CITY_HOTELS_(DUNFERMLINE) - Accounts


Company registration number SC267931 (Scotland)
CITY HOTELS (DUNFERMLINE) LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2023
CITY HOTELS (DUNFERMLINE) LIMITED
COMPANY INFORMATION
Directors
Mr Scott Adamson
Mr Stuart Adamson
Mrs Mary Adamson
Mr Craig Adamson
Secretary
Mr Scott Adamson
Company number
SC267931
Registered office
27 Main Street
Crossford
Dunfermline
Fife
United Kingdom
KY12 8NJ
Auditor
Azets Audit Services
5 Whitefriars Crescent
Perth
United Kingdom
PH2 0PA
CITY HOTELS (DUNFERMLINE) LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 6
Statement of comprehensive income
7
Balance sheet
8
Statement of changes in equity
9
Statement of cash flows
10
Notes to the financial statements
11 - 25
CITY HOTELS (DUNFERMLINE) LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 JUNE 2023
- 1 -

The directors present the strategic report for the year ended 30 June 2023.

Review of the business

Turnover was up on last year by 15% to £7.2 million. This was largely due to the fact that the venues and facilities were almost fully operational in the year compared with various closures experienced last year due to Covid.

 

During the year the company continued to invest in its property and licenced trade portfolio, with investments in fixed assets and investment properties amounting to £650k.

Principal risks and uncertainties

The principal risks facing the company include:

 

Market performance - the licenced trade faces many challenges, including legislation changes affecting drinking and driving and society's attitude to alcohol in general. There has, however, been a growth in demand for the provision of food and well run catering establishments providing a varied food menu, and this has helped offset the decline in sales of alcohol.

 

Competitive risk - the company operates in competitive markets and continues to review the offering made to its customers to ensure that they remain competitive and meet the changing needs of customers.

 

Major disruption/disaster - the company regularly reviews its business continuity plans to minimise the impact of major disruption or disasters.

 

Financial risk management

 

Liquidity risk - the company maintains a mixture of working capital finance facilities to ensure it has sufficient funds to meet its operational requirements.

Key performance indicators

2023            2022

£            £

Turnover            7,237,897        6,311,299

Gross profit/(loss)        1,957,160 (27%)     1,917,702 (30.4%)

Operating profit        469,404     813,289

Net assets        5,852,190        5,814,004

 

Going concern

The company believes that it has sufficient reserves and resources to be able to prepare the accounts on a going concern basis.

On behalf of the board

Mr Scott Adamson
Director
28 March 2024
CITY HOTELS (DUNFERMLINE) LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 JUNE 2023
- 2 -

The directors present their annual report and financial statements for the year ended 30 June 2023.

Principal activities

The principal activity of the company continued to be that of the operation of hotels and licenced trade premises.

Results and dividends

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

No ordinary dividends were paid. The directors do not recommend payment of a final 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 Scott Adamson
Mr Stuart Adamson
Mrs Mary Adamson
Mr Craig Adamson
Auditor

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

Statement of directors' responsibilities

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the 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.

CITY HOTELS (DUNFERMLINE) LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 3 -
On behalf of the board
Mr Scott Adamson
Director
28 March 2024
CITY HOTELS (DUNFERMLINE) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF CITY HOTELS (DUNFERMLINE) LIMITED
- 4 -
Opinion

We have audited the financial statements of City Hotels (Dunfermline) Limited (the 'company') for the year ended 30 June 2023 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, 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 June 2023 and of its 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 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' 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.

CITY HOTELS (DUNFERMLINE) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CITY HOTELS (DUNFERMLINE) LIMITED
- 5 -
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, 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.

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.

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

Extent to which the audit was considered capable of detecting irregularities, including fraud

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.

 

We obtain and update our understanding of the entity, its activities, its control environment, and likely future developments, including in relation to the legal and regulatory framework applicable and how the entity is complying with that framework.  Based on this understanding, we identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion.  This includes consideration of the risk of acts by the entity that were contrary to applicable laws and regulations, including fraud.

 

In response to the risk of irregularities and non-compliance with laws and regulations, including fraud, we designed procedures which included:

 

  • Enquiry of management and those charged with governance around actual and potential litigation and claims as well as actual, suspected and alleged fraud; 

  • Assessing the extent of compliance with the laws and regulations considered to have a direct material effect on the financial statements or the operations of the company through enquiry and inspection; 

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

  • Performing audit work over the risk of management bias and 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 indicators of potential bias. 

 

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 of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.

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.

Alan Taylor
Senior Statutory Auditor
For and on behalf of Azets Audit Services
28 March 2024
Chartered Accountants
Statutory Auditor
5 Whitefriars Crescent
Perth
United Kingdom
PH2 0PA
CITY HOTELS (DUNFERMLINE) LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 JUNE 2023
- 7 -
2023
2022
Notes
£
£
Turnover
3
7,237,897
6,311,299
Cost of sales
(5,280,737)
(4,393,597)
Gross profit
1,957,160
1,917,702
Administrative expenses
(2,024,626)
(1,733,643)
Other operating income
536,870
629,230
Operating profit
4
469,404
813,289
Interest payable and similar expenses
7
(206,759)
(153,800)
Profit before taxation
262,645
659,489
Tax on profit
8
(71,359)
60,622
Profit for the financial year
191,286
720,111

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

CITY HOTELS (DUNFERMLINE) LIMITED
BALANCE SHEET
AS AT 30 JUNE 2023
30 June 2023
- 8 -
2023
2022
Notes
£
£
£
£
Fixed assets
Goodwill
10
34,947
73,013
Tangible assets
11
3,378,422
3,301,644
Investment property
12
6,069,785
6,152,040
9,483,154
9,526,697
Current assets
Stocks
13
89,442
85,500
Debtors
14
1,304,018
1,108,832
Cash at bank and in hand
501,510
1,018,123
1,894,970
2,212,455
Creditors: amounts falling due within one year
15
(2,014,038)
(2,041,460)
Net current (liabilities)/assets
(119,068)
170,995
Total assets less current liabilities
9,364,086
9,697,692
Creditors: amounts falling due after more than one year
16
(2,916,274)
(3,348,456)
Provisions for liabilities
Deferred tax liability
19
595,622
535,232
(595,622)
(535,232)
Net assets
5,852,190
5,814,004
Capital and reserves
Called up share capital
21
100
100
Profit and loss reserves
22
5,852,090
5,813,904
Total equity
5,852,190
5,814,004
The financial statements were approved by the board of directors and authorised for issue on 28 March 2024 and are signed on its behalf by:
Mr Scott Adamson
Director
Company Registration No. SC267931
CITY HOTELS (DUNFERMLINE) LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 JUNE 2023
- 9 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 July 2021
100
5,141,510
5,141,610
Year ended 30 June 2022:
Profit and total comprehensive income for the year
-
720,111
720,111
Dividends
9
-
(4,000)
(4,000)
Transfers
-
(43,717)
(43,717)
Balance at 30 June 2022
100
5,813,904
5,814,004
Year ended 30 June 2023:
Profit and total comprehensive income for the year
-
191,286
191,286
Transfers
-
(153,100)
(153,100)
Balance at 30 June 2023
100
5,852,090
5,852,190
CITY HOTELS (DUNFERMLINE) LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 JUNE 2023
- 10 -
2023
2022
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
27
451,060
1,369,379
Interest paid
(206,759)
(153,800)
Income taxes (paid)/refunded
(98,001)
39,065
Net cash inflow from operating activities
146,300
1,254,644
Investing activities
Purchase of tangible fixed assets
(434,704)
(151,722)
Proceeds from disposal of tangible fixed assets
186,779
-
0
Purchase of investment property
(192,745)
(328,029)
Proceeds from disposal of investment property
259,956
462,936
Net cash used in investing activities
(180,714)
(16,815)
Financing activities
Repayment of bank loans
(433,383)
(698,328)
Payment of finance leases obligations
(48,816)
(34,398)
Dividends paid
-
0
(4,000)
Net cash used in financing activities
(482,199)
(736,726)
Net (decrease)/increase in cash and cash equivalents
(516,613)
501,103
Cash and cash equivalents at beginning of year
1,018,123
517,020
Cash and cash equivalents at end of year
501,510
1,018,123
CITY HOTELS (DUNFERMLINE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2023
- 11 -
1
Accounting policies
Company information

City Hotels (Dunfermline) Limited is a private company limited by shares incorporated in Scotland. The registered office is 27 Main Street, Crossford, Dunfermline, Fife, United Kingdom, KY12 8NJ.

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
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.

However, because not all future events or conditions can be predicted, this statement is not a guarantee as to the company's ability to continue as a going concern.

1.3
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.

1.4
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

CITY HOTELS (DUNFERMLINE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 12 -
1.5
Tangible fixed assets

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

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

Freehold land
Not Depreciated
Leasehold improvements
10% Straight line
Plant and equipment
10% to 20% Straight line
Computers
33.33% Straight line
Motor vehicles
25% Straight line

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

1.6
Investment properties

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

1.7
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.8
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.

CITY HOTELS (DUNFERMLINE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 13 -
1.9
Cash and cash equivalents

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

1.10
Financial instruments
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 company 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.

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 company’s contractual obligations expire or are discharged or cancelled.

CITY HOTELS (DUNFERMLINE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 14 -
1.11
Equity instruments

Equity instruments issued by the company 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 company.

1.12
Taxation

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

Current tax

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

Deferred tax

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

 

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

1.13
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.

1.14
Retirement benefits

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

1.15
Leases

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

 

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

CITY HOTELS (DUNFERMLINE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 15 -

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

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

1.16
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.

 

The key judgements made in the preparation of the financial statements are as follows:

  •     Assessment of the useful economic life of goodwill and a review of the underlying value of the goodwill for any impairment indicators;

  •     A review of the fair value of investment properties at each period end date to ensure these are appropriate and that no impairment is required.

3
Turnover and other revenue

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

2023
2022
£
£
Turnover analysed by class of business
Income from operating hotels and licenced trade establishments
7,237,897
6,311,299
2023
2022
£
£
Turnover analysed by geographical market
United Kingdom
7,237,897
6,311,299
CITY HOTELS (DUNFERMLINE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
3
Turnover and other revenue
(Continued)
- 16 -
2023
2022
£
£
Other revenue
Grants received
-
150,849
Rental income
536,870
478,381
4
Operating profit
2023
2022
Operating profit for the year is stated after charging/(crediting):
£
£
Government grants
-
(150,849)
Depreciation of owned tangible fixed assets
192,467
158,064
Depreciation of tangible fixed assets held under finance leases
26,975
62,942
Profit on disposal of tangible fixed assets
(25,390)
-
Profit on disposal of investment property
(138,056)
(183,713)
Amortisation of intangible assets
38,066
43,800
Operating lease charges
144,000
144,000
5
Auditor's remuneration
2023
2022
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
12,500
9,010
6
Employees

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

2023
2022
Number
Number
Sales and administration
24
26
Guest services
146
144
Total
170
170
CITY HOTELS (DUNFERMLINE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
6
Employees
(Continued)
- 17 -

Their aggregate remuneration comprised:

2023
2022
£
£
Wages and salaries
1,992,578
1,733,707
Social security costs
106,697
90,740
Pension costs
26,533
21,079
2,125,808
1,845,526
7
Interest payable and similar expenses
2023
2022
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
206,759
153,800
8
Taxation
2023
2022
£
£
Current tax
UK corporation tax on profits for the current period
10,969
97,419
Adjustments in respect of prior periods
-
0
(5,071)
Total current tax
10,969
92,348
Deferred tax
Origination and reversal of timing differences
115,316
(166,362)
Other adjustments
(54,926)
13,392
Total deferred tax
60,390
(152,970)
Total tax charge/(credit)
71,359
(60,622)
CITY HOTELS (DUNFERMLINE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
8
Taxation
(Continued)
- 18 -

The actual charge/(credit) 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:

2023
2022
£
£
Profit before taxation
262,645
659,489
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2022: 19.00%)
65,661
125,303
Tax effect of expenses that are not deductible in determining taxable profit
2,453
526
Tax effect of income not taxable in determining taxable profit
(9,750)
(34,905)
Tax effect of utilisation of tax losses not previously recognised
-
0
(26,275)
Adjustments in respect of prior years
-
0
(5,071)
Permanent capital allowances in excess of depreciation
(75,617)
(26,306)
Effect of revaluations of investments
115,316
(140,087)
Other non-reversing timing differences
(54,926)
13,392
Tax at marginal rate
(3,355)
-
0
Tax in respect of chargeable gains
31,577
32,801
Taxation charge/(credit) for the year
71,359
(60,622)
9
Dividends
2023
2022
£
£
Final paid
-
0
4,000
10
Intangible fixed assets
Goodwill
£
Cost
At 1 July 2022 and 30 June 2023
445,500
Amortisation and impairment
At 1 July 2022
372,487
Amortisation charged for the year
38,066
At 30 June 2023
410,553
Carrying amount
At 30 June 2023
34,947
At 30 June 2022
73,013
CITY HOTELS (DUNFERMLINE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 19 -
11
Tangible fixed assets
Freehold land
Leasehold improvements
Plant and equipment
Computers
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 July 2022
2,983,108
393,179
1,491,141
54,245
188,445
5,110,118
Additions
-
0
131,120
281,268
19,771
25,450
457,609
Disposals
(158,782)
-
0
-
0
-
0
(36,304)
(195,086)
At 30 June 2023
2,824,326
524,299
1,772,409
74,016
177,591
5,372,641
Depreciation and impairment
At 1 July 2022
226,125
307,673
1,101,130
49,615
123,931
1,808,474
Depreciation charged in the year
38,159
18,759
131,270
5,897
25,357
219,442
Eliminated in respect of disposals
(6,805)
-
0
-
0
-
0
(26,892)
(33,697)
At 30 June 2023
257,479
326,432
1,232,400
55,512
122,396
1,994,219
Carrying amount
At 30 June 2023
2,566,847
197,867
540,009
18,504
55,195
3,378,422
At 30 June 2022
2,756,983
85,506
390,011
4,630
64,514
3,301,644

The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.

2023
2022
£
£
Plant and equipment
35,833
40,133
Motor vehicles
50,969
57,606
86,802
97,739
12
Investment property
2023
£
Fair value
At 1 July 2022
6,152,040
Additions through external acquisition
192,745
Disposals
(275,000)
At 30 June 2023
6,069,785

Investment property comprises various licenced establishments and residential properties which attract rental income. The directors have valued the properties at their fair value. The valuations were made on an open market value basis by reference to market evidence of transaction prices for similar properties and the directors extensive knowledge of the area.

CITY HOTELS (DUNFERMLINE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 20 -
13
Stocks
2023
2022
£
£
Finished goods and goods for resale
89,442
85,500
14
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
110,528
101,537
Other debtors
781,507
787,511
Prepayments and accrued income
411,983
219,784
1,304,018
1,108,832
15
Creditors: amounts falling due within one year
2023
2022
Notes
£
£
Bank loans
17
422,467
444,984
Obligations under finance leases
18
31,710
36,305
Trade creditors
665,381
599,237
Corporation tax
10,387
97,419
Other taxation and social security
195,513
193,234
Other creditors
610,882
613,883
Accruals and deferred income
77,698
56,398
2,014,038
2,041,460
16
Creditors: amounts falling due after more than one year
2023
2022
Notes
£
£
Bank loans and overdrafts
17
2,871,429
3,282,295
Obligations under finance leases
18
44,845
66,161
2,916,274
3,348,456
CITY HOTELS (DUNFERMLINE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 21 -
17
Loans and overdrafts
2023
2022
£
£
Bank loans
3,293,896
3,727,279
Payable within one year
422,467
444,984
Payable after one year
2,871,429
3,282,295

The bank loans and overdrafts are secured by a standard security over the company's land and buildings and by a bond and floating charge over the company's assets.

18
Finance lease obligations
2023
2022
Future minimum lease payments due under finance leases:
£
£
Within one year
31,710
36,305
In two to five years
44,845
66,161
76,555
102,466

Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 3 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

19
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 (after offset) for financial reporting purposes:

Liabilities
Liabilities
2023
2022
Balances:
£
£
Accelerated capital allowances
206,198
90,882
Fair value adjustments
389,424
444,350
595,622
535,232
2023
Movements in the year:
£
Liability at 1 July 2022
535,232
Charge to profit or loss
60,390
Liability at 30 June 2023
595,622
CITY HOTELS (DUNFERMLINE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
19
Deferred taxation
(Continued)
- 22 -

A portion of the deferred tax liability set out above is expected to reverse within 3 years and relates to accelerated capital allowances that are expected to mature within the same period. A further portion relates to fair value adjustments to the value of investment properties, which will reverse as and when the properties are sold.

20
Retirement benefit schemes
2023
2022
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
26,533
21,079

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

21
Share capital
2023
2022
2023
2022
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A Shares of £1 each
26
26
26
26
Ordinary B Shares of £1 each
26
26
26
26
Ordinary C Shares of £1 each
24
24
24
24
Ordinary D Shares of £1 each
24
24
24
24
100
100
100
100
22
Profit and loss reserves
2023
2022
£
£
At the beginning of the year
5,813,904
5,141,510
Profit for the year
191,286
720,111
Dividends declared and paid in the year
-
(4,000)
Transfer from revaluation reserve
(153,100)
(43,717)
At the end of the year
5,852,090
5,813,904
CITY HOTELS (DUNFERMLINE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
22
Profit and loss reserves
(Continued)
- 23 -

Included within profit and loss reserves are non-distributable profits, as set out below:

2023
2022
£
£
Non-distributable profits included above
At the beginning of the year
1,567,968
1,581,360
Non distributable profits in the year
98,174
(13,392)
At the end of the year
1,666,142
1,567,968
Distributable profits
4,185,948
4,245,936
23
Operating lease commitments
Lessee

Operating lease payments represent rentals payable by the company for a certain number of its properties. Leases are on a rolling basis with 6 months notice to terminate.

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:

2023
2022
£
£
Within one year
72,000
72,000
CITY HOTELS (DUNFERMLINE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 24 -
24
Related party transactions

Included within other debtors is a loan to a partnership, of which the directors are partners, of £781,507 (2022 - £787,522). £478,239 of this loan pre dates 20 March 2013 when the HMRC legislation changed.

 

Included within other creditors are loans from the directors of £482,387 (2022 - £507,180).

 

During the year the company ran a business on behalf of a partnership, of which the directors are partners. The costs incurred in relation to this business were fully recharged out to the partnership resulting in net sales of £894,625 (2022 - £688,764). The income retained by the company totalled £101,758 (2022 - £nil).

 

During the year the company paid rent to a partnership, of which the directors are partners of £144,000 (2022 - £144,000).

25
Events after the reporting date

In late 2023 the company disposed of assets with a net book value of £477,774, this resulted in a book gain of £447,024. The company are considering their options in regard to the sale of further assets in the current year however these discussions had not reached the conclusion stage at the time of signing these accounts.

 

 

26
Ultimate controlling party

The company is controlled by directors Mr Stuart Adamson and Mrs Mary Adamson by virtue of them holding 52% of the issued share capital of the company.

27
Cash generated from operations
2023
2022
£
£
Profit for the year after tax
191,286
720,111
Adjustments for:
Taxation charged/(credited)
71,359
(60,622)
Finance costs
206,759
153,800
Gain on disposal of tangible fixed assets
(25,390)
-
Gain on disposal of investment property
(138,056)
(183,713)
Amortisation and impairment of intangible assets
38,066
43,800
Depreciation and impairment of tangible fixed assets
219,442
221,006
Movements in working capital:
Increase in stocks
(3,942)
(38,291)
(Increase)/decrease in debtors
(195,186)
243,391
Increase in creditors
86,722
269,897
Cash generated from operations
451,060
1,369,379
CITY HOTELS (DUNFERMLINE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 25 -
28
Analysis of changes in net debt
1 July 2022
Cash flows
New finance leases
30 June 2023
£
£
£
£
Cash at bank and in hand
1,018,123
(516,613)
-
501,510
Borrowings excluding overdrafts
(3,727,279)
433,383
-
(3,293,896)
Obligations under finance leases
(102,466)
48,816
(22,905)
(76,555)
(2,811,622)
(34,414)
(22,905)
(2,868,941)
2023-06-302022-07-01falseCCH SoftwareCCH Accounts Production 2023.300Mr Stuart AdamsonMrs Mary AdamsonMr Craig AdamsonMr Craig AdamsonMr Scott AdamsonfalseSC2679312022-07-012023-06-30SC267931bus:CompanySecretaryDirector12022-07-012023-06-30SC267931bus:Director12022-07-012023-06-30SC267931bus:Director22022-07-012023-06-30SC267931bus:Director32022-07-012023-06-30SC267931bus:CompanySecretary12022-07-012023-06-30SC267931bus:Director42022-07-012023-06-30SC267931bus:RegisteredOffice2022-07-012023-06-30SC2679312023-06-30SC2679312021-07-012022-06-30SC267931core:RetainedEarningsAccumulatedLosses2021-07-012022-06-30SC267931core:RetainedEarningsAccumulatedLosses2022-07-012023-06-30SC267931core:Goodwill2023-06-30SC267931core:Goodwill2022-06-30SC2679312022-06-30SC267931core:LandBuildingscore:OwnedOrFreeholdAssets2023-06-30SC267931core:LeaseholdImprovements2023-06-30SC267931core:PlantMachinery2023-06-30SC267931core:ComputerEquipment2023-06-30SC267931core:MotorVehicles2023-06-30SC267931core:LandBuildingscore:OwnedOrFreeholdAssets2022-06-30SC267931core:LeaseholdImprovements2022-06-30SC267931core:PlantMachinery2022-06-30SC267931core:ComputerEquipment2022-06-30SC267931core:MotorVehicles2022-06-30SC267931core:CurrentFinancialInstrumentscore:WithinOneYear2023-06-30SC267931core:CurrentFinancialInstrumentscore:WithinOneYear2022-06-30SC267931core:Non-currentFinancialInstrumentscore:AfterOneYear2023-06-30SC267931core:Non-currentFinancialInstrumentscore:AfterOneYear2022-06-30SC267931core:CurrentFinancialInstruments2023-06-30SC267931core:CurrentFinancialInstruments2022-06-30SC267931core:Non-currentFinancialInstruments2023-06-30SC267931core:Non-currentFinancialInstruments2022-06-30SC267931core:ShareCapital2023-06-30SC267931core:ShareCapital2022-06-30SC267931core:RetainedEarningsAccumulatedLosses2023-06-30SC267931core:RetainedEarningsAccumulatedLosses2022-06-30SC267931core:ShareCapital2021-06-30SC267931core:RetainedEarningsAccumulatedLosses2021-06-30SC2679312021-06-30SC267931core:ShareCapitalOrdinaryShares2023-06-30SC267931core:ShareCapitalOrdinaryShares2022-06-30SC267931core:RetainedEarningsAccumulatedLosses2022-06-30SC267931core:RevaluationReserve2022-07-012023-06-30SC267931core:RevaluationReserve2021-07-012022-06-30SC26793112022-07-012023-06-30SC26793112021-07-012022-06-30SC2679312022-06-30SC267931core:Goodwill2022-07-012023-06-30SC267931core:LandBuildingscore:OwnedOrFreeholdAssets2022-07-012023-06-30SC267931core:LeaseholdImprovements2022-07-012023-06-30SC267931core:PlantMachinery2022-07-012023-06-30SC267931core:ComputerEquipment2022-07-012023-06-30SC267931core:MotorVehicles2022-07-012023-06-30SC267931core:UKTax2022-07-012023-06-30SC267931core:UKTax2021-07-012022-06-30SC26793122022-07-012023-06-30SC26793122021-07-012022-06-30SC26793132022-07-012023-06-30SC26793132021-07-012022-06-30SC267931core:Goodwill2022-06-30SC267931core:LandBuildingscore:OwnedOrFreeholdAssets2022-06-30SC267931core:LeaseholdImprovements2022-06-30SC267931core:PlantMachinery2022-06-30SC267931core:ComputerEquipment2022-06-30SC267931core:MotorVehicles2022-06-30SC267931core:WithinOneYear2023-06-30SC267931core:WithinOneYear2022-06-30SC267931core:BetweenTwoFiveYears2023-06-30SC267931core:BetweenTwoFiveYears2022-06-30SC267931bus:PrivateLimitedCompanyLtd2022-07-012023-06-30SC267931bus:FRS1022022-07-012023-06-30SC267931bus:Audited2022-07-012023-06-30SC267931bus:FullAccounts2022-07-012023-06-30xbrli:purexbrli:sharesiso4217:GBP