MONTROSE_FOOTBALL_CLUB_LI - Accounts


Company Registration No. SC012795 (Scotland)
MONTROSE FOOTBALL CLUB LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2018
PAGES FOR FILING WITH REGISTRAR
MONTROSE FOOTBALL CLUB LIMITED
CONTENTS
Page
Statement of financial position
1
Notes to the financial statements
2 - 7
MONTROSE FOOTBALL CLUB LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 MAY 2018
31 May 2018
- 1 -
2018
2017
Notes
£
£
£
£
Non-current assets
Property, plant and equipment
3
429,951
458,421
Current assets
Inventories
2,150
2,150
Trade and other receivables
4
38,334
22,884
Cash and cash equivalents
26,662
33,001
67,146
58,035
Current liabilities
5
(191,042)
(167,004)
Net current liabilities
(123,896)
(108,969)
Total assets less current liabilities
306,055
349,452
Non-current liabilities
6
(350,722)
(341,780)
Net (liabilities)/assets
(44,667)
7,672
Equity
Called up share capital
9
29,738
27,930
Share premium account
243,586
243,144
Retained earnings
(317,991)
(263,402)
Total equity
(44,667)
7,672

The directors of the company have elected not to include a copy of the income statement within the financial statements.true

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on 27 February 2019 and are signed on its behalf by:
Mr J D Crawford
Mr T H J Murray
Director
Director
Company Registration No. SC012795
MONTROSE FOOTBALL CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2018
- 2 -
1
Accounting policies
Company information

Montrose Football Club Limited is a private company limited by shares incorporated in Scotland. The registered office is Links Park Stadium, Wellington Street, Montrose, Angus, DD10 8QD.

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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Going concern

As at 31 May 2018 the company has net current liabilities of £128,896 and is insolvent by £49,667. However within current liabilities are director loan of £132,891. The director's have confirmed that they will not request repayment of their loan accounts to the detriment of other creditors. Therefore with the support of the directors and the continued support of the bank overdraft facility the company will continue for the foreseeable future and therefore the accounts have been prepared on the going concern basis.

1.3
Revenue

Revenue 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.

Revenue from contracts for the provision of professional services 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 it is probable will be recovered.

1.4
Property, plant and equipment

Property, plant and equipment are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

MONTROSE FOOTBALL CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2018
1
Accounting policies
(Continued)
- 3 -

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

Freehold land and buildings and property improvements
2% and 10% on cost
Plant and equipment
15% on cost
Motor vehicles
15 on cost

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.

1.5
Impairment of non-current assets

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

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

 

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

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

1.6
Inventories

Inventories 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 inventories to their present location and condition.

 

Inventories held for distribution at no or nominal consideration are measured at the lower of replacement cost and cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of inventories 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.

1.7
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.

MONTROSE FOOTBALL CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2018
1
Accounting policies
(Continued)
- 4 -
1.8
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 statement of financial position 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 trade and other receivables 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.

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 trade and other payables, 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 payables 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 payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.9
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.

1.10
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 non-current 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.

MONTROSE FOOTBALL CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2018
1
Accounting policies
(Continued)
- 5 -
1.11
Retirement benefits

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

1.12
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.

1.13
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 15 (2017 - 15).

3
Property, plant and equipment
Freehold land and buildings and property improvements
Plant and equipment
Motor vehicles
Total
£
£
£
£
Cost
At 1 June 2017
758,098
90,789
9,400
858,287
Additions
-
1,194
-
1,194
At 31 May 2018
758,098
91,983
9,400
859,481
Depreciation and impairment
At 1 June 2017
325,244
65,422
9,200
399,866
Depreciation charged in the year
23,215
6,249
200
29,664
At 31 May 2018
348,459
71,671
9,400
429,530
Carrying amount
At 31 May 2018
409,639
20,312
-
429,951
At 31 May 2017
432,854
25,367
200
458,421
MONTROSE FOOTBALL CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2018
- 6 -
4
Trade and other receivables
2018
2017
Amounts falling due within one year:
£
£
Trade receivables
20,794
4,649
Other receivables
17,540
18,235
38,334
22,884
5
Current liabilities
2018
2017
£
£
Bank loans and overdrafts
17,606
3,975
Trade payables
8,463
12,060
Taxation and social security
23,773
15,862
Other payables
141,200
135,107
191,042
167,004
6
Non-current liabilities
2018
2017
£
£
Other payables
350,722
341,780
Creditors which fall due after five years are as follows:
2018
2017
£
£
Payable by instalments
83,654
94,712
Payable other than by instalments
75,000
80,000
158,654
174,712
7
Borrowings
2018
2017
£
£
Bank loans
-
3,975
Bank overdrafts
17,606
-
17,606
3,975
Payable within one year
17,606
3,975
MONTROSE FOOTBALL CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2018
7
Borrowings
(Continued)
- 7 -

The long-term loans are secured by standard security over Links Park Stadium.

Loan term other payables of £350,722 are made up of 2 separate loans as follows:

 

A £75,000 which carries an interest rate of 2.4%. Repayment of this loan is only required when there is sufficient cash flow, but not at the detriment of other creditors.

 

A £275,722 on which there is no interest charged on the loan. Repayment of the loan is due to commence during 2019 with the final instalment due to be paid on 31 March 2026.

8
Financial liabilities measured at fair value

The company received an interest free loan. The loan has therefore been calculated using a net present value assumed market interest rate of 8%. This rate of interest is deemed by the directors to be a reasonable rate of return given the nature of the loan. The net gain on the financial liability at fair value through the profit and loss account during 2016 was £103,759.

The fair value of the loan is £255,722 (2017 - £236,780) and the change in value included in the profit and loss is £20,458 (2017 - £17,539).

9
Called up share capital
2018
2017
£
£
Ordinary share capital
Issued and fully paid
59,476 Ordinary shares of 50p each
29,738
27,930
29,738
27,930
10
Audit report information

As the income statement has been omitted from the filing copy of the financial statements the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

The senior statutory auditor was R J Sim F.C.C.A..
The auditor was Murray, Taylor LLP.
2018-05-312017-06-01falseCCH SoftwareCCH Accounts Production 2018.310No description of principal activity28 February 2019This audit opinion is unqualifiedMr J D CrawfordMr D B LaingMr P J StuartMr T H J MurrayMr J F PatonMr M J WattersMr B J PetrieMr A G StephenMr A S KennyMr B J O'NeillMs T A M ParkMr P F DavidsonMr K  BruceSC0127952017-06-012018-05-31SC0127952018-05-31SC0127952017-05-31SC012795core:LandBuildingscore:OwnedOrFreeholdAssets2018-05-31SC012795core:PlantMachinery2018-05-31SC012795core:LandBuildingscore:OwnedOrFreeholdAssets2017-05-31SC012795core:PlantMachinery2017-05-31SC012795core:MotorVehicles2017-05-31SC012795core:CurrentFinancialInstruments2018-05-31SC012795core:CurrentFinancialInstruments2017-05-31SC012795core:Non-currentFinancialInstruments2018-05-31SC012795core:Non-currentFinancialInstruments2017-05-31SC012795core:ShareCapital2018-05-31SC012795core:ShareCapital2017-05-31SC012795core:SharePremium2018-05-31SC012795core:SharePremium2017-05-31SC012795core:RetainedEarningsAccumulatedLosses2018-05-31SC012795core:RetainedEarningsAccumulatedLosses2017-05-31SC012795core:ShareCapitalOrdinaryShares2018-05-31SC012795core:ShareCapitalOrdinaryShares2017-05-31SC012795bus:Director12017-06-012018-05-31SC012795bus:Director42017-06-012018-05-31SC012795core:LandBuildingscore:OwnedOrFreeholdAssets2017-06-012018-05-31SC012795core:PlantMachinery2017-06-012018-05-31SC012795core:MotorVehicles2017-06-012018-05-31SC012795core:LandBuildingscore:OwnedOrFreeholdAssets2017-05-31SC012795core:PlantMachinery2017-05-31SC012795core:MotorVehicles2017-05-31SC0127952017-05-31SC012795core:MotorVehicles2018-05-31SC012795bus:OrdinaryShareClass12017-06-012018-05-31SC012795bus:OrdinaryShareClass12018-05-31SC012795bus:PrivateLimitedCompanyLtd2017-06-012018-05-31SC012795bus:FRS1022017-06-012018-05-31SC012795bus:Audited2017-06-012018-05-31SC012795bus:SmallCompaniesRegimeForAccounts2017-06-012018-05-31SC012795bus:Director22017-06-012018-05-31SC012795bus:Director32017-06-012018-05-31SC012795bus:Director52017-06-012018-05-31SC012795bus:Director62017-06-012018-05-31SC012795bus:Director72017-06-012018-05-31SC012795bus:Director82017-06-012018-05-31SC012795bus:Director92017-06-012018-05-31SC012795bus:Director102017-06-012018-05-31SC012795bus:Director112017-06-012018-05-31SC012795bus:Director122017-06-012018-05-31SC012795bus:CompanySecretary12017-06-012018-05-31SC012795bus:FullAccounts2017-06-012018-05-31xbrli:purexbrli:sharesiso4217:GBP