South Pembrokeshire Golf Club Limited - Period Ending 2018-09-30

South Pembrokeshire Golf Club Limited - Period Ending 2018-09-30


South Pembrokeshire Golf Club Limited 02893743 false 2017-10-01 2018-09-30 2018-09-30 The principal activity of the company is the development and management of South Pembrokeshire Golf Club. Digita Accounts Production Advanced 6.24.8820.0 Software true 02893743 2017-10-01 2018-09-30 02893743 2018-09-30 02893743 core:RetainedEarningsAccumulatedLosses 2018-09-30 02893743 core:RevaluationReserve 2018-09-30 02893743 core:CurrentFinancialInstruments 2018-09-30 02893743 core:CurrentFinancialInstruments core:WithinOneYear 2018-09-30 02893743 core:Non-currentFinancialInstruments 2018-09-30 02893743 core:Non-currentFinancialInstruments core:AfterOneYear 2018-09-30 02893743 core:FurnitureFittingsToolsEquipment 2018-09-30 02893743 core:LandBuildings 2018-09-30 02893743 core:OtherPropertyPlantEquipment 2018-09-30 02893743 bus:SmallEntities 2017-10-01 2018-09-30 02893743 bus:AuditExemptWithAccountantsReport 2017-10-01 2018-09-30 02893743 bus:FullAccounts 2017-10-01 2018-09-30 02893743 bus:RegisteredOffice 2017-10-01 2018-09-30 02893743 bus:CompanySecretaryDirector1 2017-10-01 2018-09-30 02893743 bus:PrivateLimitedCompanyLtd 2017-10-01 2018-09-30 02893743 bus:Agent1 2017-10-01 2018-09-30 02893743 core:FurnitureFittings 2017-10-01 2018-09-30 02893743 core:FurnitureFittingsToolsEquipment 2017-10-01 2018-09-30 02893743 core:LandBuildings 2017-10-01 2018-09-30 02893743 core:OtherPropertyPlantEquipment 2017-10-01 2018-09-30 02893743 core:PlantMachinery 2017-10-01 2018-09-30 02893743 countries:UnitedKingdom 2017-10-01 2018-09-30 02893743 2017-09-30 02893743 core:FurnitureFittingsToolsEquipment 2017-09-30 02893743 core:LandBuildings 2017-09-30 02893743 core:OtherPropertyPlantEquipment 2017-09-30 02893743 2016-10-01 2017-09-30 02893743 2017-09-30 02893743 core:RetainedEarningsAccumulatedLosses 2017-09-30 02893743 core:RevaluationReserve 2017-09-30 02893743 core:CurrentFinancialInstruments 2017-09-30 02893743 core:CurrentFinancialInstruments core:WithinOneYear 2017-09-30 02893743 core:Non-currentFinancialInstruments 2017-09-30 02893743 core:Non-currentFinancialInstruments core:AfterOneYear 2017-09-30 02893743 core:FurnitureFittingsToolsEquipment 2017-09-30 02893743 core:LandBuildings 2017-09-30 02893743 core:OtherPropertyPlantEquipment 2017-09-30 iso4217:GBP xbrli:pure

Registration number: 02893743

South Pembrokeshire Golf Club Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 September 2018

AIMS - Steve Hallett
5 Chargot Road
Llandaff
Cardiff
CF5 1EW

 

South Pembrokeshire Golf Club Limited

Contents

Accountants' Report

1

Profit and Loss Account and Statement of Retained Earnings

2

Balance Sheet

3 to 4

Notes to the Financial Statements

5 to 12

 

Chartered Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
South Pembrokeshire Golf Club Limited
for the Year Ended 30 September 2018

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of South Pembrokeshire Golf Club Limited for the year ended 30 September 2018 as set out on pages 2 to 12 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 at
http://www.icaew.com/en/members/regulations-standards-and-guidance/.

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

It is your duty to ensure that South Pembrokeshire Golf Club Limited has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and profit of South Pembrokeshire Golf Club Limited. You consider that South Pembrokeshire 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 accounts of South Pembrokeshire 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 accounts.

......................................

AIMS - Steve Hallett
5 Chargot Road
Llandaff
Cardiff
CF5 1EW

23 November 2018

 

South Pembrokeshire Golf Club Limited

Profit and Loss Account and Statement of Retained Earnings for the Year Ended 30 September 2018

Note

2018
£

2017
£

Turnover

 

190,242

193,521

Cost of sales

 

(23,504)

(26,855)

Gross profit

 

166,738

166,666

Distribution costs

 

(714)

(1,002)

Administrative expenses

 

(161,262)

(159,175)

Other operating income

 

1,743

1,541

Operating profit

 

6,505

8,030

Interest payable and similar charges

 

(5,033)

(3,064)

 

(5,033)

(3,064)

Profit before tax

4

1,472

4,966

Profit for the financial year

 

1,472

4,966

Retained earnings brought forward

 

(91,705)

(96,671)

Retained earnings carried forward

 

(90,233)

(91,705)

 

South Pembrokeshire Golf Club Limited

(Registration number: 02893743)
Balance Sheet as at 30 September 2018

Note

2018
£

2017
£

Fixed assets

 

Tangible assets

5

205,108

210,027

Investments

-

1

 

205,108

210,028

Current assets

 

Stocks

6,183

2,897

Debtors

6

1,416

4,700

Cash at bank and in hand

 

1,075

668

 

8,674

8,265

Creditors: Amounts falling due within one year

7

(109,277)

(99,542)

Net current liabilities

 

(100,603)

(91,277)

Total assets less current liabilities

 

104,505

118,751

Creditors: Amounts falling due after more than one year

7

(107,552)

(123,270)

Net liabilities

 

(3,047)

(4,519)

Capital and reserves

 

Revaluation reserve

87,186

87,186

Profit and loss account

(90,233)

(91,705)

Total equity

 

(3,047)

(4,519)

For the financial year ending 30 September 2018 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

 

South Pembrokeshire Golf Club Limited

(Registration number: 02893743)
Balance Sheet as at 30 September 2018

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

Approved and authorised by the Board on 23 November 2018 and signed on its behalf by:
 

.........................................

J B O Parsons

Company secretary and director

 

South Pembrokeshire Golf Club Limited

Notes to the Financial Statements for the Year Ended 30 September 2018

1

General information

The company is a private company limited by share capital, incorporated in United Kingdom.

The address of its registered office is:
Military Road
West Pennar
Pembroke Dock
Pembrokeshire
SA72 6SE

These financial statements were authorised for issue by the Board on 23 November 2018.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

The presentation currency of the financial statements is the Pound Sterling (£).

 

South Pembrokeshire Golf Club Limited

Notes to the Financial Statements for the Year Ended 30 September 2018

Revenue recognition

Turnover represents amounts chargeable, net of value added tax, in respect of the sale of goods and services to customers.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the Company's activities.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

At the balance sheet date, the company reviews the carrying amounts of its tangible fixed assets to determine whether there is any indication that any items have suffered an impairment loss. If any such indication exists, the recoverable amount of an asset is estimated in order to determine the extent of the impairment loss. Where it is not possible to estimate the recoverable amount of the asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Land and buildings

none at present to compensate for over depreciation in earlier years.

Plant and machinery

25% on reducing balance

Fixtures and fittings

25% on reducing balance

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

 

South Pembrokeshire Golf Club Limited

Notes to the Financial Statements for the Year Ended 30 September 2018

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.


Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress 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. At each reporting date, stocks are assessed for impairment. If stocks are 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.

 

South Pembrokeshire Golf Club Limited

Notes to the Financial Statements for the Year Ended 30 September 2018

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease. Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Balance Sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the Profit and Loss Account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

 

South Pembrokeshire Golf Club Limited

Notes to the Financial Statements for the Year Ended 30 September 2018

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

Financial instruments

Classification
Financial instruments are classified and accounted for, according to the substance of the contractual arrangement, as financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. Where shares are issued, any component that creates a financial liability of the company is presented as a liability in the balance sheet. The corresponding dividends relating to the liability component are charged as interest expense in the profit and loss account.
 
 

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 0 (2017 - 8).

4

Profit before tax

Arrived at after charging/(crediting)

2018
£

2017
£

Depreciation expense

4,919

10,059

 

South Pembrokeshire Golf Club Limited

Notes to the Financial Statements for the Year Ended 30 September 2018

5

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Other property, plant and equipment
 £

Total
£

Cost or valuation

At 1 October 2017

390,000

63,281

87,526

540,807

At 30 September 2018

390,000

63,281

87,526

540,807

Depreciation

At 1 October 2017

199,649

60,878

70,253

330,780

Charge for the year

-

601

4,318

4,919

At 30 September 2018

199,649

61,479

74,571

335,699

Carrying amount

At 30 September 2018

190,351

1,802

12,955

205,108

At 30 September 2017

190,351

2,403

17,273

210,027

Included within the net book value of land and buildings above is £(184,101) (2017 - £(184,101)) in respect of freehold land and buildings and £374,452 (2017 - £374,452) in respect of long leasehold land and buildings.
 

6

Debtors

2018
£

2017
£

Prepayments

1,416

3,405

Other debtors

-

1,295

1,416

4,700

 

South Pembrokeshire Golf Club Limited

Notes to the Financial Statements for the Year Ended 30 September 2018

7

Creditors

Creditors: amounts falling due within one year

Note

2018
£

2017
£

Due within one year

 

Bank loans and overdrafts

8

80,688

74,985

Trade creditors

 

7,584

9,055

Taxation and social security

 

5,200

1,743

Accruals and deferred income

 

1,833

-

Other creditors

 

13,972

13,759

 

109,277

99,542

Creditors: amounts falling due after more than one year

Note

2018
£

2017
£

Due after one year

 

Loans and borrowings

8

107,552

123,270

8

Loans and borrowings

2018
£

2017
£

Non-current loans and borrowings

Bank borrowings

104,481

116,104

Finance lease liabilities

3,071

7,166

107,552

123,270

 

South Pembrokeshire Golf Club Limited

Notes to the Financial Statements for the Year Ended 30 September 2018

2018
£

2017
£

Current loans and borrowings

Bank overdrafts

76,593

70,890

Finance lease liabilities

4,095

4,095

80,688

74,985