Hersham Golf Club Limited - Accounts to registrar (filleted) - small 18.2

Hersham Golf Club Limited - Accounts to registrar (filleted) - small 18.2


IRIS Accounts Production v18.3.1.65 06630081 director 1.7.17 30.6.18 30.6.18 false true false false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure066300812017-06-30066300812018-06-30066300812017-07-012018-06-30066300812016-06-30066300812016-07-012017-06-30066300812017-06-3006630081ns15:EnglandWales2017-07-012018-06-3006630081ns14:PoundSterling2017-07-012018-06-3006630081ns10:Director12017-07-012018-06-3006630081ns10:PrivateLimitedCompanyLtd2017-07-012018-06-3006630081ns10:SmallEntities2017-07-012018-06-3006630081ns10:AuditExemptWithAccountantsReport2017-07-012018-06-3006630081ns10:SmallCompaniesRegimeForDirectorsReport2017-07-012018-06-3006630081ns10:SmallCompaniesRegimeForAccounts2017-07-012018-06-3006630081ns10:FullAccounts2017-07-012018-06-300663008112017-07-012018-06-3006630081ns10:RegisteredOffice2017-07-012018-06-3006630081ns5:CurrentFinancialInstruments2018-06-3006630081ns5:CurrentFinancialInstruments2017-06-3006630081ns5:Non-currentFinancialInstruments2018-06-3006630081ns5:Non-currentFinancialInstruments2017-06-3006630081ns5:ShareCapital2018-06-3006630081ns5:ShareCapital2017-06-3006630081ns5:RetainedEarningsAccumulatedLosses2018-06-3006630081ns5:RetainedEarningsAccumulatedLosses2017-06-3006630081ns5:NetGoodwill2017-07-012018-06-3006630081ns5:IntangibleAssetsOtherThanGoodwill2017-07-012018-06-3006630081ns5:NetGoodwill2017-06-3006630081ns5:IntangibleAssetsOtherThanGoodwill2017-06-3006630081ns5:NetGoodwill2018-06-3006630081ns5:IntangibleAssetsOtherThanGoodwill2018-06-3006630081ns5:NetGoodwill2017-06-3006630081ns5:IntangibleAssetsOtherThanGoodwill2017-06-3006630081ns5:PlantMachinery2017-06-3006630081ns5:PlantMachinery2017-07-012018-06-3006630081ns5:PlantMachinery2018-06-3006630081ns5:PlantMachinery2017-06-3006630081ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2017-06-3006630081ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2017-07-012018-06-3006630081ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2018-06-3006630081ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2017-06-3006630081ns5:CurrentFinancialInstrumentsns5:WithinOneYear2018-06-3006630081ns5:CurrentFinancialInstrumentsns5:WithinOneYear2017-06-3006630081ns5:CurrentFinancialInstruments2017-07-012018-06-3006630081ns5:Non-currentFinancialInstruments2017-07-012018-06-3006630081ns5:CurrentFinancialInstrumentsns5:HirePurchaseContractsns5:WithinOneYear2018-06-3006630081ns5:CurrentFinancialInstrumentsns5:HirePurchaseContractsns5:WithinOneYear2017-06-3006630081ns5:BetweenOneFiveYearsns5:HirePurchaseContracts2018-06-3006630081ns5:BetweenOneFiveYearsns5:HirePurchaseContracts2017-06-3006630081ns5:HirePurchaseContracts2018-06-3006630081ns5:HirePurchaseContracts2017-06-3006630081ns5:WithinOneYear2018-06-3006630081ns5:WithinOneYear2017-06-3006630081ns5:BetweenOneFiveYears2018-06-3006630081ns5:BetweenOneFiveYears2017-06-3006630081ns5:AllPeriods2018-06-3006630081ns5:AllPeriods2017-06-30


REGISTERED NUMBER: 06630081 (England and Wales)








HERSHAM GOLF CLUB LIMITED

UNAUDITED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2018






HERSHAM GOLF CLUB LIMITED (REGISTERED NUMBER: 06630081)

CONTENTS OF THE FINANCIAL STATEMENTS
for the year ended 30 June 2018










Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4

Chartered Accountants' Report 9

HERSHAM GOLF CLUB LIMITED

COMPANY INFORMATION
for the year ended 30 June 2018







DIRECTOR: M Arkin





REGISTERED OFFICE: Hersham Golf Club
Assher Road
Hersham
Walton-on-Thames
Surrey
KT12 4RA





REGISTERED NUMBER: 06630081 (England and Wales)





ACCOUNTANTS: Bessler Hendrie LLP
Chartered Accountants
Albury Mill
Mill Lane
Chilworth
Guildford
Surrey
GU4 8RU

HERSHAM GOLF CLUB LIMITED (REGISTERED NUMBER: 06630081)

BALANCE SHEET
30 June 2018

2018 2017
Notes £    £   
FIXED ASSETS
Intangible assets 4 7,428 11,141
Tangible assets 5 124,288 108,659
131,716 119,800

CURRENT ASSETS
Stocks 12,532 12,836
Debtors 6 39,397 29,437
Cash at bank and in hand 131,831 139,759
183,760 182,032
CREDITORS
Amounts falling due within one year 7 (286,991 ) (323,365 )
NET CURRENT LIABILITIES (103,231 ) (141,333 )
TOTAL ASSETS LESS CURRENT LIABILITIES 28,485 (21,533 )

CREDITORS
Amounts falling due after more than one year 8 (597,824 ) (512,118 )
NET LIABILITIES (569,339 ) (533,651 )

CAPITAL AND RESERVES
Called up share capital 10,000 10,000
Retained earnings (579,339 ) (543,651 )
SHAREHOLDERS' FUNDS (569,339 ) (533,651 )

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 30 June 2018.

The members have not required the company to obtain an audit of its financial statements for the year ended 30 June 2018 in accordance with Section 476 of the Companies Act 2006.

The director acknowledges his responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act
2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of
each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394
and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial
statements, so far as applicable to the company.

HERSHAM GOLF CLUB LIMITED (REGISTERED NUMBER: 06630081)

BALANCE SHEET - continued
30 June 2018


The financial statements have been prepared and delivered in accordance with the provisions of Part 15 of the Companies Act 2006 relating to small companies.

In accordance with Section 444 of the Companies Act 2006, the Profit and Loss Account has not been delivered.

The financial statements were approved by the director on 29 March 2019 and were signed by:





M Arkin - Director


HERSHAM GOLF CLUB LIMITED (REGISTERED NUMBER: 06630081)

NOTES TO THE FINANCIAL STATEMENTS
for the year ended 30 June 2018


1. STATUTORY INFORMATION

Hersham Golf Club Limited is a private company, limited by shares , registered in England and Wales. The company's
registered number and registered office address can be found on the Company Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with the provisions of Section 1A "Small Entities" of Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

The financial statements have been prepared on a going concern basis. The ultimate parent company has confirmed
that it will provide financial support if required.

Turnover
Turnover is recognised when revenue and associated costs can be measured reliably and future economic benefits
are probable. Revenue represents fair consideration received for the sales of goods and services in the normal
course of business, excluding value added tax.

Goodwill
Goodwill is the amount paid in connection with the acquisition of the golf club business in 2009 and is amortised
over its useful life. Impairment reviews are carried out, with a provision being made where there is evidence of a
permanent diminution in value. The Goodwill in the accounts is fully impaired.

Intangible assets
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less
any accumulated amortisation and any accumulated impairment losses.

Computer software is being amortised evenly over its estimated useful life of 5 years.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.

Plant and machinery- 20% on cost
Fixtures and fittings- 15% on cost
Computer equipment- 25% reducing balance

Tangible fixed assets are stated at their historic cost price less accumulated depreciation. Historical cost includes
expenditure that is directly attributable to bringing the asset to the location and condition necessary for use. The
asset's residual values, useful lives and depreciation methods are reviewed if there is an indication of significant
change since the last reporting date.

On disposal the difference between the net proceeds and carrying amount of the item sold is recognised in the
profit and loss account, and included in administrative expenses.

Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow
moving items.


HERSHAM GOLF CLUB LIMITED (REGISTERED NUMBER: 06630081)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the year ended 30 June 2018


2. ACCOUNTING POLICIES - continued
Taxation
Current tax is the amount of corporation tax payable in respect of taxable profit for the year or prior years. Tax is
calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the year end.

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance
sheet date where transactions or events that result in an obligation to pay more tax in the future or a right to pay
less tax in the future have occurred at the balance sheet date. Timing differences are differences between the
company's taxable profits and its results as stated in the financial statements.

Deferred tax is measured at the average tax rates that are expected to apply in the periods in which timing
differences are expected to reverse, based on tax rates and laws that have been enacted or substantially enacted by
the balance sheet date. Deferred tax is measured on a non-discounted basis.

Hire purchase and leasing commitments
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held
under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are
depreciated over their estimated useful lives or the lease term, whichever is the shorter.

The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of
the future payments is treated as a liability.

Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension
scheme are charged to profit or loss in the period to which they relate.

Financial instruments
Financial assets and liabilities are recognised when the company becomes a party to the contractual provisions of
the instrument.

All financial assets and liabilities are initially measured at transaction price (including transaction cost). The company
has no financial assets classified at fair value through profit or loss.

All subsequent remeasurement of financial assets and liabilities are recognised at amortised cost using the effective
interest rate.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 30 (2017 - 31 ) .

HERSHAM GOLF CLUB LIMITED (REGISTERED NUMBER: 06630081)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the year ended 30 June 2018


4. INTANGIBLE FIXED ASSETS
Other
intangible
Goodwill assets Totals
£    £    £   
COST
At 1 July 2017
and 30 June 2018 400,000 18,567 418,567
AMORTISATION
At 1 July 2017 400,000 7,426 407,426
Charge for year - 3,713 3,713
At 30 June 2018 400,000 11,139 411,139
NET BOOK VALUE
At 30 June 2018 - 7,428 7,428
At 30 June 2017 - 11,141 11,141

5. TANGIBLE FIXED ASSETS
Plant and
machinery
etc
£   
COST
At 1 July 2017 498,859
Additions 49,283
Disposals (843 )
At 30 June 2018 547,299
DEPRECIATION
At 1 July 2017 390,200
Charge for year 33,030
Eliminated on disposal (219 )
At 30 June 2018 423,011
NET BOOK VALUE
At 30 June 2018 124,288
At 30 June 2017 108,659

HERSHAM GOLF CLUB LIMITED (REGISTERED NUMBER: 06630081)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the year ended 30 June 2018


5. TANGIBLE FIXED ASSETS - continued

Fixed assets, included in the above, which are held under hire purchase contracts are as follows:

Plant and
machinery
etc
£   
COST
At 1 July 2017 78,520
Additions 8,300
Transfer to ownership (34,500 )
At 30 June 2018 52,320
DEPRECIATION
At 1 July 2017 36,740
Charge for year 10,464
Transfer to ownership (34,500 )
At 30 June 2018 12,704
NET BOOK VALUE
At 30 June 2018 39,616
At 30 June 2017 41,780

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2018 2017
£    £   
Other debtors 39,397 29,437

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2018 2017
£    £   
Hire purchase contracts (see note 9) 8,943 14,071
Trade creditors 107,233 97,724
Taxation and social security 44,182 47,055
Other creditors 126,633 164,515
286,991 323,365

The hire purchase liabilities are secured against the asset to which they relate.

8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2018 2017
£    £   
Hire purchase contracts (see note 9) 22,855 24,537
Amounts owed to parent entities 574,969 487,581
597,824 512,118

The hire purchase liabilities are secured against the asset to which they relate.

HERSHAM GOLF CLUB LIMITED (REGISTERED NUMBER: 06630081)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the year ended 30 June 2018


9. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Hire purchase contracts
2018 2017
£    £   
Net obligations repayable:
Within one year 8,943 14,071
Between one and five years 22,855 24,537
31,798 38,608

Non-cancellable operating
leases
2018 2017
£    £   
Within one year 34,375 34,375
Between one and five years 15,840 41,600
50,215 75,975

10. RELATED PARTY DISCLOSURES

During the year, rent of £20,000 (2017: £20,000) has been charged by Claudel Venture Holdings Limited, the
immediate holding company.

At the year end a balance of £461,073 (2017: £376,733) was due to Claudel Venture Holdings Limited and £113,896
(2017: £110,848) was owed to the ultimate parent company, Claudel Limited. Interest was charged at 2.75% on the
outstanding loans and amounted to £15,388 (2017: £13,050). The loans are repayable in more than 12 months.

CHARTERED ACCOUNTANTS' REPORT TO THE DIRECTOR
ON THE UNAUDITED FINANCIAL STATEMENTS OF
HERSHAM GOLF CLUB LIMITED


The following reproduces the text of the report prepared for the director in respect of the company's annual unaudited
financial statements. In accordance with the Companies Act 2006, the company is only required to file a Balance Sheet.
Readers are cautioned that the Income Statement and certain other primary statements and the Report of the Director
are not required to be filed with the Registrar of Companies.

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial
statements of Hersham Golf Club Limited for the year ended 30 June 2018 which comprise the Profit and Loss Account,
Balance Sheet and the related notes from the company's accounting records and from information and explanations you
have given us.

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

This report is made solely to the director of Hersham Golf Club Limited in accordance with our terms of engagement. Our work has been undertaken solely to prepare for your approval the financial statements of Hersham Golf Club Limited and state those matters that we have agreed to state to the director of Hersham Golf Club Limited in this report in accordance with ICAEW Technical Release 07/16AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Hersham Golf Club Limited and its director for our work or for this report.

It is your duty to ensure that Hersham Golf Club Limited has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and loss of Hersham Golf Club Limited. You consider that Hersham Golf Club Limited is exempt from the statutory audit requirement for the year.

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

This report should not be regarded as suitable to be used or relied on by any other party wishing to acquire any rights
against Bessler Hendrie LLP for any purpose or in any context. Any party, other than the Director, who obtain access to this
report or a copy and chooses to rely on this report (or any part of it) will do so at its own risk.






Bessler Hendrie LLP
Chartered Accountants
Albury Mill
Mill Lane
Chilworth
Guildford
Surrey
GU4 8RU


29 March 2019