ELLE_R_LEISURE_LIMITED - Accounts


Company Registration No. 00890260 (England and Wales)
ELLE R LEISURE LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2019
ELLE R LEISURE LIMITED
COMPANY INFORMATION
Directors
J J Ramsbottom
J K Ramsbottom
B Adams
J Ramsbottom
Secretary
J K Ramsbottom
Company number
00890260
Registered office
Lower Basement Office
Eastgate
2 Castle Street
Manchester
M3 4LZ
Auditor
Booth Ainsworth Audit Services
Alpha House
4 Greek St
Stockport
SK3 8AB
Business address
Lower Basement Office
Eastgate
2 Castle Street
Manchester
M3 4LZ
ELLE R LEISURE LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 6
Profit and loss account
7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Statement of cash flows
11
Notes to the financial statements
12 - 24
ELLE R LEISURE LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2019
- 1 -

The directors present the strategic report for the year ended 31 March 2019.

Fair review of the business

The company principally operates in the North West of England with most of its activities concentrated in the centre of Manchester.

 

On a like for like basis, the company's operation of public houses, restaurants, and hotels has seen revenues remain comparable with 2018. Through the continued monitoring and control of costs, the business has maintained the improvements in margins and overall profitability seen in 2018.

 

The company maintains sufficient cash reserves to meet all of its working capital requirements.

 

Principal risks and uncertainties

The principal risks faced by the company are those typically faced by public houses, restaurants on hotels in the UK. In particular, current trends in the market place will have an impact on the performance of the business. The directors mitigate the risks through monitor trends and the implementation of a continuous programme of improvements to the various establishments they operate from.

 

Key performance indicators

The directors consider revenues, gross profits, and expenditure in each element of the company's activities as key performance indicators. By monitoring these indicators on a regular basis and through their day-to-day involvement in the business, the directors are able to assess the performance and position of the business

Future developments

The directors expect the company's activities to continue to grow in the next few years. The directors also look to increase the number of establishments they operate from through a process of acquisition.

 

The results for the financial year ended 31 March 2020 are expected to be consistent with those for 2019.

On behalf of the board

B Adams
Director
20 December 2019
ELLE R LEISURE LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2019
- 2 -

The directors present their annual report and financial statements for the year ended 31 March 2019.

Principal activities
The principal activity of the company continued to be that of the operation of public houses and restaurants.
Directors

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

J J Ramsbottom
J K Ramsbottom
B Adams
J Ramsbottom
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.

Disabled persons

The company's policy is to recruit disabled workers for those vacancies that they are able to fill. All necessary assistance with initial training courses is given. Once employed, a career plan is developed so as to ensure suitable opportunities for each disabled person.

Employee involvement

The company's policy is to consult and discuss with employees matters likely to affect employees' interests.

Auditor

Booth Ainsworth LLP have resigned as auditors and have been replaced by Booth Ainsworth Audit Services. The auditor, Booth Ainsworth Audit Services, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

ELLE R LEISURE LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 3 -
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;

  •     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 company will continue in business.

 

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

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

On behalf of the board
B Adams
Director
20 December 2019
ELLE R LEISURE LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ELLE R LEISURE LIMITED
- 4 -
Opinion

We have audited the financial statements of Elle R Leisure Limited (the 'company') for the year ended 31 March 2019 which comprise the profit and loss account, 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 a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 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 31 March 2019 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

We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where:

  • the directors' use of the going concern basis of accounting in the preparation of the financial statements is not appropriate; or

  • the directors have not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the company’s ability to continue to adopt the going concern basis of accounting for a period of at least twelve months from the date when the financial statements are authorised for issue.

Other information

The directors are responsible for the other information. The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. 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.

 

In connection with our audit of the financial statements, 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 audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. 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.

ELLE R LEISURE LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ELLE R LEISURE 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 and the directors' report.

 

We have nothing to report in respect of the following matters where 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 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 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 for the audit of the financial statements is located on the Financial Reporting Council’s website at: http://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.

ELLE R LEISURE LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ELLE R LEISURE LIMITED
- 6 -

Use of our report

 

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members, as a body, for our audit work, for this report, or for the opinions we have formed.

Don Bancroft (Senior Statutory Auditor)
for and on behalf of Booth Ainsworth Audit Services
20 December 2019
Statutory Auditor
Alpha House
4 Greek St
Stockport
SK3 8AB
ELLE R LEISURE LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 MARCH 2019
- 7 -
2019
2018
Notes
£
£
Turnover
3
16,276,830
16,688,850
Cost of sales
(4,474,571)
(4,588,920)
Gross profit
11,802,259
12,099,930
Administrative expenses
(10,371,115)
(10,020,207)
Other operating income
289,914
43,398
Operating profit
4
1,721,058
2,123,121
Interest receivable and similar income
7
13,822
2,232
Interest payable and similar expenses
8
(1,173)
(1,203)
Profit before taxation
1,733,707
2,124,150
Tax on profit
9
(382,612)
(447,089)
Profit for the financial year
1,351,095
1,677,061

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

ELLE R LEISURE LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2019
- 8 -
2019
2018
£
£
Profit for the year
1,351,095
1,677,061
Other comprehensive income
-
-
Total comprehensive income for the year
1,351,095
1,677,061
ELLE R LEISURE LIMITED
BALANCE SHEET
AS AT
31 MARCH 2019
31 March 2019
- 9 -
2019
2018
Notes
£
£
£
£
Fixed assets
Tangible assets
11
11,354,363
9,746,020
Investments
12
1
1
11,354,364
9,746,021
Current assets
Stocks
15
114,097
139,720
Debtors
16
8,340,892
8,061,556
Cash at bank and in hand
4,116,103
4,958,719
12,571,092
13,159,995
Creditors: amounts falling due within one year
17
(2,313,452)
(2,581,253)
Net current assets
10,257,640
10,578,742
Total assets less current liabilities
21,612,004
20,324,763
Creditors: amounts falling due after more than one year
18
(92,333)
(185,395)
Provisions for liabilities
19
(301,328)
(272,120)
Net assets
21,218,343
19,867,248
Capital and reserves
Called up share capital
22
4,700,000
4,700,000
Profit and loss reserves
16,518,343
15,167,248
Total equity
21,218,343
19,867,248
The financial statements were approved by the board of directors and authorised for issue on 20 December 2019 and are signed on its behalf by:
B Adams
Director
Company Registration No. 00890260
ELLE R LEISURE LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2019
- 10 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 April 2017
4,700,000
13,490,187
18,190,187
Year ended 31 March 2018:
Profit and total comprehensive income for the year
-
1,677,061
1,677,061
Balance at 31 March 2018
4,700,000
15,167,248
19,867,248
Year ended 31 March 2019:
Profit and total comprehensive income for the year
-
1,351,095
1,351,095
Balance at 31 March 2019
4,700,000
16,518,343
21,218,343
ELLE R LEISURE LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2019
- 11 -
2019
2018
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
27
1,623,872
1,691,157
Interest paid
(1,173)
(1,203)
Income taxes paid
(522,379)
(328,787)
Net cash inflow from operating activities
1,100,320
1,361,167
Investing activities
Purchase of tangible fixed assets
(2,047,357)
(241,093)
Proceeds from other investments and loans
90,599
(7,681)
Interest received
13,822
2,232
Net cash used in investing activities
(1,942,936)
(246,542)
Net (decrease)/increase in cash and cash equivalents
(842,616)
1,114,625
Cash and cash equivalents at beginning of year
4,958,719
3,844,094
Cash and cash equivalents at end of year
4,116,103
4,958,719
ELLE R LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2019
- 12 -
1
Accounting policies
Company information

Elle R Leisure Limited is a private company limited by shares incorporated in England and Wales. The registered office is Lower Basement Office, Eastgate, 2 Castle Street, Manchester, M3 4LZ.

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.

The company has taken advantage of the exemption under section 400 of the Companies Act 2006 not to prepare consolidated accounts. The financial statements present information about the company as an individual entity and not about its group.

 

Elle R Leisure Limited is a wholly owned subsidiary of Castlefield Holdings Limited and the results of Elle R Leisure Limited are included in the consolidated financial statements of Castlefield Holdings which are available from the Registered office of the parent company.

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.

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.

 

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.

ELLE R LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
1
Accounting policies
(Continued)
- 13 -
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.

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:

Leasehold improvements
2% per annum straight line
Plant and machinery
10% per annum straight line
Fixtures, fittings & equipment
10% per annum straight line & 20% per annum written down value
Motor vehicles
20% per annum 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
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

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.

ELLE R LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
1
Accounting policies
(Continued)
- 14 -

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

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

The company 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 company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with 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.

ELLE R LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
1
Accounting policies
(Continued)
- 15 -
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.

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 company after deducting all of its liabilities.

Basic financial 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.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

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.

ELLE R LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
1
Accounting policies
(Continued)
- 16 -
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.

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.

ELLE R LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 17 -
3
Turnover and other revenue

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

2019
2018
£
£
Turnover analysed by class of business
Public houses, restaurants and hotels
16,276,830
16,688,850
2019
2018
£
£
Other significant revenue
Interest income
13,822
2,232
4
Operating profit
2019
2018
Operating profit for the year is stated after charging:
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
6,000
6,000
Depreciation of owned tangible fixed assets
417,715
371,516
Loss on disposal of tangible fixed assets
21,299
-
Cost of stocks recognised as an expense
4,474,571
4,588,920
5
Employees

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

2019
2018
Number
Number
Office, restaurant & bar
435
432

Their aggregate remuneration comprised:

2019
2018
£
£
Wages and salaries
6,451,701
6,366,180
Pension costs
70,297
38,615
6,521,998
6,404,795
ELLE R LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 18 -
6
Directors' remuneration
2019
2018
£
£
Remuneration for qualifying services
254,047
225,000
Remuneration disclosed above include the following amounts paid to the highest paid director:
2019
2018
£
£
Remuneration for qualifying services
153,969
135,000
7
Interest receivable and similar income
2019
2018
£
£
Interest income
Interest on bank deposits
13,822
2,232

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
13,822
2,232
8
Interest payable and similar expenses
2019
2018
£
£
Other finance costs:
Other interest
1,173
1,203
9
Taxation
2019
2018
£
£
Current tax
UK corporation tax on profits for the current period
353,325
443,915
Adjustments in respect of prior periods
79
(882)
Total current tax
353,404
443,033
Deferred tax
Origination and reversal of timing differences
29,208
4,056
Total tax charge
382,612
447,089
ELLE R LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
9
Taxation
(Continued)
- 19 -

The actual 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:

2019
2018
£
£
Profit before taxation
1,733,707
2,124,150
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2018: 19.00%)
329,404
403,589
Group relief
(14)
-
Permanent capital allowances in excess of depreciation
23,935
40,326
Under/(over) provided in prior years
79
(882)
Deferred tax adjustments in respect of prior years
29,208
4,056
Taxation charge for the year
382,612
447,089
10
Intangible fixed assets
Goodwill
£
Cost
At 1 April 2018 and 31 March 2019
800,000
Amortisation and impairment
At 1 April 2018 and 31 March 2019
800,000
Carrying amount
At 31 March 2019
-
At 31 March 2018
-
ELLE R LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 20 -
11
Tangible fixed assets
Leasehold improvements
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 April 2018
11,670,115
189,005
652,095
22,017
12,533,232
Additions
1,798,123
47,207
202,027
-
2,047,357
Disposals
(13,340)
-
(82,198)
-
(95,538)
At 31 March 2019
13,454,898
236,212
771,924
22,017
14,485,051
Depreciation and impairment
At 1 April 2018
2,159,540
154,274
461,111
12,287
2,787,212
Depreciation charged in the year
304,253
8,927
102,361
2,174
417,715
Eliminated in respect of disposals
(15)
-
(74,224)
-
(74,239)
At 31 March 2019
2,463,778
163,201
489,248
14,461
3,130,688
Carrying amount
At 31 March 2019
10,991,120
73,011
282,676
7,556
11,354,363
At 31 March 2018
9,510,575
34,731
190,984
9,730
9,746,020
12
Fixed asset investments
2019
2018
Notes
£
£
Investments in subsidiaries
13
1
1
Movements in fixed asset investments
Shares in group undertakings
£
Cost or valuation
At 1 April 2018 & 31 March 2019
1
Carrying amount
At 31 March 2019
1
At 31 March 2018
1
13
Subsidiaries

Details of the company's subsidiaries at 31 March 2019 are as follows:

ELLE R LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
13
Subsidiaries
(Continued)
- 21 -
Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Indirect
Isterco Limited
England
Property development
Ordinary
100.00
14
Financial instruments
2019
2018
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
8,297,602
8,018,266
Carrying amount of financial liabilities
Measured at amortised cost
2,117,909
2,106,143
15
Stocks
2019
2018
£
£
Finished goods and goods for resale
114,097
139,720
16
Debtors
2019
2018
Amounts falling due within one year:
£
£
Trade debtors
51,096
50,847
Other debtors
8,246,506
7,967,419
Prepayments and accrued income
43,290
43,290
8,340,892
8,061,556
17
Creditors: amounts falling due within one year
2019
2018
£
£
Trade creditors
719,905
570,172
Amounts owed to group undertakings
6,447
1
Corporation tax
87,240
256,215
Other taxation and social security
200,636
404,290
Other creditors
1,184,080
1,277,104
Accruals and deferred income
115,144
73,471
2,313,452
2,581,253
ELLE R LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 22 -
18
Creditors: amounts falling due after more than one year
2019
2018
£
£
Other creditors
92,333
185,395
19
Provisions for liabilities
2019
2018
Notes
£
£
Deferred tax liabilities
20
301,328
272,120
20
Deferred taxation

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

Liabilities
Liabilities
2019
2018
Balances:
£
£
Accelerated capital allowances
301,328
272,120
2019
Movements in the year:
£
Liability at 1 April 2018
272,120
Charge to profit or loss
29,208
Liability at 31 March 2019
301,328
21
Retirement benefit schemes
2019
2018
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
70,297
38,615

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.

ELLE R LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 23 -
22
Share capital
2019
2018
£
£
Ordinary share capital
Issued and fully paid
4,700,000 Ordinary of £1 each
4,700,000
4,700,000
23
Financial commitments, guarantees and contingent liabilities
A composite cross company guarantee dated 17 October 1997 exists between Elle R Leisure Limited and Castlefield Estates Limited.
24
Related party transactions

During the year the company paid rent of £75,000 (2018: £75,000) to the Ramsbottom Pension Scheme.

 

25
Directors' transactions

Advances or credits have been granted by the company to its directors as follows:

Description
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
  J J Ramsbottom - Directors loan account
-
718,662
14,478
(5,731)
727,409
  J  Ramsbottom - Directors loan account
-
99,430
230,083
(329,429)
84
818,092
244,561
(335,160)
727,493
26
Ultimate controlling party

The company is a subsidiary of Castlefield Holdings Limited, a company incorporated in England. The smallest and largest group in which the company is consolidated is the consolidated accounts of the parent, which are publicly available from Companies House and from their registered office at Eastgate, 2 Castle Street, Manchester, United Kingdom, M3 4LZ.

ELLE R LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 24 -
27
Cash generated from operations
2019
2018
£
£
Profit for the year after tax
1,351,095
1,677,061
Adjustments for:
Taxation charged
382,612
447,089
Finance costs
1,173
1,203
Investment income
(13,822)
(2,232)
Loss on disposal of tangible fixed assets
21,299
-
Depreciation and impairment of tangible fixed assets
417,715
371,516
Movements in working capital:
Decrease/(increase) in stocks
25,623
(112,251)
Increase in debtors
(369,935)
(870,631)
(Decrease)/increase in creditors
(191,888)
179,402
Cash generated from operations
1,623,872
1,691,157
2019-03-312018-04-01falseCCH SoftwareCCH Accounts Production 2019.301J J RamsbottomJ K RamsbottomB AdamsJ RamsbottomJ K Ramsbottom008902602018-04-012019-03-3100890260bus:Director12018-04-012019-03-3100890260bus:Director22018-04-012019-03-3100890260bus:Director32018-04-012019-03-3100890260bus:Director42018-04-012019-03-3100890260bus:CompanySecretary12018-04-012019-03-3100890260bus:RegisteredOffice2018-04-012019-03-31008902602019-03-31008902602017-04-012018-03-3100890260core:RetainedEarningsAccumulatedLosses2017-04-012018-03-3100890260core:RetainedEarningsAccumulatedLosses2018-04-012019-03-31008902602018-03-3100890260core:LandBuildingscore:LeasedAssetsHeldAsLessee2019-03-3100890260core:PlantMachinery2019-03-3100890260core:FurnitureFittings2019-03-3100890260core:MotorVehicles2019-03-3100890260core:LandBuildingscore:LeasedAssetsHeldAsLessee2018-03-3100890260core:PlantMachinery2018-03-3100890260core:FurnitureFittings2018-03-3100890260core:MotorVehicles2018-03-3100890260core:CurrentFinancialInstrumentscore:WithinOneYear2019-03-3100890260core:CurrentFinancialInstrumentscore:WithinOneYear2018-03-3100890260core:CurrentFinancialInstruments2019-03-3100890260core:CurrentFinancialInstruments2018-03-3100890260core:Non-currentFinancialInstruments2019-03-3100890260core:Non-currentFinancialInstruments2018-03-3100890260core:ShareCapital2019-03-3100890260core:ShareCapital2018-03-3100890260core:RetainedEarningsAccumulatedLosses2019-03-3100890260core:RetainedEarningsAccumulatedLosses2018-03-3100890260core:ShareCapital2017-03-3100890260core:RetainedEarningsAccumulatedLosses2017-03-31008902602017-03-310089026012018-04-012019-03-310089026012017-04-012018-03-31008902602018-03-3100890260core:Goodwill2018-04-012019-03-3100890260core:LandBuildingscore:LongLeaseholdAssets2018-04-012019-03-3100890260core:PlantMachinery2018-04-012019-03-3100890260core:FurnitureFittings2018-04-012019-03-3100890260core:MotorVehicles2018-04-012019-03-3100890260core:UKTax2018-04-012019-03-3100890260core:UKTax2017-04-012018-03-3100890260core:Goodwill2018-03-3100890260core:LandBuildingscore:LeasedAssetsHeldAsLessee2018-03-3100890260core:PlantMachinery2018-03-3100890260core:FurnitureFittings2018-03-3100890260core:MotorVehicles2018-03-3100890260core:LandBuildingscore:LeasedAssetsHeldAsLessee2018-04-012019-03-3100890260core:Subsidiary12018-04-012019-03-3100890260core:Subsidiary112018-04-012019-03-3100890260core:Non-currentFinancialInstruments12019-03-3100890260core:Non-currentFinancialInstruments12018-03-3100890260bus:PrivateLimitedCompanyLtd2018-04-012019-03-3100890260bus:FRS1022018-04-012019-03-3100890260bus:Audited2018-04-012019-03-3100890260bus:FullAccounts2018-04-012019-03-31xbrli:purexbrli:sharesiso4217:GBP