Company registration number 00480214 (England and Wales)
CASTLE HOWARD ESTATE LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2022
CASTLE HOWARD ESTATE LIMITED
COMPANY INFORMATION
Directors
The Hon. N P G Howard
Mr G F G Howard
Mrs V Barnsley
Mr R Sebag-Montefiore
Secretary
Mr R Findlay
Company number
00480214
Registered office
The Estate Office
Castle Howard
York
YO60 7DA
Auditor
BHP LLP
Rievaulx House
1 St Mary's Court
Blossom Street
York
North Yorkshire
YO24 1AH
Bankers
Coutts & Co
2 Whitehall Quay
Leeds
LS1 4HR
Solicitors
Forsters LLP
31 Hill Street
London
W1J 5LS
Lupton Fawcett
Stamford House
Piccadilly
York
YO1 1PP
CASTLE HOWARD ESTATE LIMITED
CONTENTS
Page
Strategic report
1 - 4
Directors' report
5
Directors' responsibilities statement
6
Independent auditor's report
7 - 9
Profit and loss account
10
Statement of comprehensive income
11
Balance sheet
12
Statement of changes in equity
13
Statement of cash flows
14
Notes to the financial statements
15 - 32
CASTLE HOWARD ESTATE LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 JANUARY 2022
- 1 -
The directors present the strategic report for the year ended 31 January 2022.
Review of the business
Castle Howard is one of Britain's finest stately homes and has been home to the Howard family for more than 300 years. The Castle Howard Estate, featuring over 200 listed buildings and monuments, is approximately 8,800 acres, comprised of farmland, woodland and parkland.
The objective of the company, Castle Howard Estate
Limited
, which was incorporated in 1950, is to conserve and restore Castle Howard for the benefit of future generations. The company therefore carries out a diverse range of business activities associated with being a heritage destination with land ownership.
Since incorporation millions of pounds have been committed to the conservation and essential repairs of Castle Howard's landscape, buildings and monuments. Income generated through tourism and estate businesses is supplemented where possible by grants from organisations such as Historic England and Natural England.
The business is carried out for profit but invests all free cashflow in essential repairs, conservation and restoration. The profit on ordinary activities for the year amounted to £5,374,469 (2021: £5,770,039 loss), this includes £10,074,639 of upwards property revaluation (2021: £7,546,010) on the company's investment property portfolio. Accumulated gains in the profit and loss reserves carried forward at 31st January 2022 are £25,544,552 (2021: £23,281,176).
The year to 31 January 2022 has again been an extraordinary period and, like most businesses in the UK, Castle Howard Estate Ltd continued to face challenges it has never had to face before. The company rebounded strongly from the impact of the COVID-19 crisis despite continued government imposed restrictions. Turnover saw an increase of 71.9% in the year. Total visitors to the house and grounds were 241,463 (2021: 160,102) up by 50.8%. Almost all the company’s trading departments were up on both the budget and PY in terms of revenue and profit. The company did however incur a large catch up of residential property repairs which had likely been delayed during the start of the pandemic in 2020. During the year the business received significant additional income through filming and this positive trading performance was capped off with a strong Christmas which attracted 73,710 visitors.
The company received government aid, primarily in the form of grants from the Coronavirus Job Retention Scheme and the Cultural Recovery Fund For Heritage along with a loan from the Arts Council, all of which significantly reduced the impact on the business. The loan of £4,540,000 will allow the company to continue its operations as normal and also, crucially, to allow it to invest in the heritage buildings to preserve them for generations to come.
The company’s profit and loss account still reflects the company’s strategy to address, where possible, the conservation needs and carry out repairs. During the year the business received a Historic England Capital Grants Fund to fund urgent repair work to the East Wing Roof.
CASTLE HOWARD ESTATE LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
- 2 -
Principal risks and uncertainties
The longer-term implications of the COVID pandemic on visitor numbers are still not yet fully understood especially in relation to the groups market and inbound tourism. However, like other visitor attractions, there has been a marked fall in overseas visitors, particularly from Asia.
In 2021-22, this was partly balanced by a higher demand for domestic holidays (‘stay-cations’) and a shift in UK consumer demand for locally sourced and made produce. Whilst Government restrictions were lifted during the year, there was an obvious impact on the business from Covid-19, which is still present even if not immediately obvious, and there also remain concerns over the impact to the business on staff absenteeism.
The impact of Brexit on both the employment market and the supply chain are seen as key uncertainties for the business. Recruitment of staff, especially hospitality staff, has been challenging.
As a response to this and as part of its overall strategy, the business has recruited a new Head of People to develop a People Strategy to ensure that Castle Howard remains an employer of choice.
These issues and the impact of weather and timings of national holidays do affect the visitor attraction side of the business, but with a diverse portfolio of income streams, it is expected that this impact can be managed over the longer term.
The Company is financed by cash flow and by variable and fixed rate term debt. Interest rate exposure is considered to be low, so no hedging is undertaken.
The company holds or issues financial instruments in order to achieve three main objectives, being:
a. to finance its operations;
b. to fund essential maintenance and conservation work; and
c. for trading purposes.
The company monitors credit risk closely and considers that its current policies of credit checks meet its obligations of managing exposure to credit risk. The company has no significant concentrations of credit risk. Amounts shown in the balance sheet best represent the maximum credit risk exposure in the event other parties fail to perform their obligations under financial instruments.
CASTLE HOWARD ESTATE LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
- 3 -
Development and performance
Looking forward to the 2022/23 year the focus of the business will be to continue its investment into the mansion house and other parts of the property for each of heritage, enhancement of the visitor experience and diversification of income reasons. Unfortunately, that has meant that parts of the mansion house usually open to visitors have been closed for significant development. These parts should reopen in 2023 and by 2024 there will be further significant developments to enhance the visitor experience even further.
Despite the challenging environment, the growth in membership and the loyalty of these visitors has been hugely encouraging. Equally, the business continues to enjoy strong support from grounds visitors, and customers of the garden centre, the farm shop, and the holiday park. The business has increased the number of holiday cottages in response to the increased demand.
The business also continues to look to further diversify the business’s income streams, to exploit opportunities such as filming, concerts, lodges and the touring market as well as other opportunities through the digital space in terms of both content and delivery.
The business has recruited to its senior management team in order to deliver its ambitious five-year strategy. A very successful initiative has been the growth in and the development of the current volunteer teams and the company is fortunate to have so many skilled and knowledgeable people from across Yorkshire wanting to support the estate.
The directors have secured appropriate funding to fulfill forecast expenditure for the coming year.
Key performance indicators
The Company does not have any specific key performance indicators, other than those that can be calculated from the financial statements.
CASTLE HOWARD ESTATE LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
- 4 -
The Hon. N P G Howard
Director
28 September 2022
CASTLE HOWARD ESTATE LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 JANUARY 2022
- 5 -
The directors present their annual report and financial statements for the year ended 31 January 2022.
Principal activities
The principal activity of the company
is that
of an Estate Company carrying on activities relating to land ownership.
Results and dividends
The results for the year are set out on page 10.
The
profit
for the year, after taxation, amounted to £
5,
374
,
469
.
The directors have not recommended a dividend.
No preference dividends were paid.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
The Hon. N P G Howard
Mr G F G Howard
Mrs V Barnsley
Mr R Sebag-Montefiore
Future developments
The company continues to explore new and existing business opportunities to enable it to continue to maintain the historic buildings and landscape of the Castle Howard Estate.
Auditor
The auditor, BHP LLP, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the 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
The Hon. N P G Howard
Director
28 September 2022
CASTLE HOWARD ESTATE LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 JANUARY 2022
- 6 -
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.
CASTLE HOWARD ESTATE LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF CASTLE HOWARD ESTATE LIMITED
- 7 -
Opinion
We have audited the financial statements of Castle Howard Estate Limited (the 'company') for the year ended 31 January 2022 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 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 31 January 2022 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.
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.
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'
r
eport 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.
CASTLE HOWARD ESTATE LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CASTLE HOWARD ESTATE LIMITED
- 8 -
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 identifie
d
material misstatements in the strategic report or the directors'
r
eport
. 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'
r
esponsibilities
s
tatement, 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
.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below
.
We gained an understanding of the legal and regulatory framework applicable to the company and the industry in which it operates and considered the risk of acts by the company that were contrary to applicable laws and regulations, including fraud. We designed audit procedures to respond to the risk, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.
We focussed on laws and regulations, relevant to the company, which could give rise to a material misstatement in the financial statements. Our tests included agreeing the financial statement disclosures to underlying supporting documentation, enquiries with management and a review of legal expenses incurred. There are inherent limitations in the audit procedures described and, the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it.
As part of our audit, we addressed the risk of management override of internal controls, including testing of journals and review of nominal ledger. We evaluated whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud.
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.
CASTLE HOWARD ESTATE LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CASTLE HOWARD ESTATE LIMITED
- 9 -
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.
Daniel Sowden (Senior Statutory Auditor)
For and on behalf of BHP LLP
18 October 2022
Chartered Accountants
Statutory Auditor
Rievaulx House
1 St Mary's Court
Blossom Street
York
North Yorkshire
YO24 1AH
CASTLE HOWARD ESTATE LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 JANUARY 2022
- 10 -
2022
2021
Notes
£
£
Turnover
3
13,361,493
7,769,483
Cost of sales
(11,112,352)
(7,734,306)
Gross profit
2,249,141
35,177
Administrative expenses
(2,324,903)
(1,563,852)
Other operating income
826,233
1,022,018
Profit/(loss) on disposal of fixed assets
7,805
125,970
Operating profit/(loss)
4
758,276
(380,687)
Interest receivable and similar income
7
1,305
567
Interest payable and similar expenses
8
(313,116)
(235,278)
Amounts written off investments
9
10,074,639
7,546,010
Profit before taxation
10,521,104
6,930,612
Tax on profit
10
(5,146,635)
(1,160,573)
Profit for the financial year
5,374,469
5,770,039
The profit and loss account has been prepared on the basis that all operations are continuing operations.
There are no recognised gains and losses other than those passing through the profit and loss account.
CASTLE HOWARD ESTATE LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 JANUARY 2022
- 11 -
2022
2021
£
£
Profit for the year
5,374,469
5,770,039
Other comprehensive income
-
-
Total comprehensive income for the year
5,374,469
5,770,039
CASTLE HOWARD ESTATE LIMITED
BALANCE SHEET
AS AT 31 JANUARY 2022
31 January 2022
- 12 -
2022
2021
Notes
£
£
£
£
Fixed assets
Intangible assets
11
108,795
134,259
Tangible assets
12
26,876,895
26,274,163
Heritage assets
12
483,903
483,903
Investment properties
13
64,349,547
54,324,691
91,819,140
81,217,016
Current assets
Stocks
14
1,581,702
1,268,696
Debtors
15
1,353,287
1,284,725
Investments
16
16,141
15,264
Cash at bank and in hand
6,621,164
2,465,081
9,572,294
5,033,766
Creditors: amounts falling due within one year
17
(1,758,435)
(1,764,554)
Net current assets
7,813,859
3,269,212
Total assets less current liabilities
99,632,999
84,486,228
Creditors: amounts falling due after more than one year
18
(10,821,652)
(6,195,985)
Provisions for liabilities
(13,360,306)
(8,213,671)
Net assets
75,451,041
70,076,572
Capital and reserves
Called up share capital
22
90,000
90,000
Share premium account
448,100
448,100
Other reserves
51,368,389
46,257,296
Profit and loss reserves
23,544,552
23,281,176
Total equity
75,451,041
70,076,572
The financial statements were approved by the board of directors and authorised for issue on 28 September 2022 and are signed on its behalf by:
The Hon. N P G Howard
Mrs V Barnsley
Director
Director
Company Registration No. 00480214
CASTLE HOWARD ESTATE LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 JANUARY 2022
- 13 -
Share capital
Share premium account
Other reserves
Profit and loss reserves
Total
£
£
£
£
£
Balance at 1 February 2020
90,000
448,100
42,166,032
21,602,401
64,306,533
Year ended 31 January 2021:
Profit and total comprehensive income for the year
-
-
-
5,770,039
5,770,039
Transfers
-
4,091,264
(4,091,264)
-
Balance at 31 January 2021
90,000
448,100
46,257,296
23,281,176
70,076,572
Year ended 31 January 2022:
Profit and total comprehensive income for the year
-
-
-
5,374,469
5,374,469
Transfers
-
5,111,093
(5,111,093)
-
Balance at 31 January 2022
90,000
448,100
51,368,389
23,544,552
75,451,041
CASTLE HOWARD ESTATE LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 JANUARY 2022
- 14 -
2022
2021
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
27
5,359,450
(114,998)
Interest paid
(313,116)
(235,278)
Net cash inflow/(outflow) from operating activities
5,046,334
(350,276)
Investing activities
Purchase of intangible assets
(64,561)
Purchase of tangible fixed assets
(833,406)
(480,853)
Proceeds on disposal of tangible fixed assets
7,809
Investment property additions
(86,521)
(145,148)
Proceeds on disposal of investment property
1,925,894
Proceeds on disposal of investments
(877)
(567)
Receipts arising from loans made
24,288
(34,502)
Interest received
1,305
567
Net cash (used in)/generated from investing activities
(887,402)
1,200,830
Financing activities
Bank loan movements
(2,849)
508,313
Net cash (used in)/generated from financing activities
(2,849)
508,313
Net increase in cash and cash equivalents
4,156,083
1,358,867
Cash and cash equivalents at beginning of year
2,465,081
1,106,214
Cash and cash equivalents at end of year
6,621,164
2,465,081
CASTLE HOWARD ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2022
- 15 -
1
Accounting policies
Company information
Castle Howard Estate Limited is a
private
company
limited by shares
incorporated in
England and Wales
.
The registered office is
The Estate Office, Castle Howard, York, YO60 7DA.
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 a
mounts
in these financial statements are
rounded to the nearest £.
The financial statements are prepared in accordance with applicable United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), which have been applied consistently (except as otherwise stated).
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
The directors have adopted the going concern basis in preparing these accounts after assessing the principal risks and after having considered the continued impact of the COVID-19 pandemic as well as the ongoing impact of Brexit.
true
The directors have specifically considered the current COVID-19 environment on the business in the financial planning over the next 12 months and with the lifting of government restrictions and the government vaccination programme it is not anticipating any further significant lockdown periods going forward.
At the very least, based on the experience to date, the Company’s wider estate operations will remain open, as well as the Grounds, the Adventure Playground, the Garden Centre and the Farm Shop. The main income stream that is likely to be continued to be significantly impacted is from visitors to the Main House, due to the continued depressed groups market and the low levels of international tourism. Whilst the situation continues to evolve, making scenario planning difficult, the company monitors its funding position and its liquidity risk throughout the year to ensure it has access to sufficient funds to meet forecast cash requirements.
Cash forecasts are regularly produced based on scenario modelling and the Company’s latest understanding. This scenario modelling would indicate that throughout a severe but plausible downside scenario, the Company will continue to have significant liquidity headroom. To help mitigate this risk to liquidity, the Company has received a loan of £4.5m from the government’s Culture Recovery Fund: Repayable Finance (Round Two) and at the date of signing had circa £5.3m cash in the bank and has an overdraft facility of £250,000 with Coutts Bank. The Company has also identified, within the property portfolio, several non-core properties, that could be sold to generate necessary cash. If required, the Company could also defer capex and conservation development costs planned for the next 12 months.
The directors therefore believe that the Company is well placed to manage its financing and other business risks satisfactorily, and have a reasonable expectation that the Company will have adequate resources to continue in operation for at least 12 months from the signing date of these consolidated financial statements.
1.3
Turnover
Turnover represents the amount of entrance fees received, rents receivable and goods and produce sold (stated net of value added tax).
CASTLE HOWARD ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
1
Accounting policies
(Continued)
- 16 -
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.
Revenue from contracts
and grants is
recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.
Grants of a revenue nature are credited to income in the period to which they relate. Grant relating to capital expenditure have been deducted from the costs of the relevant assets to which they relate.
1.4
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date
where
it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the
fair
value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Digital guide
5 years
Land entitlements
7 years
1.5
Tangible fixed assets
Castle Howard is known as one of England's finest historic houses, on which work began in about 1699. The Estate is situated within the Howardian Hills, an Area of Outstanding Natural Beauty, and comprises over 115 listed buildings, monuments, follies, land, ancient woodland and collections.
Freehold land and buildings includes:
- the House
- estate buildings, parkland and other historic assets, monuments and follies (Heritage Assets)
- farmland, farm buildings and other buildings located on the estate.
These are included at deemed cost, being the fair value on 1 February 2014. The fair value of the freehold land and buildings has been arrived at on the basis of a valuation carried out at 31 January 2016 by Savills (UK) Limited Chartered Surveyors, who are not connected with the company.
Preservation Costs:
Expenditure which in the Directors' view is required to restore or conserve individual items, including preservation work on Castle Howard House, other listed buildings, scheduled monuments etc., is recognised in the Profit and Loss Account when it is incurred.
CASTLE HOWARD ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
1
Accounting policies
(Continued)
- 17 -
All other fixed assets are initially recorded at cost.
Tangible fixed assets other than freehold land are stated at cost less depreciation. Depreciation is provided at rates calculated to write off the cost less estimated residual value of each asset over its expected useful life, as follows:
Freehold land/ buildings
None/ 50 years
Plant and machinery
5-10 years
Heritage Assets: Exhibits
None
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
Heritage assets
Included in the above are purchased and donated exhibits of mixed and varied nature. These are included at cost when this can be established and nil when this is not known, in line with FRS102 Section 34. These assets are not depreciated as the directors belive they have indeterminate lives.
Further information on heritage assets is given in note 27 of the accounts.
1.7
Investment properties
Investment property, which is property held to earn rentals and/or for capital appreciation, is measured using the fair value model and stated at its fair value as
at
the reporting end date.
The surplus or deficit on revaluation is recognised in the profit and loss account.
1.8
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.
1.9
Stocks
Stocks
are stated at the lower of cost and
estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the
stocks
to their present location and condition.
Farm livestock, produce, stores and workings in land is valued on the basis of direct costs plus
attributable overheads based on normal level of activity. Provision is made for any foreseeable losses
where appropriate. No element of profit is included in the valuation of farm livestock, produce, stores and
workings in land.
CASTLE HOWARD ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
1
Accounting policies
(Continued)
- 18 -
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.10
Cash 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.
1.11
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.
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.
CASTLE HOWARD ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
1
Accounting policies
(Continued)
- 19 -
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the 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
paymen
ts 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. A
m
ounts payable are classified as
current liabilities if payment is due within one year or less. If not, they are presented
as non-current liabilities.
Trade creditors
are recognised initially at transaction price
and subsequently measured at amortised cost using the effective interest method.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts,
are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are
s
ubsequently 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 th
r
ough 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.
1.12
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.
1.13
Derivatives
Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in
profit
or
loss
immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in
profit
or
loss
depends on the nature of the hedge relationship.
A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.
1.14
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
CASTLE HOWARD ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
1
Accounting policies
(Continued)
- 20 -
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.
Under FRS102, the deferred tax liability must be measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.
1.15
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or
fixed assets
.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.16
Retirement benefits
The company operates a defined contribution pension scheme for employees. The assets of the scheme are held separately from those of the company. The annual contributions payable are charged to the profit and loss account.
CASTLE HOWARD ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
1
Accounting policies
(Continued)
- 21 -
1.17
Leases
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 lease asset are consumed.
1.18
Government grants
Government grants are recognised at the fair value of the asset receive
d
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.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant
effect on amounts recognised in the financial statements.
Valuation of investment property
The company holds investment properties that are required under FRS102 to be carried at fair value. An external valuation of the properties was obtained as at 31 January 2016. Since this date, the residential properties valuation has been adjusted in line with the Office of National Statistics' published House Price Index for Ryedale. No adjustment has been made in respect of tenanted farmland as, in the directors' opinion, the rental yields on which the valuation was based have not altered significantly.
Valuation of farm stock
The farm stock valuation is based on the total cost of inputs required to produce the crops. In arriving at the value of the farm stock in hand at the balance sheet date, the costs need to be apportioned across the various crop types. This estimate of the cost allocation is based upon an external report which provides the expected inputs required to produce each crop type.
Deferred tax
The provision for
deferred tax
represents the directors' best estimate of the
future
cost to the company due
in relation to future gains on sale of investments
. The estimate takes into account the
current level of unrealised gains on investments at the substantially enacted corporation tax rate at the reporting date, currently set at 19%. In
the Spring Budget 2021, the Government announced that from 1 April 2023 the corporation tax rate will increase to 25%. At the
B
alance
S
heet date, the proposal to increase the rate to 25% had not been substantively enacted,
S
ubstantive enactment occured on 24 May 2021, therefore its effects are not included in these financial statements.
CASTLE HOWARD ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
- 22 -
3
Turnover and other revenue
An analysis of the company's turnover is as follows:
2022
2021
£
£
Turnover analysed by class of business
The sale of goods
10,710,318
5,368,727
Rental income
1,815,154
1,789,063
Subsidies
226,746
238,352
Commission
38,965
24,466
Other
570,310
348,875
13,361,493
7,769,483
2022
2021
£
£
Other significant revenue
Interest income
1,305
567
Grants receivable
760,625
664,277
Coronavirus Job Retention Scheme grant receivable
65,608
357,741
2022
2021
£
£
Turnover analysed by geographical market
UK
13,361,493
7,769,483
4
Operating profit/(loss)
2022
2021
Operating profit/(loss) for the year is stated after charging:
£
£
Fees payable to the company's auditors for non audit services
8,000
8,000
Fees payable to the company's auditor for the audit of the company's financial statements
27,000
27,000
Depreciation of owned tangible fixed assets
366,974
298,964
Amortisation of intangible assets
25,464
14,854
Operating lease charges
15,284
21,187
CASTLE HOWARD ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
- 23 -
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2022
2021
Number
Number
Full time
67
63
Part time
94
58
Total
161
121
Their aggregate remuneration comprised:
2022
2021
£
£
Wages and salaries
3,276,653
2,597,236
Social security costs
278,755
212,583
Pension costs
105,289
149,939
3,660,697
2,959,758
6
Directors' remuneration
2022
2021
£
£
Remuneration for qualifying services
246,936
196,157
Remuneration disclosed above include the following amounts paid to the highest paid director:
2022
2021
£
£
Remuneration for qualifying services
161,700
-
As total directors' remuneration was less than £200,000 in the previous year, no disclosure is provided for that year.
The number of directors for whom retirement benefits are accruing amounted to nil (202
1
: nil)
7
Interest receivable and similar income
2022
2021
£
£
Interest income
Interest on bank deposits
1,305
567
CASTLE HOWARD ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
7
Interest receivable and similar income
(Continued)
- 24 -
Investment income includes the following:
Interest on financial assets not measured at fair value through profit or loss
1,305
567
8
Interest payable and similar expenses
2022
2021
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
313,116
235,278
9
Amounts written off investments
2022
2021
£
£
Changes in the fair value of investment properties
10,074,639
7,546,010
10
Taxation
2022
2021
£
£
Deferred tax
Origination and reversal of timing differences
5,146,635
1,160,573
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:
2022
2021
£
£
Profit before taxation
10,521,104
6,930,612
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2021: 19.00%)
2,630,276
1,316,816
Tax effect of income not taxable in determining taxable profit
(2,518,660)
(1,433,742)
Change in unrecognised deferred tax assets
(117,633)
(98,345)
Effect of change in corporation tax rate
2,593,791
Chargeable gains / (losses)
2,558,861
1,399,779
Other
(23,935)
Taxation charge for the year
5,146,635
1,160,573
CASTLE HOWARD ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
- 25 -
11
Intangible fixed assets
Digital guide
Land entitlements
Total
£
£
£
Cost
At 1 February 2021 and 31 January 2022
127,292
21,821
149,113
Amortisation and impairment
At 1 February 2021
14,854
14,854
Amortisation charged for the year
25,464
25,464
At 31 January 2022
40,318
40,318
Carrying amount
At 31 January 2022
86,974
21,821
108,795
At 31 January 2021
112,438
21,821
134,259
12
Tangible fixed assets
Freehold land/ buildings
Plant and machinery
Heritage Assets: Exhibits
Total
£
£
£
£
Cost
At 1 February 2021
25,157,000
4,884,547
483,903
30,525,450
Additions
17,444
815,962
833,406
Disposals
(37,152)
(37,152)
Transfer from investment property
136,304
-
-
136,304
At 31 January 2022
25,310,748
5,663,357
483,903
31,458,008
Depreciation and impairment
At 1 February 2021
160,804
3,606,580
3,767,384
Depreciation charged in the year
22,972
344,002
366,974
Eliminated in respect of disposals
(37,148)
(37,148)
At 31 January 2022
183,776
3,913,434
4,097,210
Carrying amount
At 31 January 2022
25,126,972
1,749,923
483,903
27,360,798
At 31 January 2021
24,996,196
1,277,967
483,903
26,758,066
CASTLE HOWARD ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
- 26 -
13
Investment property
2022
£
Fair value
At 1 February 2021
54,324,691
Additions through external acquisition
86,521
Transfers to owner-occupied property
(136,304)
Net gains or losses through fair value adjustments
10,074,639
At 31 January 2022
64,349,547
Investment property comprises rental properties and tenanted farmland.
A valuation was completed on 31 January 2022 by
Savills (UK) Limited Chartered Surveyors, who are not connected with the company.
14
Stocks
2022
2021
£
£
Raw materials and consumables
21,767
15,643
Work in progress
939,894
719,761
Finished goods and goods for resale
620,041
533,292
1,581,702
1,268,696
15
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
518,441
336,144
Other debtors
86,195
312,142
Prepayments and accrued income
748,651
636,439
1,353,287
1,284,725
16
Current asset investments
2022
2021
£
£
Unlisted investments
16,141
15,264
CASTLE HOWARD ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
- 27 -
17
Creditors: amounts falling due within one year
2022
2021
Notes
£
£
Bank loans
19
59,261
72,110
Trade creditors
615,834
709,361
Taxation and social security
147,124
51,911
Other creditors
47,584
184,557
Accruals and deferred income
888,632
746,615
1,758,435
1,764,554
18
Creditors: amounts falling due after more than one year
2022
2021
Notes
£
£
Bank loans and overdrafts
19
6,205,985
6,195,985
Other creditors
4,615,667
10,821,652
6,195,985
Amounts included above which fall due after five years are as follows:
Payable by instalments
4,455,997
-
Payable other than by instalments
6,205,985
6,195,985
10,661,982
6,195,985
19
Loans and overdrafts
2022
2021
£
£
Bank loans
6,265,246
6,268,095
Payable within one year
59,261
72,110
Payable after one year
6,205,985
6,195,985
Th
e
loans are secured on certain land and properties owned by the company.
There are four different interest rates on the
bank
loans, 1.60% variable with a margin of 0.85% above AMC base rate, 2.55% above AMC base rate, 3.96% and 4.11% fixed rate. The maturity of the loans varies between 1 year and 28 years.
The interest rate on the other loan is 2%.
CASTLE HOWARD ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
- 28 -
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
2022
2021
Balances:
£
£
Timing differences
(17,578)
(8,786)
Investment property
12,981,158
7,977,395
Freehold
396,726
245,062
13,360,306
8,213,671
2022
Movements in the year:
£
Liability at 1 February 2021
8,213,671
Charge to profit or loss
2,552,844
Effect of change in tax rate - profit or loss
2,593,791
Liability at 31 January 2022
13,360,306
Deferred tax has been provided on the revaluation of investment properties to fair value and the revaluation of freehold properties on the transition to FRS 102.
21
Retirement benefit schemes
2022
2021
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
105,289
149,939
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. Included in other creditors at the year end was £1
6
,
264
(202
1
: £
11
,5
00
) owed to the pension scheme.
CASTLE HOWARD ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
- 29 -
22
Share capital
2022
2021
£
£
Ordinary share capital
Issued and fully paid
10,000 Ordinary shares of £1 each
10,000
10,000
Preference share capital
Issued and fully paid
80,000 10% Non-cumulative preference shares of £1 each
80,000
80,000
Total equity share capital
90,000
90,000
23
Operating lease commitments
Lessee
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:
2022
2021
£
£
Within one year
10,548
19,414
Between two and five years
4,615
15,163
15,163
34,577
Lessor
The operating leases represent leases
of both residential and commercial property
to third parties.
At the reporting end date the company had contracted with tenants for the following minimum lease payments:
2022
2021
£
£
Within one year
232,149
421,910
Between two and five years
203,961
357,630
In over five years
798,065
647,130
1,234,175
1,426,670
CASTLE HOWARD ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
- 30 -
24
Related party transactions
At the Balance Sheet date amounts due from
D
irector
s
tota
l
led £
1
0,971
(20
2
1: £124,581 owed to directors).
During the year there were sales of £3
,
864
(202
1
: £
5,993
) to Ca
s
tle
Howard Arboretum Trust, a charity that The Hon. N P G Howard
and Mrs V Barnsley were
trustees
of during the year
. There was £
3,9
20
(202
1
: £
3,907
)
owed
from
Castle Howard Arboretum Trust at the year end.
During the year rental income of £
36
,
960
(202
1
: £36,960) was received from and payments of £
nil
(202
1
: £
nil
) were made to Grange Farm (Bulmer) Limited, a company in which CHEL holds a 2.5% share. There was no balance outstanding at the year end.
During the year £
nil
was paid to The English Heritage Trust (202
1
: £
706
), a charity that Mrs V Barnsley is a trustee of. There was £
nil
(202
1
: £
354
) owed to The English Heritage Trust at the year end.
During the year key management personnel compensation
amounted to
£630
,
426
(20
2
1
:
£430,971).
25
Ultimate controlling party
There is no ultimate controlling party of the company.
CASTLE HOWARD ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
- 31 -
26
Heritage assets
The world famous Grade I listed mansion house and designed landscape (which is itself a Grade I Registered Park and Garden) are an enormously popular heritage attraction, welcoming over 200,000 visitors each year. The mansion house is made instantly recognisable by its splendid dome, designed by Sir John Vanbrugh. Thanks to a successful television dramatisation, the majestic view across the Great Lake to the North façade has become strongly associated in many people's minds with Evelyn Waugh's classic novel Brideshead Revisited.
In addition the estate comprises an outstanding combination of listed buildings and scheduled monuments. Several nationally important collections are contained within the Estate: horticultural, buildings, statuary and follies as well as many works of art. There is an exceptional archive of historic maps and estate papers relating to the development of the designed landscape and the English Landscape Movement, as well as a rare archive of botanical surveys
The Company occasionally makes items from the collections available on loan to museums and other institutions for public display. It also accepts collections of paintings, furniture, statuary etc. on loan from other owners, for display in and around the House. At any one time the greater part of the collections is on display, while the remaining items are in storage or in rooms not open to the public, awaiting restoration or rotation as appropriate. Access to exhibits is permitted to scholars and others for research purposes, subject to agreement by the Directors.
Preservation and Management
The collections are managed by a Curator, who reports to the Directors in accordance with policies approved by the Directors
.
The Curatorial Department is responsible for managing and safeguarding the collections at Castle Howard, including the archives, facilitating research projects and disseminating information about Castle Howard and its history.
The Estate Office and the Curatorial Department keep registers of the heritage assets for which they are respectively responsible.
Over the last five decades more than £9m has been committed to conservation and essential repairs of Castle Howard's heritage assets; this is in addition to regular spending on maintenance and management. It is estimated that at least £
50
m is required to improve, restore or conserve listed buildings, and another £15m to bring them back to economical use. Additional expenditure is also required on the ancient trees and woodlands that give the Estate its character
.
In 2008 a Conservation Management Plan was drawn up. An executive summary can be found at www.castlehoward.co.uk, or the full plan can be obtained by writing to The Estate Office, Castle Howard, York YO60 7DA.
Five year financial summary of heritage asset transactions:
There have been no additions or disposals of the House, estate buildings, parkland and other historic assets, monuments and follies
(excluding exhibits)
, in the last five years.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions and improvements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASTLE HOWARD ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
- 32 -
27
Cash generated from/(absorbed by) operations
2022
2021
£
£
Profit for the year after tax
5,374,469
5,770,039
Adjustments for:
Taxation charged
5,146,635
1,160,573
Finance costs
313,116
235,278
Investment income
(1,305)
(567)
Amortisation and impairment of intangible assets
25,464
14,854
Depreciation and impairment of tangible fixed assets
366,974
298,964
Amounts written off investments
(10,074,639)
(7,546,010)
(Profit)/Loss on disposal of fixed assets
(7,805)
(125,970)
Movements in working capital:
Increase in stocks
(313,006)
(6,342)
Increase in debtors
(92,850)
(29,385)
Increase in creditors
4,622,397
113,568
Cash generated from/(absorbed by) operations
5,359,450
(114,998)
28
Analysis of changes in net funds/(debt)
1 February 2021
Cash flows
31 January 2022
£
£
£
Cash at bank and in hand
2,465,081
4,156,083
6,621,164
Borrowings excluding overdrafts
(6,268,095)
2,849
(6,265,246)
(3,803,014)
4,158,932
355,918
2022-01-31
2021-02-01
false
CCH Software
CCH Accounts Production 2022.200
The Hon. N P G Howard
Mr G F G Howard
Mr G F G Howard
Mr R O Sebag-Montefiore
Mr R Findlay
00480214
2021-02-01
2022-01-31
00480214
bus:Director1
2021-02-01
2022-01-31
00480214
bus:Director3
2021-02-01
2022-01-31
00480214
bus:Director5
2021-02-01
2022-01-31
00480214
bus:Director6
2021-02-01
2022-01-31
00480214
bus:CompanySecretary1
2021-02-01
2022-01-31
00480214
bus:Director2
2021-02-01
2022-01-31
00480214
bus:Director4
2021-02-01
2022-01-31
00480214
bus:RegisteredOffice
2021-02-01
2022-01-31
00480214
bus:Agent1
2021-02-01
2022-01-31
00480214
bus:Agent2
2021-02-01
2022-01-31
00480214
2022-01-31
00480214
2020-02-01
2021-01-31
00480214
1
2021-02-01
2022-01-31
00480214
1
2020-02-01
2021-01-31
00480214
core:RetainedEarningsAccumulatedLosses
2020-02-01
2021-01-31
00480214
core:RetainedEarningsAccumulatedLosses
2021-02-01
2022-01-31
00480214
core:OtherResidualIntangibleAssets
2022-01-31
00480214
core:OtherResidualIntangibleAssets
2021-01-31
00480214
core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill
2022-01-31
00480214
core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill
2022-01-31
00480214
core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill
2021-01-31
00480214
core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill
2021-01-31
00480214
2021-01-31
00480214
core:CurrentFinancialInstruments
core:WithinOneYear
2022-01-31
00480214
core:CurrentFinancialInstruments
core:WithinOneYear
2021-01-31
00480214
core:Non-currentFinancialInstruments
core:AfterOneYear
2022-01-31
00480214
core:Non-currentFinancialInstruments
core:AfterOneYear
2021-01-31
00480214
core:CurrentFinancialInstruments
2022-01-31
00480214
core:CurrentFinancialInstruments
2021-01-31
00480214
core:Non-currentFinancialInstruments
2022-01-31
00480214
core:Non-currentFinancialInstruments
2021-01-31
00480214
core:Non-currentFinancialInstruments
core:MoreThanFiveYears
2022-01-31
00480214
core:Non-currentFinancialInstruments
core:MoreThanFiveYears
2021-01-31
00480214
core:ShareCapital
2022-01-31
00480214
core:ShareCapital
2021-01-31
00480214
core:SharePremium
2022-01-31
00480214
core:SharePremium
2021-01-31
00480214
core:OtherMiscellaneousReserve
2022-01-31
00480214
core:OtherMiscellaneousReserve
2021-01-31
00480214
core:RetainedEarningsAccumulatedLosses
2022-01-31
00480214
core:RetainedEarningsAccumulatedLosses
2021-01-31
00480214
core:ShareCapital
2020-01-31
00480214
core:SharePremium
2020-01-31
00480214
core:OtherMiscellaneousReserve
2020-01-31
00480214
core:RetainedEarningsAccumulatedLosses
2020-01-31
00480214
2020-01-31
00480214
core:SharePremium
1
2020-02-01
2021-01-31
00480214
core:SharePremium
2
2021-02-01
2022-01-31
00480214
2021-01-31
00480214
core:IntangibleAssetsOtherThanGoodwill
2021-02-01
2022-01-31
00480214
core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill
2021-02-01
2022-01-31
00480214
core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill
2021-02-01
2022-01-31
00480214
core:LandBuildings
core:OwnedOrFreeholdAssets
2021-02-01
2022-01-31
00480214
core:PlantMachinery
2021-02-01
2022-01-31
00480214
core:FurnitureFittings
2021-02-01
2022-01-31
00480214
core:UKTax
2021-02-01
2022-01-31
00480214
core:UKTax
2020-02-01
2021-01-31
00480214
2
2021-02-01
2022-01-31
00480214
2
2020-02-01
2021-01-31
00480214
core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill
2021-01-31
00480214
core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill
2021-01-31
00480214
core:LandBuildings
core:OwnedOrFreeholdAssets
2021-01-31
00480214
core:PlantMachinery
2021-01-31
00480214
core:FurnitureFittings
2021-01-31
00480214
core:LandBuildings
core:OwnedOrFreeholdAssets
2022-01-31
00480214
core:PlantMachinery
2022-01-31
00480214
core:FurnitureFittings
2022-01-31
00480214
core:LandBuildings
core:OwnedOrFreeholdAssets
2021-01-31
00480214
core:PlantMachinery
2021-01-31
00480214
core:FurnitureFittings
2021-01-31
00480214
core:CurrentFinancialInstruments
core:UnlistedNon-exchangeTraded
2022-01-31
00480214
core:CurrentFinancialInstruments
core:UnlistedNon-exchangeTraded
2021-01-31
00480214
core:Non-currentFinancialInstruments
1
2022-01-31
00480214
core:Non-currentFinancialInstruments
1
2021-01-31
00480214
core:WithinOneYear
2022-01-31
00480214
core:WithinOneYear
2021-01-31
00480214
core:BetweenTwoFiveYears
2022-01-31
00480214
core:BetweenTwoFiveYears
2021-01-31
00480214
core:MoreThanFiveYears
2022-01-31
00480214
core:MoreThanFiveYears
2021-01-31
00480214
bus:PrivateLimitedCompanyLtd
2021-02-01
2022-01-31
00480214
bus:FRS102
2021-02-01
2022-01-31
00480214
bus:Audited
2021-02-01
2022-01-31
00480214
bus:FullAccounts
2021-02-01
2022-01-31
xbrli:pure
xbrli:shares
iso4217:GBP