AB_HOTELS_LIMITED - Accounts


Company Registration Number 01467761 (England and Wales)
AB HOTELS LIMITED
ANNUAL REPORT AND
FINANCIAL STATEMENTS
FOR THE PERIOD ENDED
30 OCTOBER 2022
AB HOTELS LIMITED
COMPANY INFORMATION
Directors
Abraham Bejerano
V Bejerano
Alon Bejerano
R Bejerano
Sarah Bejerano
Sharon Bejerano
Secretary
Alon Bejerano
Company number
01467761
Registered office
West Walk Building
110 Regent Road
Leicester
LE1 7LT
Auditor
Newby Castleman LLP
West Walk Building
110 Regent Road
Leicester
LE1 7LT
Business address
Sopwell House
Cottonmill Lane
Sopwell
St Albans
Hertfordshire
AL1 2HQ
AB HOTELS LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Independent auditor's report
3 - 6
Statement of income and retained earnings
7
Balance sheet
8
Statement of cash flows
9
Notes to the financial statements
10 - 20
AB HOTELS LIMITED
STRATEGIC REPORT
FOR THE PERIOD ENDED 30 OCTOBER 2022
- 1 -

The directors present the strategic report for the period ended 30 October 2022.

Fair review of the business

The principal activity of the business continued to be that of hoteliers.

 

Thankfully this year was the first in 3 years without a direct impact from the covid pandemic, so business returned to a more “normal” situation, but with its own new challenges as well.

 

Due to the continuing issue of labour shortages in the hospitality industry as a whole, combined with significant wage inflation, payroll and staffing levels in some departments continued to be a big issue during the year. Adjustments continue to be made to the way we do things to overcome this and to ensure that it does not restrict our continuous push for growth and improvement.

 

The furlough scheme was phased out before the start of the year, and whilst there was some ongoing helpful support on business rates, these too were gradually withdrawn early in 2022.

 

The recent investment in Cottonmill spa continues to pay dividends with the spa continuing to win awards and recognition in the industry. This has also helped drive a good year of leisure business and enabled prices rises to be tolerated by customers in the wake of huge increases in our running costs. The impact of the rising energy costs before and after the Russian invasion of Ukraine has had a huge image on our utility bills and this has become a key area of focus this year and will do into next year too. Numerous energy saving initiatives are being implemented and explored, alongside extensive conversations with our energy brokers and suppliers to work on lower unit costs and lower usage overall.

 

Food cost inflation this year has also hit unprecedented extraordinary levels with historic equivalent annual rises happening now on a weekly basis. 30 to 40 to 50% and higher, price rises are regularly announced by suppliers from all areas of the supply chain. This again has put pressure on our margins and led to many of the price increases that we have had to pass on to our customers.

 

Aside from the external challenges, we have continued to invest in the property and facilities this year. Our restaurant space was refurbished culminating in the launch of a new Asian dining experience in a stunning environment which goes from strength to strength. 20 bedrooms were also refurbished into a new scheme and bedroom category with further bedroom work planned for later in the year. Other public area spaces are under design review and will see some investment in several areas in the coming months.

 

The key financial performance indicators are those which communicate the financial performance and strength of the company as a whole, being turnover and profit levels. During the year, turnover increased from £9,872,192 in 2021 to £16,948,478 and gross profit increased from £3,806,773 in 2021 to £8,336,110, accompanied by a sizeable increase in net profit figure with £1,881,413 being added to reserves. These figures highlight the difficult time we had in the last period with the business closed for large parts of the year.

 

The principal risks and uncertainties of the company are continually monitored by the directors, who seek to mitigate such risks. The company responds to the highly competitive nature of the hotel industry by continually improving the standard of its products, both in terms of facilities and levels of service.

 

On behalf of the board

Abraham Bejerano
Director
6 February 2023
AB HOTELS LIMITED
DIRECTORS' REPORT
FOR THE PERIOD ENDED 30 OCTOBER 2022
- 2 -

The directors present their report and financial statements for the period ended 30 October 2022.

Results and dividends

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

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

Directors

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

Abraham Bejerano
V Bejerano
Alon Bejerano
R Bejerano
Sarah Bejerano
Sharon Bejerano
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 company and of the profit or loss of the company 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;

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

 

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

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 company’s auditor 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 company’s auditor is aware of that information.

On behalf of the board
Abraham Bejerano
Director
6 February 2023
AB HOTELS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF AB HOTELS LIMITED
- 3 -
Opinion

We have audited the financial statements of AB Hotels Limited (the 'company') for the period ended 30 October 2022 which comprise the Statement of Income and Retained Earnings, the Balance Sheet, the Statement of Cash Flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  •     give a true and fair view of the state of the company's affairs as at 30 October 2022 and of its profit for the period then ended;

  •     have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

  •     have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

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

 

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

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

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' eport for the financial period 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.

AB HOTELS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF AB HOTELS LIMITED
- 4 -
Matters on which we are required to report by exception

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

 

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

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

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

  •     certain disclosures of 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 set out on page 2, 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 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.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures

in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities,

including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is

detailed below.

 

Extent to which the audit was considered capable of detecting irregularities

We identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and then design and perform audit procedures responsive to those risks, including obtaining audit evidence that is sufficient and appropriate to provide a basis for our opinion. However, responsibility for the prevention and detection of fraud ultimately rests with both those charged with governance and management of the company.

 

In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, our procedures included the following:

 

  •     obtaining an understanding of the legal and regulatory framework applicable to the company by considering the nature of the industry in which the company operates and enquiring of management; and

  •     identifying the key laws and regulations considered to have a direct impact on the financial statements including the UK Companies Act 2006, UK Generally Accepted Accounting Practice and UK tax legislation. Other regulations identified which were not considered to have a direct impact on the financial statements but which were considered central to the ability of the company to operate were food hygiene regulations, the Licencing Act and Health and Safety Act; and

AB HOTELS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF AB HOTELS LIMITED
- 5 -
  •     assessing how the company is complying with the applicable legal and regulatory framework by making further enquiries of management and observing the company's control environment regarding compliance with regulations and fraud prevention; and

  •     assessing the susceptibility of the company’s financial statements to material misstatement, including how fraud might occur, by considering the effectiveness of the company’s accounting systems and controls and how these were monitored by management. Where the risk of material misstatement was considered to be higher in certain areas, further audit procedures were designed to address this increased risk; and

  •     discussing amongst the engagement team how and where fraud might occur in the financial statements and any potential indicators of fraud.

 

Audit response to risks of irregularities identified

Our procedures to respond to risks identified included the following:

 

  •     reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations; and

  •     enquiry of company staff responsible for compliance to identify any instances of non-compliance with laws and regulations; and

  •     reviewing supporting documentation confirming compliance with specific laws and regulations considered central to the ability of the company to operate; and

  •     enquiry of management, those charged with governance and other relevant parties around actual and potential litigation claims; and

  •     reviewing supporting documentation regarding actual and potential litigation claims; and

  •     performing audit work over the risk of management override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for bias; and

  •     communicating identified laws and regulations and potential fraud risks to all engagement team members and assessing whether there are any indications of fraud or non-compliance with laws and regulations throughout the audit.

 

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

 

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditors/audit-assurance/auditor-s-responsibilities-for-the-audit-of-the-fi/description-of-the-auditor%e2%80%99s-responsibilities-for. This description forms part of our auditor's report.

AB HOTELS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF AB HOTELS LIMITED
- 6 -

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.

Christopher Castleman FCA
Senior Statutory Auditor
For and on behalf of Newby Castleman LLP
10 February 2023
Chartered Accountants
Statutory Auditor
West Walk Building
110 Regent Road
Leicester
LE1 7LT
AB HOTELS LIMITED
STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE PERIOD ENDED 30 OCTOBER 2022
- 7 -
Period
Period
ended
ended
30 October
31 October
2022
2021
Notes
£
£
Turnover
3
16,948,478
9,872,192
Cost of sales
(8,612,368)
(6,065,419)
Gross profit
8,336,110
3,806,773
Administrative expenses
(5,712,082)
(3,690,664)
Other operating income
7,663
1,014,243
Operating profit
4
2,631,691
1,130,352
Interest receivable and similar income
8
-
0
211
Interest payable and similar expenses
9
(245,020)
(242,987)
Profit before taxation
2,386,671
887,576
Taxation
10
(505,258)
(425,280)
Profit for the financial period
1,881,413
462,296
Retained earnings brought forward
(3,794,648)
(4,256,944)
Retained earnings carried forward
(1,913,235)
(3,794,648)

The profit and loss account has been prepared on the basis that all operations are continuing operations.

AB HOTELS LIMITED
BALANCE SHEET
AS AT
30 OCTOBER 2022
30 October 2022
- 8 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
11
25,970,385
26,144,423
Current assets
Stocks
14
134,315
110,085
Debtors
15
339,268
302,262
Cash at bank and in hand
3,273,689
1,692,819
3,747,272
2,105,166
Creditors: amounts falling due within one year
16
(23,897,712)
(24,207,527)
Net current liabilities
(20,150,440)
(22,102,361)
Total assets less current liabilities
5,819,945
4,042,062
Creditors: amounts falling due after more than one year
17
(1,157,100)
(1,537,100)
Provisions for liabilities
Deferred tax liability
20
1,316,013
1,039,543
(1,316,013)
(1,039,543)
Net assets
3,346,832
1,465,419
Capital and reserves
Called up share capital
22
10,000
10,000
Revaluation reserve
23
5,250,067
5,250,067
Profit and loss reserves
25
(1,913,235)
(3,794,648)
Total equity
3,346,832
1,465,419
The financial statements were approved by the board of directors and authorised for issue on 6 February 2023 and are signed on its behalf by:
Abraham Bejerano
Director
Company Registration No. 01467761
AB HOTELS LIMITED
STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 30 OCTOBER 2022
- 9 -
2022
2021
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
28
3,631,390
1,397,358
Interest paid
(245,020)
(242,987)
Income taxes refunded
-
15,579
Net cash inflow from operating activities
3,386,370
1,169,950
Investing activities
Purchase of tangible fixed assets
(427,938)
17,103
Proceeds from disposal of tangible fixed assets
2,438
-
0
Interest received
-
0
211
Net cash (used in)/generated from investing activities
(425,500)
17,314
Financing activities
Repayment of borrowings
(380,000)
-
0
Proceeds from new bank loans
-
0
1,000,000
Repayment of bank loans
(1,000,000)
(2,000,000)
Net cash used in financing activities
(1,380,000)
(1,000,000)
Net increase in cash and cash equivalents
1,580,870
187,264
Cash and cash equivalents at beginning of period
1,692,819
1,505,555
Cash and cash equivalents at end of period
3,273,689
1,692,819
AB HOTELS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 OCTOBER 2022
- 10 -
1
Accounting policies
Company information

AB Hotels Limited is a private company limited by shares incorporated in England and Wales. The registered office is West Walk Building, 110 Regent Road, Leicester, LE1 7LT.

1.1
Basis of preparation

These financial statements have been prepared in accordance with applicable accounting standards including 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 land and buildings. The principal accounting policies adopted are set out below. These policies have been consistently applied to all years presented unless otherwise stated.

The financial statements present information about the company as an individual undertaking and not about its group. The results of the subsidiary undertaking are immaterial to the group. The company has therefore taken advantage of the exemptions provided by Section 402 of the Companies Act 2006 not to prepare group accounts.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements. Significant loans provided by the directors are included within current liabilities. The directors have confirmed that they only intend to request repayment of these loans should the company's finances permit such repayments.

1.3
Reporting period

The financial statements are drawn up to the nearest Sunday to 31 October and cover the period for the 52 weeks ended 30 October 2022. Comparative data is for the 53 weeks ended 31 October 2021.

1.4
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, net of VAT. Turnover in respect of accommodation is recognised overnight for each night the customer stays whilst other sales, including food, beverage and leisure facilities, are recognised at the point of sale.

1.5
Tangible fixed assets

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

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 buildings
No depreciation
Fixtures, fittings & equipment
5% to 25% per annum of cost
Motor vehicles
25% per annum of net book value

Freehold land is not depreciated. The estimated residual value of freehold buildings is such that their depreciable amount is insignificant. Accordingly, no depreciation is charged on freehold buildings.

AB HOTELS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 OCTOBER 2022
1
Accounting policies
(Continued)
- 11 -

The company has adopted the transition exemption under FRS 102 paragraph 35.10(d) and has elected to use a previous GAAP revaluation as the deemed cost for the freehold property held at the date of transition to FRS 102.

1.6
Fixed asset investments

Interests in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

1.7
Impairment of fixed assets

At each reporting period end date, the company 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, or the asset's cash generating unit is estimated and compared to the carrying amount in order to determine the extent of the impairment loss (if any). Where the carrying amount exceeds its recoverable amount, an impairment loss is recognised in the profit and loss account unless the asset is carried at a revalued amount where the impairment loss is a revaluation decrease.

1.8
Stocks

Stocks are stated at the lower of cost and net realisable value.

1.9
Financial instruments

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

Debtors and creditors with no stated interest rate and receivable or payable within one year are measured at transaction price. Any losses arising from impairment are recognised in the profit and loss account.

 

Loans payable over a period of more than one year with a stated interest rate are initially measured at transaction price and subsequently measured at amortised cost using the effective interest method.

Investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price excluding transactions costs. 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.

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

AB HOTELS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 OCTOBER 2022
1
Accounting policies
(Continued)
- 12 -
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 the initial recognition of assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

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.

1.11
Employee benefits

When employees have rendered service to the company, short-term employee benefits to which the employees are entitled are recognised at the undiscounted amount expected to be paid in exchange for that service.

1.12
Retirement benefits

The company operates defined contribution schemes for the benefit of its employees. Contributions payable are charged to the profit and loss account in the period they are payable.

1.13
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to the profit and loss account on a straight line basis over the term of the relevant lease.

 

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.

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.

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Residual values of tangible assets

The annual depreciation charge for tangible assets is sensitive to changes in the estimated residual values of the assets. Residual values are reassessed annually and amended when necessary to reflect current estimates.

AB HOTELS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 OCTOBER 2022
- 13 -
3
Turnover and other revenue

All turnover originates in the United Kingdom from the company's principal activity.

Other revenue includes:
Interest income
-
0
211
Grants received
-
0
1,007,263
4
Operating profit
2022
2021
Operating profit for the period is stated after charging/(crediting):
£
£
Government grants
-
0
(1,007,263)
Depreciation of owned tangible fixed assets
599,538
664,860
Operating lease charges
160,000
50,000
5
Auditor's remuneration
2022
2021
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
30,000
27,500
6
Employees

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

2022
2021
Number
Number
Management and administration
52
45
Hotel staff
191
163
Total
243
208

Their aggregate remuneration comprised:

2022
2021
£
£
Wages and salaries
6,801,828
5,049,507
Social security costs
590,751
404,372
Pension costs
99,711
74,941
7,492,290
5,528,820
AB HOTELS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 OCTOBER 2022
- 14 -
7
Directors' remuneration
2022
2021
£
£
Remuneration for qualifying services
417,684
345,565
Company pension contributions to defined contribution schemes
4,021
3,740
421,705
349,305

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 6 (2021 - 6).

Remuneration disclosed above include the following amounts paid to the highest paid director:
2022
2021
£
£
Remuneration for qualifying services
143,906
113,622
Company pension contributions to defined contribution schemes
1,321
1,318
8
Interest receivable and similar income
2022
2021
£
£
Interest income
Other interest income
-
0
211
9
Interest payable and similar expenses
2022
2021
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
-
0
21,582
Other interest
245,020
221,405
245,020
242,987
10
Taxation
2022
2021
£
£
Current tax
UK corporation tax on profits for the current period
228,742
-
0
Deferred tax
Origination and reversal of timing differences
276,516
425,280
Total tax charge
505,258
425,280
AB HOTELS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 OCTOBER 2022
10
Taxation
(Continued)
- 15 -

The actual charge for the period can be reconciled to the expected charge for the period based on the profit or loss and the standard rate of tax as follows:

2022
2021
£
£
Profit before taxation
2,386,671
887,576
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2021: 19.00%)
453,467
168,639
Tax effect of expenses that are not deductible in determining taxable profit
890
7,546
Depreciation on assets not qualifying for tax allowances
4,802
4,820
Deferred tax adjustments in respect of prior years
-
0
249,491
Super deduction relief
(20,301)
(5,216)
Change in deferred tax rate
66,400
-
0
Taxation charge for the period
505,258
425,280
11
Tangible fixed assets
Freehold buildings
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
Cost or valuation
At 1 November 2021
22,887,026
19,331,775
109,832
42,328,633
Additions
-
0
427,938
-
0
427,938
Disposals
(2,438)
(1,923,549)
(59,101)
(1,985,088)
At 30 October 2022
22,884,588
17,836,164
50,731
40,771,483
Depreciation and impairment
At 1 November 2021
-
0
16,089,653
94,557
16,184,210
Depreciation charged in the period
-
0
592,516
7,022
599,538
Eliminated in respect of disposals
-
0
(1,923,549)
(59,101)
(1,982,650)
At 30 October 2022
-
0
14,758,620
42,478
14,801,098
Carrying amount
At 30 October 2022
22,884,588
3,077,544
8,253
25,970,385
At 31 October 2021
22,887,026
3,242,122
15,275
26,144,423

The company has adopted the transition exemption under FRS 102 paragraph 35.10(d) and has elected to use a previous GAAP revaluation as the deemed cost for the freehold property held at the date of transition to FRS 102. The freehold property was last revalued in 1993. The resulting revaluation adjustments were taken to the revaluation reserve.

AB HOTELS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 OCTOBER 2022
11
Tangible fixed assets
(Continued)
- 16 -

If revalued assets were stated on a historical cost basis rather than a fair value basis, the total amounts included would have been as follows:

2022
2021
£
£
Cost
17,218,765
17,221,203
Carrying value
17,218,765
17,221,203
12
Fixed asset investments
Shares in group undertakings
£
Cost or valuation
At 1 November 2021 & 30 October 2022
1,370,777
Impairment
At 1 November 2021 & 30 October 2022
1,370,777
Carrying amount
At 30 October 2022
-
0
At 31 October 2021
-
0
13
Subsidiaries

These financial statements are separate company financial statements for AB Hotels Limited.

Details of the company's subsidiaries at 30 October 2022 are as follows:

Name of undertaking
Country of
Nature of business
Class of
% Held
incorporation
shareholding
Direct
Brioland Limited
England and Wales
Dormant
Ordinary
100.00
0

The address of the registered office of the above subsidiary is the same as the company's registered office address as given in the company information page of these financial statements.

14
Stocks
2022
2021
£
£
Finished goods and goods for resale
134,315
110,085
AB HOTELS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 OCTOBER 2022
- 17 -
15
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
155,173
150,300
Other debtors
50,256
52,616
Prepayments and accrued income
133,839
99,346
339,268
302,262
16
Creditors: amounts falling due within one year
2022
2021
Note
£
£
Bank loans and overdrafts
18
-
0
1,000,000
Other borrowings
18
419,900
419,900
Deposits received in advance
2,396,849
2,229,132
Trade creditors
935,581
1,121,338
Corporation tax
228,742
-
0
Other taxation and social security
377,339
279,103
Other creditors
19,087,074
18,837,453
Accruals and deferred income
452,227
320,601
23,897,712
24,207,527
17
Creditors: amounts falling due after more than one year
2022
2021
Note
£
£
Other borrowings
18
1,157,100
1,537,100
18
Loans and overdrafts
2022
2021
£
£
Bank loans
-
0
1,000,000
Other loans
1,577,000
1,957,000
1,577,000
2,957,000
Payable within one year
419,900
1,419,900
Payable after one year
1,157,100
1,537,100

Other loans comprise a pension scheme loan, repayable by five annual instalments to 2026. The pension scheme loan is secured by virtue of a legal charge on freehold property.

AB HOTELS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 OCTOBER 2022
- 18 -
19
Provisions for liabilities
2022
2021
Note
£
£
Deferred tax liabilities
20
1,316,013
1,039,543
1,316,013
1,039,543
20
Deferred taxation

Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances for financial reporting purposes:

Liabilities
Liabilities
2022
2021
Balances:
£
£
Accelerated capital allowances
667,470
608,951
Tax losses
-
0
(217,951)
Property revaluations
648,543
648,543
1,316,013
1,039,543
2022
Movements in the period:
£
Liability at 1 November 2021
1,039,543
Charge to profit or loss
276,470
Liability at 30 October 2022
1,316,013
21
Retirement benefit schemes
2022
2021
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
99,711
74,941

The company operates defined contribution pension schemes for all qualifying employees. The assets of the schemes are held separately from those of the company in independently administered funds.

22
Share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
10,000
10,000
10,000
10,000
AB HOTELS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 OCTOBER 2022
22
Share capital
(Continued)
- 19 -

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

23
Revaluation reserve

The revaluation reserve represents the surplus arising on the revaluation of freehold property net of associated deferred tax.

24
Operating lease commitments

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

2022
2021
£
£
Within one year
168,694
168,694
Between two and five years
640,000
648,694
In over five years
200,000
360,000
1,008,694
1,177,388
Reduction in rent payments recognised in profit or loss arising from the COVID-19 pandemic
-
110,000
25
Profit and loss reserves

The profit and loss reserves comprise retained profits and losses for the current and prior periods.

26
Related party transactions
Transactions with relates parties

Certain directors are trustees of the AB Hotels Limited Retirement Pension Scheme ("the scheme"). During the period rent amounting to £160,000 (2021: £50,000) was paid to the scheme in respect of staff accommodation. Interest of £39,900 (2021: £Nil) was incurred during the period in respect of a loan to the company from the scheme and the balance outstanding on this loan at the period end date was £1,577,000 (2021: £1,957,000).

 

Debtors and creditors falling due within one year include directors’ loan account balances of £18,564,169 (2021: £18,743,173) owed to certain company directors. Interest totalling £205,120 (2021: £221,405) was paid on these loan balances to certain directors during the period. During the period, £837 was repaid relating to a prior year director's advance.

27
Ultimate controlling party

The ultimate controlling party is Abraham Bejerano who owns 65% of the ordinary share capital.

AB HOTELS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 OCTOBER 2022
- 20 -
28
Cash generated from operations
2022
2021
£
£
Profit for the period after tax
1,881,413
462,296
Adjustments for:
Taxation charged
505,258
425,280
Finance costs
245,020
242,987
Investment income
-
0
(211)
Depreciation and impairment of tangible fixed assets
599,538
664,860
Movements in working capital:
Increase in stocks
(24,230)
(3,165)
(Increase)/decrease in debtors
(37,006)
293,490
Increase/(decrease) in creditors
461,397
(688,179)
Cash generated from operations
3,631,390
1,397,358
29
Analysis of changes in net funds/(debt)
1 November 2021
Cash flows
30 October 2022
£
£
£
Cash at bank and in hand
1,692,819
1,580,870
3,273,689
Borrowings excluding overdrafts
(2,957,000)
1,380,000
(1,577,000)
(1,264,181)
2,960,870
1,696,689
2022-10-302021-11-01falseCCH SoftwareCCH Accounts Production 2022.300No description of principal activityAbraham BejeranoV BejeranoAlon BejeranoR BejeranoSarah BejeranoSharon BejeranoAlon Bejerano014677612021-11-012022-10-3001467761bus:Director12021-11-012022-10-3001467761bus:Director22021-11-012022-10-3001467761bus:CompanySecretaryDirector12021-11-012022-10-3001467761bus:Director42021-11-012022-10-3001467761bus:Director52021-11-012022-10-3001467761bus:Director62021-11-012022-10-3001467761bus:CompanySecretary12021-11-012022-10-3001467761bus:Director32021-11-012022-10-3001467761bus:RegisteredOffice2021-11-012022-10-30014677612022-10-30014677612020-10-262021-10-3101467761core:RetainedEarningsAccumulatedLosses2021-10-3101467761core:RetainedEarningsAccumulatedLosses2020-10-2501467761core:RetainedEarningsAccumulatedLosses2022-10-3001467761core:RetainedEarningsAccumulatedLosses2021-10-3101467761core:ShareCapital2022-10-3001467761core:ShareCapital2021-10-3101467761core:RevaluationReserve2022-10-3001467761core:RevaluationReserve2021-10-31014677612021-10-3101467761core:LandBuildingscore:OwnedOrFreeholdAssets2022-10-3001467761core:FurnitureFittings2022-10-3001467761core:MotorVehicles2022-10-3001467761core:LandBuildingscore:OwnedOrFreeholdAssets2021-10-3101467761core:FurnitureFittings2021-10-3101467761core:MotorVehicles2021-10-3101467761core:CurrentFinancialInstrumentscore:WithinOneYear2022-10-3001467761core:CurrentFinancialInstrumentscore:WithinOneYear2021-10-31014677612021-10-3101467761core:Non-currentFinancialInstrumentscore:AfterOneYear2022-10-3001467761core:Non-currentFinancialInstrumentscore:AfterOneYear2021-10-3101467761core:CurrentFinancialInstruments2022-10-3001467761core:CurrentFinancialInstruments2021-10-310146776112021-11-012022-10-300146776122020-10-262021-10-31014677612020-10-2501467761core:LandBuildingscore:OwnedOrFreeholdAssets2021-11-012022-10-3001467761core:FurnitureFittings2021-11-012022-10-3001467761core:MotorVehicles2021-11-012022-10-3001467761core:Landcore:OwnedOrFreeholdAssets2021-11-012022-10-3001467761core:Buildingscore:OwnedOrFreeholdAssets2021-11-012022-10-3001467761core:OwnedAssets2021-11-012022-10-3001467761core:OwnedAssets2020-10-262021-10-3101467761bus:HighestPaidDirector2021-11-012022-10-3001467761bus:HighestPaidDirector2020-10-262021-10-3101467761core:UKTax2021-11-012022-10-3001467761core:UKTax2020-10-262021-10-310146776112020-10-262021-10-310146776122021-11-012022-10-300146776132021-11-012022-10-300146776132020-10-262021-10-3101467761core:LandBuildingscore:OwnedOrFreeholdAssets2021-10-3101467761core:FurnitureFittings2021-10-3101467761core:MotorVehicles2021-10-3101467761core:Buildings2021-11-012022-10-3001467761core:CostValuation2022-10-3001467761core:ProvisionsForImpairmentInvestments2022-10-3001467761core:Subsidiary12021-11-012022-10-3001467761core:Subsidiary112021-11-012022-10-3001467761core:Non-currentFinancialInstruments2022-10-3001467761core:Non-currentFinancialInstruments2021-10-3101467761core:AcceleratedTaxDepreciationDeferredTax2022-10-3001467761core:AcceleratedTaxDepreciationDeferredTax2021-10-3101467761core:TaxLossesCarry-forwardsDeferredTax2022-10-3001467761core:TaxLossesCarry-forwardsDeferredTax2021-10-3101467761core:RevaluationPropertyDeferredTax2022-10-3001467761core:RevaluationPropertyDeferredTax2021-10-3101467761core:RevaluationReserve2021-11-012022-10-3001467761core:RetainedEarningsAccumulatedLosses2021-11-012022-10-3001467761core:WithinOneYear2022-10-3001467761core:WithinOneYear2021-10-3101467761core:BetweenTwoFiveYears2022-10-3001467761core:BetweenTwoFiveYears2021-10-3101467761core:MoreThanFiveYears2022-10-3001467761core:MoreThanFiveYears2021-10-3101467761core:EntitiesControlledByKeyManagementPersonnelcore:RentalExpenseTransactions2021-11-012022-10-3001467761core:EntitiesControlledByKeyManagementPersonnelcore:RentalExpenseTransactions2020-10-262021-10-3101467761core:EntitiesControlledByKeyManagementPersonnelcore:InterestExpenseTransactions2021-11-012022-10-3001467761core:KeyManagementPersonnelcore:InterestExpenseTransactions2021-11-012022-10-3001467761core:KeyManagementPersonnelcore:InterestExpenseTransactions2020-10-262021-10-3101467761bus:PrivateLimitedCompanyLtd2021-11-012022-10-3001467761bus:FRS1022021-11-012022-10-3001467761bus:Audited2021-11-012022-10-3001467761bus:FullAccounts2021-11-012022-10-30xbrli:purexbrli:sharesiso4217:GBP