parties were carried out at arms length.

 

There was no compensation in respect of key management personnel during the current or prior period.

 

 

14
Ultimate controlling party

The company is a wholly owned subsidiary of HPCC Group Limited, the immediate and ultimate parent company. HPCC Group Limited prepares consolidated financial statements which are publicly available at Companies House and whose Registered office address is 71 Queen Victoria Street, London, United Kingdom, EC4V 4BE.

2021-10-312020-11-01false10 October 2022CCH SoftwareCCH Accounts Production 2022.100No description of principal activityThis audit opinion is unqualifiedS FriedmanN BlairC Callender095989232020-11-012021-10-3109598923bus:Director12020-11-012021-10-3109598923bus:Director22020-11-012021-10-3109598923bus:Director32020-11-012021-10-31095989232021-10-31095989232020-10-3109598923core:NetGoodwill2021-10-3109598923core:NetGoodwill2020-10-3109598923core:OtherPropertyPlantEquipment2021-10-3109598923core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2021-10-3109598923core:Non-standardPPEClass2ComponentTotalPropertyPlantEquipment2021-10-3109598923core:OtherPropertyPlantEquipment2020-10-3109598923core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2020-10-3109598923core:Non-standardPPEClass2ComponentTotalPropertyPlantEquipment2020-10-3109598923core:CurrentFinancialInstrumentscore:WithinOneYear2021-10-3109598923core:CurrentFinancialInstrumentscore:WithinOneYear2020-10-3109598923core:CurrentFinancialInstruments2021-10-3109598923core:CurrentFinancialInstruments2020-10-3109598923core:Non-currentFinancialInstruments2021-10-3109598923core:ShareCapital2021-10-3109598923core:ShareCapital2020-10-3109598923core:RetainedEarningsAccumulatedLosses2021-10-3109598923core:RetainedEarningsAccumulatedLosses2020-10-3109598923core:ShareCapitalcore:RestatedAmount2019-10-3109598923core:RetainedEarningsAccumulatedLossescore:RestatedAmount2019-10-3109598923core:RestatedAmount2019-10-3109598923core:ShareCapitalOrdinaryShares2021-10-3109598923core:ShareCapitalOrdinaryShares2020-10-31095989232019-11-012020-10-3109598923core:FurnitureFittings2020-11-012021-10-3109598923core:OwnedAssets2020-11-012021-10-3109598923core:OwnedAssets2019-11-012020-10-3109598923core:ContinuingOperations2019-11-012020-10-3109598923core:DiscontinuedOperations2019-11-012020-10-3109598923core:NetGoodwill2020-10-3109598923core:NetGoodwill2020-11-012021-10-3109598923core:OtherPropertyPlantEquipment2020-10-3109598923core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2020-10-3109598923core:Non-standardPPEClass2ComponentTotalPropertyPlantEquipment2020-10-31095989232020-10-3109598923core:OtherPropertyPlantEquipment2020-11-012021-10-3109598923core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2020-11-012021-10-3109598923core:Non-standardPPEClass2ComponentTotalPropertyPlantEquipment2020-11-012021-10-3109598923bus:OrdinaryShareClass12020-11-012021-10-3109598923bus:OrdinaryShareClass12021-10-3109598923bus:PrivateLimitedCompanyLtd2020-11-012021-10-3109598923bus:SmallCompaniesRegimeForAccounts2020-11-012021-10-3109598923bus:FRS1022020-11-012021-10-3109598923bus:Audited2020-11-012021-10-3109598923bus:FullAccounts2020-11-012021-10-31xbrli:purexbrli:sharesiso4217:GBP