PEARL_HOTELS_HOLDING_LIMI - Accounts


Company registration number 04902515 (England and Wales)
PEARL HOTELS HOLDING LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
PEARL HOTELS HOLDING LIMITED
COMPANY INFORMATION
Directors
Mr Z H Somani
Mr J D Dinis
Mr J C Schoeman
Secretary
Mr J D Dinis
Company number
04902515
Registered office
Oakwood House
Guildford Road
Bucks Green
Horsham
West Sussex
RH12 3JJ
Auditor
Affinity Associates Limited
11/12 Hallmark Trading Centre
Fourth Way
Wembley
Middlesex
HA9 0LB
Business address
Crabbett Park
Turners Hill Road
Worth
Crawley
West Sussex
RH10 4ST
PEARL HOTELS HOLDING LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 6
Profit and loss account
7
Group statement of comprehensive income
8
Group balance sheet
9
Company balance sheet
10
Group statement of changes in equity
11
Company statement of changes in equity
12
Group statement of cash flows
13
Company statement of cash flows
14
Notes to the financial statements
15 - 32
PEARL HOTELS HOLDING LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2022
- 1 -

The directors present the strategic report for the year ended 31 December 2022.

Review of the business

The year was dominated by the increased costs across the board, from energy to supplies and personnel.

 

The Gatwick hotel was utilised as a quarantine facility during the first part of the year with the later part being focused on taking advantage of the new improved facilities and systems. The Slough hotel continued to be used for the provision of temporary accommodation. The contract obtained for Slough enabled the group to reduce exposure to instability in the sector, allowing Directors to concentrate on marketing Gatwick’s new bedrooms, restaurant and conference facilities.

 

Principal risks and uncertainties

The economy continues struggling with high energy price increases, interest rate rises on loans and the wider ‘cost of living crisis’, all of which presents ongoing risk and uncertainty to the business and the hospitality and travel industry as a whole.

Human resources are struggling to recruit the desired staff force. Directors have increased wage packets from October 2022, going beyond the minimum wage to encourage staff retention and stimulate staff recruitment.

 

 

 

Other information and explanations

During the year we completed the extension of the Gatwick hotel, adding 40 bedrooms, and upgrading the conference and dining facilities. Occupancy rates have continue to exceeded expectations.

On behalf of the board

Mr J D Dinis
Director
11 September 2023
PEARL HOTELS HOLDING LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2022
- 2 -

The directors present their annual report and financial statements for the year ended 31 December 2022.

Principal activities

The principal activity of the company continued to be that of a holding company.

Results and dividends

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

Ordinary dividends were paid amounting to £30,000. 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:

Mr Z H Somani
Mr J D Dinis
Mr J C Schoeman
Auditor

The auditor, Affinity Associates Limited, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

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 company is aware of that information.

On behalf of the board
Mr J D Dinis
Director
11 September 2023
PEARL HOTELS HOLDING LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2022
- 3 -

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 financial statements;

  • prepare the financial statements 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.

PEARL HOTELS HOLDING LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PEARL HOTELS HOLDING LIMITED
- 4 -
Opinion

We have audited the financial statements of Pearl Hotels Holding Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2022 which comprise the group profit and loss account, the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows, the company 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 group's and the parent company's affairs as at 31 December 2022 and of the group's profit for the year 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 group and 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.

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 group's and parent 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' 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.

PEARL HOTELS HOLDING LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PEARL HOTELS HOLDING LIMITED
- 5 -
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 their 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 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 parent 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 extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

Discussions with and enquiries of management and those charged with governance were held with a view to identifying those laws and regulations that could be expected to have a material impact on the financial statements. During the engagement team briefing, the outcomes of these discussions and enquiries were shared with the team, as well as consideration as to where and how fraud may occur in the entity.

 

The following laws and regulations were identified as being of significance to the entity:

  • Those laws and regulations considered to have a direct effect on the financial statements include UK financial reporting standards, Company Law, Tax and Pensions legislation, and distributable profits legislation.

  • Those laws and regulations for which non-compliance may be fundamental to the operating aspects of the business and therefore may have a material effect on the financial statements include health and safety legislation, employment law and franchise agreements.

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

Audit procedures undertaken in response to the potential risks relating to irregularities (which include fraud and non-compliance with laws and regulations) comprised of: enquiries of management and those charged with governance as to whether the entity complies with such laws and regulations; enquiries with the same concerning any actual or potential litigation or claims; inspection of relevant correspondence; review of board minutes; testing the appropriateness of journal entries; and the performance of analytical review to identify unexpected movements in account balances which may be indicative of fraud.

No instances of material non-compliance were identified. However, the likelihood of detecting irregularities, including fraud, is limited by the inherent difficulty in detecting irregularities, the effectiveness of the entities controls, and the nature , timing and extent of the audit procedures performed. Irregularities that result from fraud might be inherently more difficult to detect than irregularities that result from error. As explained above , there is an unavoidable risk that material misstatements may not be detected, even though the audit has been planned and performed in accordance with ISAs (UK).

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

Mukund Amin (Senior Statutory Auditor)
For and on behalf of Affinity Associates Limited
26 September 2023
Chartered Certified Accountants
Statutory Auditor
11/12 Hallmark Trading Centre
Fourth Way
Wembley
Middlesex
HA9 0LB
PEARL HOTELS HOLDING LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2022
- 7 -
2022
2021
Notes
£
£
Turnover
3
8,601,588
4,507,427
Cost of sales
(3,989,646)
(2,219,437)
Gross profit
4,611,942
2,287,990
Administrative expenses
(3,062,725)
(1,015,709)
Other operating income
71,346
437,392
Operating profit
4
1,620,563
1,709,673
Interest receivable and similar income
7
2,107
3,781
Interest payable and similar expenses
8
(863,035)
(538,219)
Profit before taxation
759,635
1,175,235
Tax on profit
9
101,996
(101,996)
Profit for the financial year
25
861,631
1,073,239
Profit for the financial year is all attributable to the owner of the parent company.

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

PEARL HOTELS HOLDING LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2022
- 8 -
2022
2021
£
£
Profit for the year
861,631
1,073,239
Other comprehensive income
Revaluation of tangible fixed assets
-
6,900,000
Total comprehensive income for the year
861,631
7,973,239
Total comprehensive income for the year is all attributable to the owners of the parent company.
PEARL HOTELS HOLDING LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2022
31 December 2022
- 9 -
2022
2021
Notes
£
£
£
£
Fixed assets
Intangible assets
11
14,307
17,267
Tangible assets
12
35,975,056
37,531,611
35,989,363
37,548,878
Current assets
Stocks
15
25,101
7,465
Debtors
16
2,012,911
961,352
Cash at bank and in hand
1,210,118
3,328,526
3,248,130
4,297,343
Creditors: amounts falling due within one year
17
(2,104,698)
(2,890,177)
Net current assets
1,143,432
1,407,166
Total assets less current liabilities
37,132,795
38,956,044
Creditors: amounts falling due after more than one year
18
(21,138,507)
(21,375,000)
Provisions for liabilities
Provisions
20
1,230,000
230,000
(1,230,000)
(230,000)
Net assets
14,764,288
17,351,044
Capital and reserves
Called up share capital
22
118
118
Revaluation reserve
23
13,259,806
16,678,193
Profit and loss reserves
25
1,504,364
672,733
Total equity
14,764,288
17,351,044
The financial statements were approved by the board of directors and authorised for issue on 11 September 2023 and are signed on its behalf by:
Mr Z H Somani
Director
Company registration number 04902515 (England and Wales)
PEARL HOTELS HOLDING LIMITED
COMPANY BALANCE SHEET
AS AT
31 DECEMBER 2022
31 December 2022
- 10 -
2022
2021
Notes
£
£
£
£
Fixed assets
Intangible assets
11
14,307
17,267
Tangible assets
12
35,975,056
37,531,611
Investments
13
403
303
35,989,766
37,549,181
Current assets
Debtors
16
1,810,434
837,886
Cash at bank and in hand
697,060
3,016,548
2,507,494
3,854,434
Creditors: amounts falling due within one year
17
(2,364,466)
(3,112,088)
Net current assets
143,028
742,346
Total assets less current liabilities
36,132,794
38,291,527
Creditors: amounts falling due after more than one year
18
(21,138,507)
(21,375,000)
Provisions for liabilities
Provisions
20
1,230,000
230,000
(1,230,000)
(230,000)
Net assets
13,764,287
16,686,527
Capital and reserves
Called up share capital
22
118
118
Revaluation reserve
23
13,259,806
16,678,193
Profit and loss reserves
25
504,363
8,216
Total equity
13,764,287
16,686,527

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 £526,147 (2021 - £2,124,067 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
11 September 2023
11 September 2023
and are signed on its behalf by:
Mr Z H Somani
Director
Company registration number 04902515 (England and Wales)
PEARL HOTELS HOLDING LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2022
- 11 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2021
118
9,778,193
(400,506)
9,377,805
Year ended 31 December 2021:
Profit for the year
-
-
1,073,239
1,073,239
Other comprehensive income:
Revaluation of tangible fixed assets
-
6,900,000
-
6,900,000
Total comprehensive income
-
6,900,000
1,073,239
7,973,239
Balance at 31 December 2021
118
16,678,193
672,733
17,351,044
Year ended 31 December 2022:
Profit and total comprehensive income
-
-
861,631
861,631
Dividends
10
-
-
(30,000)
(30,000)
Other movements
-
(3,418,387)
-
(3,418,387)
Balance at 31 December 2022
118
13,259,806
1,504,364
14,764,288
PEARL HOTELS HOLDING LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2022
- 12 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2021
118
9,778,193
(2,115,851)
7,662,460
Year ended 31 December 2021:
Profit for the year
-
-
2,124,067
2,124,067
Other comprehensive income:
Revaluation of tangible fixed assets
-
6,900,000
-
6,900,000
Total comprehensive income
-
6,900,000
2,124,067
9,024,067
Balance at 31 December 2021
118
16,678,193
8,216
16,686,527
Year ended 31 December 2022:
Profit and total comprehensive income
-
-
526,147
526,147
Dividends
10
-
-
(30,000)
(30,000)
Other movements
-
(3,418,387)
-
(3,418,387)
Balance at 31 December 2022
118
13,259,806
504,363
13,764,287
PEARL HOTELS HOLDING LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 13 -
2022
2021
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
28
2,265,664
3,663,934
Interest paid
(863,035)
(538,219)
Income taxes paid
(101,996)
-
Net cash inflow from operating activities
1,300,633
3,125,715
Investing activities
Purchase of tangible fixed assets
(2,144,040)
(5,678,464)
Repayment of loans
(1,010,615)
(112,656)
Interest received
2,107
3,781
Net cash used in investing activities
(3,152,548)
(5,787,339)
Financing activities
Repayment of bank loans
(236,493)
-
Dividends paid to equity shareholders
(30,000)
-
Net cash used in financing activities
(266,493)
-
Net decrease in cash and cash equivalents
(2,118,408)
(2,661,624)
Cash and cash equivalents at beginning of year
3,328,526
5,990,150
Cash and cash equivalents at end of year
1,210,118
3,328,526
PEARL HOTELS HOLDING LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 14 -
2022
2021
Notes
£
£
£
£
Cash flows from operating activities
Cash (absorbed by)/generated from operations
29
(23,669)
1,301,110
Interest paid
(863,035)
(538,219)
Net cash (outflow)/inflow from operating activities
(886,704)
762,891
Investing activities
Purchase of tangible fixed assets
(2,144,040)
(5,678,464)
Proceeds from disposal of subsidiaries
(100)
-
Repayment of loans
(1,010,615)
(112,656)
Interest received
733
3,743
Dividends received
1,987,731
2,200,000
Net cash used in investing activities
(1,166,291)
(3,587,377)
Financing activities
Repayment of bank loans
(236,493)
-
Dividends paid to equity shareholders
(30,000)
-
Net cash used in financing activities
(266,493)
-
Net decrease in cash and cash equivalents
(2,319,488)
(2,824,486)
Cash and cash equivalents at beginning of year
3,016,548
5,841,034
Cash and cash equivalents at end of year
697,060
3,016,548
PEARL HOTELS HOLDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 15 -
1
Accounting policies
Company information

Pearl Hotels Holding Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is .

 

The group consists of Pearl Hotels Holding 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
Basis of consolidation

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.

The consolidated group financial statements consist of the financial statements of the parent company Pearl Hotels Holding 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 December 2022. 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.

1.3
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the group 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.

PEARL HOTELS HOLDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 16 -
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, 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 the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.5
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Amortisation 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:

Franchise fees
Straight line over 20 years
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.

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:

Land and buildings Freehold
-
Plant and machinery
25% reducing balance
Fixtures, fittings & equipment
15% reducing balance and straight line over 7 years
Computer equipment
Straight line over 3 years
Motor vehicles
25% reducing balance
Kitchen equipment
25% reducing balance

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

1.7
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.

PEARL HOTELS HOLDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 17 -

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.

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

1.8
Impairment of fixed assets

At each reporting period end date, the group 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.

 

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.

1.9
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.

PEARL HOTELS HOLDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 18 -

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.

1.10
Cash at bank and in hand

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

1.11
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.

PEARL HOTELS HOLDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 19 -
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.

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.

1.12
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.

1.13
Derivatives

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.

PEARL HOTELS HOLDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 20 -
1.14
Provisions

Provisions are recognised when the Company has a present legal or constructive present obligation arising as a result of a past event, it is probable that an outflow of economic benefits will be required to settle the obligation and a reliable estimate can be made. Provisions are measured at the present value of the expenditures expected to be required to settle the obligation taking into account the risks and uncertainties surrounding the obligation.

1.15
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.

1.16
Retirement benefits

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

PEARL HOTELS HOLDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 21 -
1.17
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 leased asset are consumed.

1.18
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 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

An analysis of the group's turnover is as follows:

2022
2021
£
£
Turnover analysed by class of business
Principal activity
8,601,588
4,507,427
2022
2021
£
£
Other revenue
Interest income
2,107
3,781
Grants received
13,761
140,268
4
Operating profit
2022
2021
£
£
Operating profit for the year is stated after charging/(crediting):
Government grants
(13,761)
(140,268)
Depreciation of owned tangible fixed assets
282,208
69,407
Amortisation of intangible assets
2,960
2,960
Operating lease charges
51,077
49,641
PEARL HOTELS HOLDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 22 -
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 group and company
3,500
3,500
Audit of the financial statements of the company's subsidiaries
7,000
6,000
10,500
9,500
6
Employees

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

Group
Company
2022
2021
2022
2021
Number
Number
Number
Number
Directors
3
3
3
3
Staff
88
74
-
-
Total
91
77
3
3

Their aggregate remuneration comprised:

Group
Company
2022
2021
2022
2021
£
£
£
£
Wages and salaries
3,048,296
1,453,198
1,000,000
-
Social security costs
180,019
120,440
-
-
Pension costs
23,322
28,684
-
-
3,251,637
1,602,322
1,000,000
-
7
Interest receivable and similar income
2022
2021
£
£
Interest income
Interest on bank deposits
2,107
3,781
2022
2021
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
2,107
3,781
PEARL HOTELS HOLDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 23 -
8
Interest payable and similar expenses
2022
2021
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
863,035
538,219
9
Taxation
2022
2021
£
£
Current tax
UK corporation tax on profits for the current period
-
101,996
Adjustments in respect of prior periods
(101,996)
-
Total current tax
(101,996)
101,996

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

2022
2021
£
£
Profit before taxation
759,635
1,175,235
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2021: 19.00%)
144,331
223,295
Tax effect of utilisation of tax losses not previously recognised
-
(102,048)
Permanent capital allowances in excess of depreciation
(246,327)
(19,251)
Taxation (credit)/charge
(101,996)
101,996
10
Dividends
2022
2021
Recognised as distributions to equity holders:
£
£
Final paid
30,000
-
PEARL HOTELS HOLDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 24 -
11
Intangible fixed assets
Group
Franchise fees
£
Cost
At 1 January 2022 and 31 December 2022
29,600
Amortisation and impairment
At 1 January 2022
12,333
Amortisation charged for the year
2,960
At 31 December 2022
15,293
Carrying amount
At 31 December 2022
14,307
At 31 December 2021
17,267
Company
Franchise fees
£
Cost
At 1 January 2022 and 31 December 2022
29,600
Amortisation and impairment
At 1 January 2022
12,333
Amortisation charged for the year
2,960
At 31 December 2022
15,293
Carrying amount
At 31 December 2022
14,307
At 31 December 2021
17,267
PEARL HOTELS HOLDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 25 -
12
Tangible fixed assets
Group
Land and buildings Freehold
Plant and machinery
Fixtures, fittings & equipment
Computer equipment
Motor vehicles
Kitchen equipment
Total
£
£
£
£
£
£
£
Cost or valuation
At 1 January 2022
37,373,256
34,850
535,303
116,569
796
60,911
38,121,685
Additions
2,075,285
11,343
-
57,412
-
-
2,144,040
Revaluation
(3,418,387)
-
-
-
-
-
(3,418,387)
At 31 December 2022
36,030,154
46,193
535,303
173,981
796
60,911
36,847,338
Depreciation and impairment
At 1 January 2022
-
15,518
441,150
90,944
558
41,904
590,074
Depreciation charged in the year
230,154
5,541
22,955
18,748
59
4,751
282,208
At 31 December 2022
230,154
21,059
464,105
109,692
617
46,655
872,282
Carrying amount
At 31 December 2022
35,800,000
25,134
71,198
64,289
179
14,256
35,975,056
At 31 December 2021
37,373,256
19,332
94,153
25,625
238
19,007
37,531,611
PEARL HOTELS HOLDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
12
Tangible fixed assets
(Continued)
- 26 -
Company
Land and buildings Freehold
Plant and machinery
Fixtures, fittings & equipment
Computer equipment
Motor vehicles
Kitchen equipment
Total
£
£
£
£
£
£
£
Cost or valuation
At 1 January 2022
37,373,256
34,850
535,303
116,569
796
60,911
38,121,685
Additions
2,075,285
11,343
-
57,412
-
-
2,144,040
Revaluation
(3,418,387)
-
-
-
-
-
(3,418,387)
At 31 December 2022
36,030,154
46,193
535,303
173,981
796
60,911
36,847,338
Depreciation and impairment
At 1 January 2022
-
15,518
441,150
90,944
558
41,904
590,074
Depreciation charged in the year
230,154
5,541
22,955
18,748
59
4,751
282,208
At 31 December 2022
230,154
21,059
464,105
109,692
617
46,655
872,282
Carrying amount
At 31 December 2022
35,800,000
25,134
71,198
64,289
179
14,256
35,975,056
At 31 December 2021
37,373,256
19,332
94,153
25,625
238
19,007
37,531,611
PEARL HOTELS HOLDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
12
Tangible fixed assets
(Continued)
- 27 -

Land and buildings with a carrying amount of £35,800,000 (2021 : £37,373,256) were revalued in October 2022 by Frank Knight LLP, independent valuers not connected with the company on the basis of market value. The valuation conforms to International Valuation Standards and was based on recent market transactions on arm's length terms for similar properties.

Land and buildings are carried at valuation. If land and buildings were measured using the cost model, the carrying amounts for the group (and company) would have been approximately £24,248,541 (2021 : £22,173,256), being cost £27,498,541 (2021 : £25,423,256) and depreciation £3,250,000 (2021 : £3,250,000).

 

 

13
Fixed asset investments
Group
Company
2022
2021
2022
2021
Notes
£
£
£
£
Investments in subsidiaries
14
-
-
403
303
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2022
303
Additions
100
At 31 December 2022
403
Carrying amount
At 31 December 2022
403
At 31 December 2021
303
14
Subsidiaries

Details of the company's subsidiaries at 31 December 2022 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Gatwick Worth Hotel Limited
England and Wales
Ordinary Shares
100.00
Partflat Limited
England and Wales
Ordinary Shares
100.00
Pearl Hotel (Gatwick) Limited
England and Wales
Ordinary Shares
100.00
Pearl Hotel (Slough) Limited
England and Wales
Ordinary Shares
100.00
Pearl Hotels (Horley) Limited
England and Wales
Ordinary Shares
100.00
PEARL HOTELS HOLDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 28 -
15
Stocks
Group
Company
2022
2021
2022
2021
£
£
£
£
Finished goods and goods for resale
25,101
7,465
-
-
16
Debtors
Group
Company
2022
2021
2022
2021
Amounts falling due within one year:
£
£
£
£
Trade debtors
306,759
145,378
192,520
56,410
Corporation tax recoverable
238,428
136,432
136,432
136,432
Amounts owed by group undertakings
-
-
89,900
-
Other debtors
1,130,261
393,391
1,130,138
393,391
Prepayments and accrued income
337,463
286,151
261,444
251,653
2,012,911
961,352
1,810,434
837,886
17
Creditors: amounts falling due within one year
Group
Company
2022
2021
2022
2021
£
£
£
£
Trade creditors
260,830
1,873,513
14,377
1,621,105
Amounts owed to group undertakings
-
-
2,130,906
1,482,306
Corporation tax payable
-
101,996
-
-
Other taxation and social security
279,678
102,738
-
-
Other creditors
193,684
116,289
246
246
Accruals and deferred income
1,370,506
695,641
218,937
8,431
2,104,698
2,890,177
2,364,466
3,112,088
18
Creditors: amounts falling due after more than one year
Group
Company
2022
2021
2022
2021
Notes
£
£
£
£
Bank loans and overdrafts
19
21,138,507
21,375,000
21,138,507
21,375,000
PEARL HOTELS HOLDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 29 -
19
Loans and overdrafts
Group
Company
2022
2021
2022
2021
£
£
£
£
Bank loans
21,138,507
21,375,000
21,138,507
21,375,000
Payable after one year
21,138,507
21,375,000
21,138,507
21,375,000

The bank loan is secured by fixed charges over the freehold properties owned by the company and fixed and floating charges over the other assets of the Company and cross guarantees provided by wholly owned subsidiaries Pearl Hotel (Gatwick) Limited and Pearl Hotel (Slough) Limited.

20
Provisions for liabilities
Group
Company
2022
2021
2022
2021
£
£
£
£
1,230,000
230,000
1,230,000
230,000
Movements on provisions:
Group
£
At 1 January 2022
230,000
Additional provisions in the year
1,000,000
At 31 December 2022
1,230,000
Employee Reward Provision
Company
£
At 1 January 2022
230,000
Additional provisions in the year
1,000,000
At 31 December 2022
1,230,000
PEARL HOTELS HOLDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 30 -
21
Retirement benefit schemes
2022
2021
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
23,322
28,684

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.

22
Share capital
Group and company
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 1p each
10,000
10,000
100
100
Ordinary B shares of 1p each
1,177
1,177
12
12
Ordinary C shares of 1p each
588
588
6
6
11,765
11,765
118
118
23
Revaluation reserve
Group
Company
2022
2021
2022
2021
£
£
£
£
At the beginning of the year
16,678,193
9,778,193
16,678,193
9,778,193
Revaluation surplus arising in the year
-
6,900,000
-
6,900,000
Other movements
(3,418,387)
-
(3,418,387)
-
At the end of the year
13,259,806
16,678,193
13,259,806
16,678,193
24
Auditors' Ethical Standards

In common with many businesses of our size and nature we use our auditor to prepare and submit returns to the tax authorities and assist with the preparation of the financial statements.

 

In common with many other businesses of our size and nature we use our auditors to provide tax advice and to represent us, as necessary, at tax tribunals.

25
Profit and loss reserves
Group
Company
2022
2021
2022
2021
£
£
£
£
At the beginning of the year
672,733
(400,506)
8,216
(2,115,851)
Profit for the year
861,631
1,073,239
526,147
2,124,067
Dividends
(30,000)
-
(30,000)
-
At the end of the year
1,504,364
672,733
504,363
8,216
PEARL HOTELS HOLDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 31 -
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
2022
2021
2022
2021
£
£
£
£
Within one year
14,854
6,706
-
-
Between two and five years
13,122
36,883
-
-
27,976
43,589
-
-
27
Directors' transactions

Dividends totalling £30,000 (2021 - £0) were paid in the year in respect of shares held by the company's directors.

Description
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
Mr Z H Somani -
-
112,656
1,240,615
(230,000)
1,123,271
112,656
1,240,615
(230,000)
1,123,271

The loan was repaid in full within nine months of the year end.

28
Cash generated from group operations
2022
2021
£
£
Profit for the year after tax
861,631
1,073,239
Adjustments for:
Taxation (credited)/charged
(101,996)
101,996
Finance costs
863,035
538,219
Investment income
(2,107)
(3,781)
Amortisation and impairment of intangible assets
2,960
2,960
Depreciation and impairment of tangible fixed assets
282,208
69,407
Increase in provisions
1,000,000
-
Movements in working capital:
(Increase)/decrease in stocks
(17,636)
8,874
Decrease in debtors
61,052
376,411
(Decrease)/increase in creditors
(683,483)
1,496,609
Cash generated from operations
2,265,664
3,663,934
PEARL HOTELS HOLDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 32 -
29
Cash (absorbed by)/generated from operations - company
2022
2021
£
£
Profit for the year after tax
526,147
2,124,067
Adjustments for:
Finance costs
863,035
538,219
Investment income
(1,988,464)
(2,203,743)
Amortisation and impairment of intangible assets
2,960
2,960
Depreciation and impairment of tangible fixed assets
282,208
69,407
Increase in provisions
1,000,000
-
Movements in working capital:
Decrease in debtors
38,067
508,930
(Decrease)/increase in creditors
(747,622)
261,270
Cash (absorbed by)/generated from operations
(23,669)
1,301,110
30
Analysis of changes in net debt - group
1 January 2022
Cash flows
31 December 2022
£
£
£
Cash at bank and in hand
3,328,526
(2,118,408)
1,210,118
Borrowings excluding overdrafts
(21,375,000)
236,493
(21,138,507)
(18,046,474)
(1,881,915)
(19,928,389)
31
Analysis of changes in net debt - company
1 January 2022
Cash flows
31 December 2022
£
£
£
Cash at bank and in hand
3,016,548
(2,319,488)
697,060
Borrowings excluding overdrafts
(21,375,000)
236,493
(21,138,507)
(18,358,452)
(2,082,995)
(20,441,447)
2022-12-312022-01-01falseCCH SoftwareCCH Accounts Production 2023.100Mr Z H SomaniMr J C SchoemanMr J C SchoemanMr J D Dinis049025152022-01-012022-12-3104902515bus:Director12022-01-012022-12-3104902515bus:CompanySecretaryDirector12022-01-012022-12-3104902515bus:Director22022-01-012022-12-3104902515bus:Director32022-01-012022-12-3104902515bus:CompanySecretary12022-01-012022-12-3104902515bus:Consolidated2022-01-012022-12-3104902515bus:Consolidated2022-12-3104902515bus:Consolidated2021-01-012021-12-31049025152022-12-31049025152021-01-012021-12-3104902515bus:PrivateLimitedCompanyLtd2022-01-012022-12-3104902515bus:FRS1022022-01-012022-12-3104902515bus:Audited2022-01-012022-12-3104902515bus:ConsolidatedGroupCompanyAccounts2022-01-012022-12-3104902515bus:FullAccounts2022-01-012022-12-31xbrli:purexbrli:sharesiso4217:GBP