Plas Ynyshir Hall Hotel Limited - Period Ending 2022-12-31

Plas Ynyshir Hall Hotel Limited - Period Ending 2022-12-31


Plas Ynyshir Hall Hotel Limited 07864646 false 2022-01-01 2022-12-31 2022-12-31 The principal activity of the company is Hotels and similar accommodation Digita Accounts Production Advanced 6.30.9574.0 true 07864646 2022-01-01 2022-12-31 07864646 2022-12-31 07864646 core:RetainedEarningsAccumulatedLosses 2022-12-31 07864646 core:ShareCapital 2022-12-31 07864646 core:CurrentFinancialInstruments 2022-12-31 07864646 core:CurrentFinancialInstruments core:WithinOneYear 2022-12-31 07864646 core:Non-currentFinancialInstruments 2022-12-31 07864646 core:Non-currentFinancialInstruments core:AfterOneYear 2022-12-31 07864646 core:FurnitureFittingsToolsEquipment 2022-12-31 07864646 core:LandBuildings 2022-12-31 07864646 core:MotorVehicles 2022-12-31 07864646 bus:SmallEntities 2022-01-01 2022-12-31 07864646 bus:AuditExemptWithAccountantsReport 2022-01-01 2022-12-31 07864646 bus:FullAccounts 2022-01-01 2022-12-31 07864646 bus:SmallCompaniesRegimeForAccounts 2022-01-01 2022-12-31 07864646 bus:RegisteredOffice 2022-01-01 2022-12-31 07864646 bus:Director1 2022-01-01 2022-12-31 07864646 bus:Director2 2022-01-01 2022-12-31 07864646 bus:Director3 2022-01-01 2022-12-31 07864646 bus:Director4 2022-01-01 2022-12-31 07864646 bus:PrivateLimitedCompanyLtd 2022-01-01 2022-12-31 07864646 core:ComputerEquipment 2022-01-01 2022-12-31 07864646 core:FurnitureFittingsToolsEquipment 2022-01-01 2022-12-31 07864646 core:LandBuildings 2022-01-01 2022-12-31 07864646 core:LeaseholdImprovements 2022-01-01 2022-12-31 07864646 core:MotorVehicles 2022-01-01 2022-12-31 07864646 core:OfficeEquipment 2022-01-01 2022-12-31 07864646 core:PlantMachinery 2022-01-01 2022-12-31 07864646 core:OtherRelatedParties 2022-01-01 2022-12-31 07864646 countries:AllCountries 2022-01-01 2022-12-31 07864646 2021-12-31 07864646 core:FurnitureFittingsToolsEquipment 2021-12-31 07864646 core:LandBuildings 2021-12-31 07864646 core:MotorVehicles 2021-12-31 07864646 2021-01-01 2021-12-31 07864646 2021-12-31 07864646 core:RetainedEarningsAccumulatedLosses 2021-12-31 07864646 core:ShareCapital 2021-12-31 07864646 core:CurrentFinancialInstruments 2021-12-31 07864646 core:CurrentFinancialInstruments core:WithinOneYear 2021-12-31 07864646 core:Non-currentFinancialInstruments 2021-12-31 07864646 core:Non-currentFinancialInstruments core:AfterOneYear 2021-12-31 07864646 core:FurnitureFittingsToolsEquipment 2021-12-31 07864646 core:LandBuildings 2021-12-31 07864646 core:MotorVehicles 2021-12-31 iso4217:GBP xbrli:pure

Registration number: 07864646

Plas Ynyshir Hall Hotel Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 December 2022

 

Plas Ynyshir Hall Hotel Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 9

 

Plas Ynyshir Hall Hotel Limited

Company Information

Directors

Mrs JA Talbot

Miss AD Eiriksson

Dr JA Talbot

Mr GW Ward

Registered office

Ynyshir Hall
Eglwys Fach
Machynlleth
Powys
SY20 8TA

Accountants

Ballards LLP
Chartered Accountants
Oakmoore Court
11c Kingswood Road
Hampton Lovett
Droitwich
Worcestershire
WR9 0QH

 

Plas Ynyshir Hall Hotel Limited

(Registration number: 07864646)
Balance Sheet as at 31 December 2022

Note

2022
£

2021
£

Fixed assets

 

Tangible assets

4

814,003

588,460

Current assets

 

Stocks

5

67,593

28,133

Debtors

6

238,435

228,871

Cash at bank and in hand

 

90,124

159,513

 

396,152

416,517

Creditors: Amounts falling due within one year

7

(998,860)

(1,037,872)

Net current liabilities

 

(602,708)

(621,355)

Total assets less current liabilities

 

211,295

(32,895)

Creditors: Amounts falling due after more than one year

7

(25,000)

(35,000)

Provisions for liabilities

79,065

82,405

Net assets

 

265,360

14,510

Capital and reserves

 

Called up share capital

1,100

1,100

Retained earnings

264,260

13,410

Shareholders' funds

 

265,360

14,510

For the financial year ending 31 December 2022 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 29 September 2023 and signed on its behalf by:
 

 

Plas Ynyshir Hall Hotel Limited

(Registration number: 07864646)
Balance Sheet as at 31 December 2022

.........................................
Miss AD Eiriksson
Director

   
 

Plas Ynyshir Hall Hotel Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2022

1

General information

The company is a private company limited by share capital, incorporated in Engalnd and Wales.

The address of its registered office is:
Ynyshir Hall
Eglwys Fach
Machynlleth
Powys
SY20 8TA
Wales

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

 

Plas Ynyshir Hall Hotel Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2022

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Freehold and leadhold properties

4% straight line

Kitchen and sundry equipment

20% reducing balance

Fixtures, fittings and equipment

20% reducing balance

Office equipment

20% reducing balance

Computer equipment

50% reducing balance

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

 

Plas Ynyshir Hall Hotel Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2022

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

 

Plas Ynyshir Hall Hotel Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2022

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 26 (2021 - 23).

4

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Office equipment
£

Total
£

Cost or valuation

At 1 January 2022

309,283

899,256

5,441

1,213,980

Additions

220,229

114,947

-

335,176

At 31 December 2022

529,512

1,014,203

5,441

1,549,156

Depreciation

At 1 January 2022

37,113

583,731

4,676

625,520

Charge for the year

21,180

88,300

153

109,633

At 31 December 2022

58,293

672,031

4,829

735,153

Carrying amount

At 31 December 2022

471,219

342,172

612

814,003

At 31 December 2021

272,170

315,525

765

588,460

Included within the net book value of land and buildings above is £471,218 (2021 - £272,170) in respect of short leasehold land and buildings.
 

5

Stocks

2022
£

2021
£

Other inventories

67,593

28,133

6

Debtors

Current

Note

2022
£

2021
£

Trade debtors

 

10,352

-

Amounts owed by related parties

9

197,488

190,579

Prepayments

 

6,544

1,536

Other receivables

 

24,051

36,756

   

238,435

228,871

 

Plas Ynyshir Hall Hotel Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2022

7

Creditors

Creditors: amounts falling due within one year

Note

2022
£

2021
£

Due within one year

 

Bank loans and overdrafts

8

10,000

10,000

Trade creditors

 

111,144

44,190

Amounts owed to related parties

9

15,222

16,222

Taxation and social security

 

76,260

60,935

Other creditors

 

786,234

906,525

 

998,860

1,037,872

Due after one year

 

Loans and borrowings

8

25,000

35,000

Creditors: amounts falling due after more than one year

Note

2022
£

2021
£

Due after one year

 

Loans and borrowings

8

25,000

35,000

8

Loans and borrowings

2022
£

2021
£

Non-current loans and borrowings

Bank borrowings

25,000

35,000

2022
£

2021
£

Current loans and borrowings

Bank borrowings

10,000

10,000

 

Plas Ynyshir Hall Hotel Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2022

9

Related party transactions

Summary of transactions with other related parties

During the year, there is a balance of £140,665 (2021: £190,579) owed by Ynyshir Hall Holdings Limited and a balance of £56,823 (2021: £Nil) owed by Ynyshir Gwen Ltd.

Plas Ynyshir Hall Hotel Limited is the wholly owned subsiduary of Ynyshir Hall Holdings Limited, of Ynyshir Hall, Eglwys Fach, Machynlleth, Powys, SY20 8TA.

Plas Ynyshir Hall Hotel Limited leases the property at Ynyshir Hall from Ynyshir Hall Holdings Limited for a sum of £60,000 per annum. As at 31 December 2022 there was an accrual for rent payable of £60,000.