The Lochside Hotel Limited - Period Ending 2017-03-31

The Lochside Hotel Limited - Period Ending 2017-03-31


The Lochside Hotel Limited SC496257 false 2016-04-01 2017-03-31 2017-03-31 The principal activity of the company is hotel operator Digita Accounts Production Advanced 6.18.8247.0 Software true SC496257 2016-04-01 2017-03-31 SC496257 2017-03-31 SC496257 core:RetainedEarningsAccumulatedLosses 2017-03-31 SC496257 core:ShareCapital 2017-03-31 SC496257 core:CurrentFinancialInstruments 2017-03-31 SC496257 core:CurrentFinancialInstruments core:WithinOneYear 2017-03-31 SC496257 core:Non-currentFinancialInstruments 2017-03-31 SC496257 core:Non-currentFinancialInstruments core:AfterOneYear 2017-03-31 SC496257 core:FurnitureFittingsToolsEquipment 2017-03-31 SC496257 core:LandBuildings 2017-03-31 SC496257 core:OtherPropertyPlantEquipment 2017-03-31 SC496257 bus:SmallEntities 2016-04-01 2017-03-31 SC496257 bus:AuditExemptWithAccountantsReport 2016-04-01 2017-03-31 SC496257 bus:FullAccounts 2016-04-01 2017-03-31 SC496257 bus:RegisteredOffice 2016-04-01 2017-03-31 SC496257 bus:Director1 2016-04-01 2017-03-31 SC496257 bus:PrivateLimitedCompanyLtd 2016-04-01 2017-03-31 SC496257 bus:Agent1 2016-04-01 2017-03-31 SC496257 core:RetainedEarningsAccumulatedLosses 2016-04-01 2017-03-31 SC496257 core:ShareCapital 2016-04-01 2017-03-31 SC496257 core:FurnitureFittings 2016-04-01 2017-03-31 SC496257 core:FurnitureFittingsToolsEquipment 2016-04-01 2017-03-31 SC496257 core:LandBuildings 2016-04-01 2017-03-31 SC496257 core:OtherPropertyPlantEquipment 2016-04-01 2017-03-31 SC496257 core:PlantMachinery 2016-04-01 2017-03-31 SC496257 countries:AllCountries 2016-04-01 2017-03-31 SC496257 2016-03-31 SC496257 core:RetainedEarningsAccumulatedLosses 2016-03-31 SC496257 core:ShareCapital 2016-03-31 SC496257 core:FurnitureFittingsToolsEquipment 2016-03-31 SC496257 core:LandBuildings 2016-03-31 SC496257 core:OtherPropertyPlantEquipment 2016-03-31 SC496257 2015-01-29 2016-03-31 SC496257 2016-03-31 SC496257 core:RetainedEarningsAccumulatedLosses 2016-03-31 SC496257 core:ShareCapital 2016-03-31 SC496257 core:CurrentFinancialInstruments 2016-03-31 SC496257 core:CurrentFinancialInstruments core:WithinOneYear 2016-03-31 SC496257 core:Non-currentFinancialInstruments 2016-03-31 SC496257 core:Non-currentFinancialInstruments core:AfterOneYear 2016-03-31 SC496257 core:FurnitureFittingsToolsEquipment 2016-03-31 SC496257 core:LandBuildings 2016-03-31 SC496257 core:OtherPropertyPlantEquipment 2016-03-31 SC496257 core:RetainedEarningsAccumulatedLosses 2015-01-29 2016-03-31 SC496257 core:ShareCapital 2015-01-29 2016-03-31 iso4217:GBP xbrli:pure

Registration number: SC496257

The Lochside Hotel Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2017

Jack MacDonald & Co
Cuan Aille
1 Aldersyde
Taynuilt
Argyll
PA35 1AG

 

The Lochside Hotel Limited

Contents

Company Information

1

Director's Report

2

Accountants' Report

3

Profit and Loss Account

4

Statement of Comprehensive Income

5

Balance Sheet

6

Statement of Changes in Equity

7

Notes to the Financial Statements

8 to 11

 

The Lochside Hotel Limited

Company Information

Director

Mr Neil Morrison

Registered office

20 Shore Street
Bowmore
Islay
Argyll
PA43 7LB

Accountants

Jack MacDonald & Co
Cuan Aille
1 Aldersyde
Taynuilt
Argyll
PA35 1AG

 

The Lochside Hotel Limited

Director's Report for the Year Ended 31 March 2017

The director presents his report and the financial statements for the year ended 31 March 2017.

Director of the company

The director who held office during the year was as follows:

Mr Neil Morrison

Principal activity

The principal activity of the company is hotel operator

Small companies provision statement

This report has 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.

Approved by the Board on 2 July 2017 and signed on its behalf by:

.........................................
Mr Neil Morrison
Director

 

Chartered Accountants' Report to the Director on the Preparation of the Unaudited Statutory Accounts of
The Lochside Hotel Limited
for the Year Ended 31 March 2017

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of The Lochside Hotel Limited for the year ended 31 March 2017 as set out on pages 4 to 11 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at
http://www.icaew.com/en/members/regulations-standards-and-guidance/.

This report is made solely to the Board of Directors of The Lochside Hotel Limited, as a body, in accordance with the terms of our engagement letter. Our work has been undertaken solely to prepare for your approval the accounts of The Lochside Hotel Limited and state those matters that we have agreed to state to the Board of Directors of The Lochside Hotel Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than The Lochside Hotel Limited and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that The Lochside Hotel Limited has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and profit of The Lochside Hotel Limited. You consider that The Lochside Hotel Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the accounts of The Lochside Hotel Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.

......................................

Jack MacDonald & Co
Cuan Aille
1 Aldersyde
Taynuilt
Argyll
PA35 1AG

2 July 2017

 

The Lochside Hotel Limited

Profit and Loss Account for the Year Ended 31 March 2017

Note

Total
31 March
2017
£

Total
31 March
2016
£

Turnover

 

922,613

590,768

Cost of sales

 

(611,291)

(391,150)

Gross profit

 

311,322

199,618

Administrative expenses

 

(199,093)

(153,859)

Operating profit

 

112,229

45,759

Interest payable and similar expenses

 

(2,191)

(94)

 

(2,191)

(94)

Profit before tax

2

110,038

45,665

Taxation

 

(13,235)

-

Profit for the financial year

 

96,803

45,665

The above results were derived from continuing operations.

The company has no recognised gains or losses for the year other than the results above.

 

The Lochside Hotel Limited

Statement of Comprehensive Income for the Year Ended 31 March 2017

Note

2017
£

2016
£

Profit for the year

 

96,803

45,665

Total comprehensive income for the year

 

96,803

45,665

 

The Lochside Hotel Limited

(Registration number: SC496257)
Balance Sheet as at 31 March 2017

Note

2017
£

2016
£

Fixed assets

 

Tangible assets

3

229,647

240,695

Current assets

 

Debtors

4

-

30,141

Cash at bank and in hand

 

46,714

16,012

 

46,714

46,153

Creditors: Amounts falling due within one year

5

(106,886)

(177,930)

Net current liabilities

 

(60,172)

(131,777)

Total assets less current liabilities

 

169,475

108,918

Creditors: Amounts falling due after more than one year

5

(42,296)

(63,252)

Net assets

 

127,179

45,666

Capital and reserves

 

Called up share capital

1

1

Profit and loss account

127,178

45,665

Total equity

 

127,179

45,666

For the financial year ending 31 March 2017 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's 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 director acknowledges his 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.

Approved and authorised by the director on 2 July 2017
 

.........................................

Mr Neil Morrison

Director

 

The Lochside Hotel Limited

Statement of Changes in Equity for the Year Ended 31 March 2017

Share capital
£

Profit and loss account
£

Total
£

At 1 April 2016

1

45,665

45,666

Profit for the year

-

96,803

96,803

Total comprehensive income

-

96,803

96,803

Dividends

-

(15,290)

(15,290)

At 31 March 2017

1

127,178

127,179

Share capital
£

Profit and loss account
£

Total
£

Profit for the year

-

45,665

45,665

Total comprehensive income

-

45,665

45,665

New share capital subscribed

1

-

1

At 31 March 2016

1

45,665

45,666

 

The Lochside Hotel Limited

Notes to the Financial Statements for the Year Ended 31 March 2017

1

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 - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

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 current 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.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Tangible assets

Tangible assets are stated in the statement of financial position 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

Plant & machinery

25% reducing balance

Furniture & fittings

8% 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.

 

The Lochside Hotel Limited

Notes to the Financial Statements for the Year Ended 31 March 2017

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.

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.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

2

Profit before tax

Arrived at after charging/(crediting)

2017
£

2016
£

Depreciation expense

17,877

6,000

 

The Lochside Hotel Limited

Notes to the Financial Statements for the Year Ended 31 March 2017

3

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Other property, plant and equipment
 £

Total
£

Cost or valuation

At 1 April 2016

152,399

30,085

64,211

246,695

Additions

-

5,644

1,185

6,829

At 31 March 2017

152,399

35,729

65,396

253,524

Depreciation

At 1 April 2016

-

1,000

5,000

6,000

Charge for the period

-

2,778

15,099

17,877

At 31 March 2017

-

3,778

20,099

23,877

Carrying amount

At 31 March 2017

152,399

31,951

45,297

229,647

At 31 March 2016

152,399

29,085

59,211

240,695

Included within the net book value of land and buildings above is £152,399 (2016 - £152,399) in respect of long leasehold land and buildings.
 

4

Debtors

2017
£

2016
£

Other debtors

-

30,141

Total current trade and other debtors

-

30,141

5

Creditors

Note

2017
£

2016
£

Due within one year

 

Bank loans and overdrafts

6

30,010

108,806

Trade creditors

 

48,865

64,742

Taxation and social security

 

14,776

2,382

Other creditors

 

13,235

2,000

 

106,886

177,930

Due after one year

 

Loans and borrowings

6

42,296

63,252

 

The Lochside Hotel Limited

Notes to the Financial Statements for the Year Ended 31 March 2017

6

Loans and borrowings

2017
£

2016
£

Non-current loans and borrowings

Bank borrowings

42,296

63,252

2017
£

2016
£

Current loans and borrowings

Other borrowings

30,010

108,806

7

Dividends

 

2017

2016

 

£

£

Final dividend of £Nil (2016 - £Nil) per ordinary share

-

-

Interim dividend of £15,290.00 (2016 - £Nil) per ordinary share

15,290

-

 

15,290

-

 

The Lochside Hotel Limited

Detailed Profit and Loss Account for the Year Ended 31 March 2017

Year ended 31 March 2017
 £

29 January 2015 to 31 March 2016
 £

Turnover (analysed below)

922,613

590,768

Cost of sales (analysed below)

(611,291)

(391,150)

Gross profit

311,322

199,618

Gross profit (%)

33.74%

33.79%

Administrative expenses

Establishment costs (analysed below)

(79,984)

(82,076)

General administrative expenses (analysed below)

(92,388)

(61,448)

Finance charges (analysed below)

(8,844)

(4,335)

Depreciation costs (analysed below)

(17,877)

(6,000)

(199,093)

(153,859)

Operating profit

112,229

45,759

Interest payable and similar charges (analysed below)

(2,191)

(94)

Profit before tax

110,038

45,665

 

The Lochside Hotel Limited

Detailed Profit and Loss Account for the Year Ended 31 March 2017

2017
£

2016
£

   

Turnover

Sale of goods, UK

922,613

590,768

   

Cost of sales

Purchases

249,248

174,368

Direct costs

10,893

4,894

Wages and salaries (excluding directors)

322,968

205,976

Consumable tools

4,059

2,002

Commissions payable

24,123

3,910

611,291

391,150

   

Establishment costs

Rent

(23,170)

(23,833)

Rates

(16,654)

(18,390)

Light, heat and power

(34,297)

(33,794)

Insurance

(5,863)

(6,059)

(79,984)

(82,076)

   

General administrative expenses

Repairs and maintenance

(40,905)

(25,216)

Telephone and fax

(2,230)

(2,751)

Printing, postage and stationery

(3,002)

(2,827)

Trade subscriptions

(1,752)

(1,192)

Hire of plant and machinery (Operating leases)

(7,804)

(7,021)

Sundry expenses

(841)

(58)

Cleaning

(13,546)

(9,194)

Travel and subsistence

(2,022)

(1,355)

Advertising

(1,847)

(581)

Accountancy fees

(1,743)

(2,000)

Consultancy fees

(9,059)

(2,070)

Bookkeeping

(6,987)

(5,262)

Legal and professional fees

(650)

(1,921)

(92,388)

(61,448)

   

Finance charges

Bank charges

(8,844)

(4,335)

   

Depreciation costs

Depreciation of plant and machinery (owned)

(15,099)

(5,000)

Depreciation of fixtures and fittings (owned)

(2,778)

(1,000)

(17,877)

(6,000)

   

Interest payable and similar expenses

Other loan interest

2,191

94