ACCOUNTS - Final Accounts


Caseware UK (AP4) 2018.0.196 2018.0.196 2018-09-302018-09-30The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.truefalseis that of a caravan proprietorfalse2017-10-01 01996123 2017-10-01 2018-09-30 01996123 2016-10-01 2017-09-30 01996123 2018-09-30 01996123 2017-09-30 01996123 c:Director1 2017-10-01 2018-09-30 01996123 d:Buildings 2017-10-01 2018-09-30 01996123 d:Buildings 2018-09-30 01996123 d:Buildings 2017-09-30 01996123 d:Buildings d:OwnedOrFreeholdAssets 2017-10-01 2018-09-30 01996123 d:Buildings d:LongLeaseholdAssets 2017-10-01 2018-09-30 01996123 d:Buildings d:LongLeaseholdAssets 2018-09-30 01996123 d:Buildings d:LongLeaseholdAssets 2017-09-30 01996123 d:LandBuildings 2018-09-30 01996123 d:LandBuildings 2017-09-30 01996123 d:PlantMachinery 2017-10-01 2018-09-30 01996123 d:PlantMachinery 2018-09-30 01996123 d:PlantMachinery 2017-09-30 01996123 d:PlantMachinery d:OwnedOrFreeholdAssets 2017-10-01 2018-09-30 01996123 d:MotorVehicles 2017-10-01 2018-09-30 01996123 d:MotorVehicles 2018-09-30 01996123 d:MotorVehicles 2017-09-30 01996123 d:MotorVehicles d:OwnedOrFreeholdAssets 2017-10-01 2018-09-30 01996123 d:OfficeEquipment 2017-10-01 2018-09-30 01996123 d:OfficeEquipment 2018-09-30 01996123 d:OfficeEquipment 2017-09-30 01996123 d:OfficeEquipment d:OwnedOrFreeholdAssets 2017-10-01 2018-09-30 01996123 d:OwnedOrFreeholdAssets 2017-10-01 2018-09-30 01996123 d:CurrentFinancialInstruments 2018-09-30 01996123 d:CurrentFinancialInstruments 2017-09-30 01996123 d:CurrentFinancialInstruments d:WithinOneYear 2018-09-30 01996123 d:CurrentFinancialInstruments d:WithinOneYear 2017-09-30 01996123 d:ShareCapital 2018-09-30 01996123 d:ShareCapital 2017-09-30 01996123 d:RetainedEarningsAccumulatedLosses 2018-09-30 01996123 d:RetainedEarningsAccumulatedLosses 2017-09-30 01996123 d:AcceleratedTaxDepreciationDeferredTax 2018-09-30 01996123 d:AcceleratedTaxDepreciationDeferredTax 2017-09-30 01996123 c:FRS102 2017-10-01 2018-09-30 01996123 c:AuditExempt-NoAccountantsReport 2017-10-01 2018-09-30 01996123 c:FullAccounts 2017-10-01 2018-09-30 01996123 c:PrivateLimitedCompanyLtd 2017-10-01 2018-09-30 iso4217:GBP xbrli:pure

Registered number: 01996123










WOODLANDS CARAVAN PARK LIMITED








UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 30 SEPTEMBER 2018

 
WOODLANDS CARAVAN PARK LIMITED
REGISTERED NUMBER:01996123

BALANCE SHEET
AS AT 30 SEPTEMBER 2018

2018
2017
Note
£
£

Fixed assets
  

Tangible assets
 5 
407,696
411,233

  
407,696
411,233

Current assets
  

Stocks
  
19,200
43,600

Cash at bank and in hand
 6 
1,331,605
1,236,752

  
1,350,805
1,280,352

Creditors: amounts falling due within one year
 7 
(86,964)
(72,698)

Net current assets
  
 
 
1,263,841
 
 
1,207,654

Total assets less current liabilities
  
1,671,537
1,618,887

Provisions for liabilities
  

Deferred tax
 8 
(4,389)
(6,192)

  
 
 
(4,389)
 
 
(6,192)

Net assets
  
1,667,148
1,612,695


Capital and reserves
  

Called up share capital 
 9 
2
2

Profit and loss account
 10 
1,667,146
1,612,693

  
1,667,148
1,612,695


 img4ed2.png Page 1

 
WOODLANDS CARAVAN PARK LIMITED
REGISTERED NUMBER:01996123
    
BALANCE SHEET (CONTINUED)
AS AT 30 SEPTEMBER 2018

The directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

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

The Company has opted not to file the statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 27 June 2019.




Mr R P Davies
Director

The notes on pages 3 to 11 form part of these financial statements.

 img6726.png Page 2

 
WOODLANDS CARAVAN PARK LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2018

1.


General information

Woodlands Caravan Park Limited, 01996123, is a private limited company limited by shares, incorporated in England and Wales, with its registered office and principal place of business at Woodlands, Devils Bridge, Aberystwyth, Ceredigion, SY23 3JW.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgment in applying the Company's accounting policies (see note 3).

The following principal accounting policies have been applied:

 
2.2

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Company has transferred the significant risks and rewards of ownership to the buyer;
the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

 img6b7e.png Page 3

 
WOODLANDS CARAVAN PARK LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2018

2.Accounting policies (continued)

 
2.3

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to the Statement of comprehensive income on a straight line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

The Company has taken advantage of the optional exemption available on transition to FRS 102 which allows lease incentives on leases entered into before the date of transition to the standard 01 October 2016 to continue to be charged over the period to the first market rent review rather than the term of the lease.

 
2.4

Interest income

Interest income is recognised in the Statement of comprehensive income using the effective interest method.

 
2.5

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in the Statement of comprehensive income when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the Company in independently administered funds.

 img6dac.png Page 4

 
WOODLANDS CARAVAN PARK LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2018

2.Accounting policies (continued)

 
2.6

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in the Statement of comprehensive income, except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

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

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the Balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

 
2.7

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, on a reducing balance basis.

Depreciation is provided on the following basis:

Freehold property
-
No depreciation
L/Term Leasehold Property
-
10% Reducing balance
Plant & machinery
-
25% Reducing balance
Caravan fleet
-
15% Reducing balance
Office equipment
-
25% Reducing balance

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in the Statement of comprehensive income.

 img13f5.png Page 5

 
WOODLANDS CARAVAN PARK LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2018

2.Accounting policies (continued)

 
2.8

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first outbasis. Work in progress and finished goods include labour and attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.9

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.10

Creditors

Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.11

Provisions for liabilities

Provisions are made where an event has taken place that gives the Company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to the Statement of comprehensive income in the year that the Company becomes aware of the obligation, and are measured at the best estimate at the Balance sheet date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the Balance sheet.

 
2.12

Financial instruments

The Company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in non-puttable ordinary shares.

 
2.13

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

 img4b4d.png Page 6

 
WOODLANDS CARAVAN PARK LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2018

3.


Judgments in applying accounting policies and key sources of estimation uncertainty

Estimates and judgments are continually evaluated and are based on historical experience and other factors, including expectations or future events that are believed to be reasonable under the circumstances.
The company makes estimates and assumptions concerning the future. The resulting accounting estimates will, by definition, seldom equal the related actual results. In the opinion of the directors there are no estimates nor assumptions that have a signigicant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year.


4.


Employees

The average monthly number of employees, including directors, during the year was 11 (2017 - 7).

 img549e.png Page 7

 
WOODLANDS CARAVAN PARK LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2018

5.


Tangible fixed assets





Freehold property
Property improvements
Plant & machinery
Caravan fleet
Office equipment

£
£
£
£
£



Cost or valuation


At 1 October 2017
382,077
-
226,699
8,000
39,874


Additions
-
7,408
1,181
-
-



At 30 September 2018

382,077
7,408
227,880
8,000
39,874



Depreciation


At 1 October 2017
-
3,434
200,782
3,087
38,114


Charge for the year on owned assets
-
4,175
6,774
737
440



At 30 September 2018

-
7,609
207,556
3,824
38,554



Net book value



At 30 September 2018
382,077
(201)
20,324
4,176
1,320



At 30 September 2017
382,077
(3,434)
25,918
4,913
1,759
 img60d2.png Page 8

 
WOODLANDS CARAVAN PARK LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2018

           5.Tangible fixed assets (continued)


Total

£



Cost or valuation


At 1 October 2017
656,650


Additions
8,589



At 30 September 2018

665,239



Depreciation


At 1 October 2017
245,417


Charge for the year on owned assets
12,126



At 30 September 2018

257,543



Net book value



At 30 September 2018
407,696



At 30 September 2017
411,233




The net book value of land and buildings may be further analysed as follows:


2018
2017
£
£

Freehold
382,077
347,738

Long leasehold
(201)
30,905

381,876
378,643


 img612b.png Page 9

 
WOODLANDS CARAVAN PARK LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2018

6.


Cash and cash equivalents

2018
2017
£
£

Cash at bank and in hand
1,331,606
1,236,749

1,331,606
1,236,749



7.


Creditors: Amounts falling due within one year

2018
2017
£
£

Trade creditors
15,397
5,994

Corporation tax
18,501
27,593

Other taxation and social security
25,550
21,043

Other creditors
25,016
15,868

Accruals and deferred income
2,500
2,200

86,964
72,698


 img58ef.png Page 10

 
WOODLANDS CARAVAN PARK LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2018

8.


Deferred taxation




2018


£






At beginning of year
(6,192)


Charged to profit or loss
1,803



At end of year
(4,389)

The provision for deferred taxation is made up as follows:

2018
2017
£
£


Accelerated capital allowances
(4,389)
(6,192)

(4,389)
(6,192)


9.


Share capital

2018
2017
£
£
Allotted, called up and fully paid



2 (2017 - 2) Allotted, Called up & Fully Paid shares of £1.00 each
2
2



10.


Reserves

Profit & loss account

The profit and loss account represents the accumulated profits of the Company since incorporation less distributions made to shareholders.

 
 img102a.png Page 11