Willowbank Holiday Park Limited - Accounts to registrar (filleted) - small 18.2

Willowbank Holiday Park Limited - Accounts to registrar (filleted) - small 18.2


IRIS Accounts Production v20.1.5.71 03589095 Board of Directors 1.12.18 30.11.19 30.11.19 false true false false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure035890952018-11-30035890952019-11-30035890952018-12-012019-11-30035890952017-11-30035890952017-12-012018-11-30035890952018-11-3003589095ns15:EnglandWales2018-12-012019-11-3003589095ns14:PoundSterling2018-12-012019-11-3003589095ns10:Director12018-12-012019-11-3003589095ns10:PrivateLimitedCompanyLtd2018-12-012019-11-3003589095ns10:SmallEntities2018-12-012019-11-3003589095ns10:AuditExempt-NoAccountantsReport2018-12-012019-11-3003589095ns10:SmallCompaniesRegimeForAccounts2018-12-012019-11-3003589095ns10:FullAccounts2018-12-012019-11-300358909512018-12-012019-11-3003589095ns10:Director22018-12-012019-11-3003589095ns10:Director32018-12-012019-11-3003589095ns10:CompanySecretary12018-12-012019-11-3003589095ns10:RegisteredOffice2018-12-012019-11-3003589095ns5:CurrentFinancialInstruments2019-11-3003589095ns5:CurrentFinancialInstruments2018-11-3003589095ns5:Non-currentFinancialInstruments2019-11-3003589095ns5:Non-currentFinancialInstruments2018-11-3003589095ns5:ShareCapital2019-11-3003589095ns5:ShareCapital2018-11-3003589095ns5:RetainedEarningsAccumulatedLosses2019-11-3003589095ns5:RetainedEarningsAccumulatedLosses2018-11-3003589095ns5:NetGoodwill2018-12-012019-11-3003589095ns5:IntangibleAssetsOtherThanGoodwill2018-12-012019-11-3003589095ns5:LandBuildingsns5:OwnedOrFreeholdAssets2018-12-012019-11-3003589095ns5:PlantMachinery2018-12-012019-11-3003589095ns5:MotorVehicles2018-12-012019-11-3003589095ns5:NetGoodwill2018-11-3003589095ns5:NetGoodwill2019-11-3003589095ns5:NetGoodwill2018-11-3003589095ns5:LandBuildings2018-11-3003589095ns5:LandBuildingsns5:ShortLeaseholdAssets2018-11-3003589095ns5:PlantMachinery2018-11-3003589095ns5:MotorVehicles2018-11-3003589095ns5:LandBuildings2018-12-012019-11-3003589095ns5:LandBuildingsns5:ShortLeaseholdAssets2018-12-012019-11-3003589095ns5:LandBuildings2019-11-3003589095ns5:LandBuildingsns5:ShortLeaseholdAssets2019-11-3003589095ns5:PlantMachinery2019-11-3003589095ns5:MotorVehicles2019-11-3003589095ns5:LandBuildings2018-11-3003589095ns5:LandBuildingsns5:ShortLeaseholdAssets2018-11-3003589095ns5:PlantMachinery2018-11-3003589095ns5:MotorVehicles2018-11-3003589095ns5:CurrentFinancialInstrumentsns5:WithinOneYear2019-11-3003589095ns5:CurrentFinancialInstrumentsns5:WithinOneYear2018-11-3003589095ns5:BetweenTwoFiveYearsns5:Non-currentFinancialInstruments2019-11-3003589095ns5:BetweenTwoFiveYearsns5:Non-currentFinancialInstruments2018-11-3003589095ns5:MoreThanFiveYearsns5:Non-currentFinancialInstruments2019-11-3003589095ns5:MoreThanFiveYearsns5:Non-currentFinancialInstruments2018-11-3003589095ns5:Secured2019-11-3003589095ns5:Secured2018-11-30
REGISTERED NUMBER: 03589095 (England and Wales)















Financial Statements for the Year Ended 30 November 2019

for

Willowbank Holiday Park Limited

Willowbank Holiday Park Limited (Registered number: 03589095)






Contents of the Financial Statements
for the Year Ended 30 November 2019




Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4


Willowbank Holiday Park Limited

Company Information
for the Year Ended 30 November 2019







DIRECTORS: R H Darling
Mrs J A Darling
R S Darling





SECRETARY: Mrs J A Darling





REGISTERED OFFICE: Ash House
Catterick Bridge
Richmond
NORTH YORKSHIRE





REGISTERED NUMBER: 03589095 (England and Wales)





ACCOUNTANTS: Yorkshire Accountants Ripon
Eva Lett House
1 South Crescent
Ripon
North Yorkshire
HG4 1SN

Willowbank Holiday Park Limited (Registered number: 03589095)

Balance Sheet
30 November 2019

2019 2018
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 4 400,000 500,000
Tangible assets 5 2,724,044 2,736,536
3,124,044 3,236,536

CURRENT ASSETS
Stocks 54,204 5,000
Debtors 6 255,630 182,271
Cash at bank 236,204 363,751
546,038 551,022
CREDITORS
Amounts falling due within one year 7 394,817 386,377
NET CURRENT ASSETS 151,221 164,645
TOTAL ASSETS LESS CURRENT
LIABILITIES

3,275,265

3,401,181

CREDITORS
Amounts falling due after more than one year 8 (503,351 ) (652,719 )

PROVISIONS FOR LIABILITIES (8,157 ) (7,973 )
NET ASSETS 2,763,757 2,740,489

CAPITAL AND RESERVES
Called up share capital 500,000 500,000
Retained earnings 2,263,757 2,240,489
SHAREHOLDERS' FUNDS 2,763,757 2,740,489

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 30 November 2019.

The members have not required the company to obtain an audit of its financial statements for the year ended 30 November 2019 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their 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.

Willowbank Holiday Park Limited (Registered number: 03589095)

Balance Sheet - continued
30 November 2019


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

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved and authorised for issue by the Board of Directors and authorised for issue on
21 July 2020 and were signed on its behalf by:





R H Darling - Director


Willowbank Holiday Park Limited (Registered number: 03589095)

Notes to the Financial Statements
for the Year Ended 30 November 2019

1. STATUTORY INFORMATION

Willowbank Holiday Park 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 Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates,
value added tax and other sales taxes.

Goodwill
Goodwill, being the amount paid in connection with the acquisition of a business in 2004, is being amortised evenly over its estimated useful life of twenty years.

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.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Freehold Property - 2% on cost
Plant and Machinery - 15% on reducing balance
Motor Vehicles - 25% on reducing balance

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

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the
extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or
substantively enacted by the balance sheet date.


Willowbank Holiday Park Limited (Registered number: 03589095)

Notes to the Financial Statements - continued
for the Year Ended 30 November 2019

2. ACCOUNTING POLICIES - continued
Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance
sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from
those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that
have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the
timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will
be recovered against the reversal of deferred tax liabilities or other future taxable profits.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 12 (2018 - 12 ) .

4. INTANGIBLE FIXED ASSETS
Goodwill
£   
COST
At 1 December 2018
and 30 November 2019 2,000,000
AMORTISATION
At 1 December 2018 1,500,000
Charge for year 100,000
At 30 November 2019 1,600,000
NET BOOK VALUE
At 30 November 2019 400,000
At 30 November 2018 500,000


Willowbank Holiday Park Limited (Registered number: 03589095)

Notes to the Financial Statements - continued
for the Year Ended 30 November 2019

5. TANGIBLE FIXED ASSETS
Freehold Wardens Plant and Motor
Property Accommodation Machinery Vehicles Totals
£    £    £    £    £   
COST
At 1 December 2018 2,777,942 22,382 201,745 94,449 3,096,518
Additions - - 12,100 - 12,100
At 30 November 2019 2,777,942 22,382 213,845 94,449 3,108,618
DEPRECIATION
At 1 December 2018 146,632 3,917 141,050 68,383 359,982
Charge for year 10,404 - 7,672 6,516 24,592
At 30 November 2019 157,036 3,917 148,722 74,899 384,574
NET BOOK VALUE
At 30 November 2019 2,620,906 18,465 65,123 19,550 2,724,044
At 30 November 2018 2,631,310 18,465 60,695 26,066 2,736,536

Included in cost of land and buildings is freehold land of £ 2,101,777 (2018 - £ 2,101,777 ) which is not depreciated.


6. DEBTORS
2019 2018
£    £   
Amounts falling due within one year:
Trade Debtors 18,955 25,317
Prepayments and Accrued Income 6,675 6,954
25,630 32,271

Amounts falling due after more than one year:
Other debtors 230,000 150,000

Aggregate amounts 255,630 182,271

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2019 2018
£    £   
Bank loans and overdrafts 144,882 139,676
Trade Creditors 74,272 44,405
Taxation 27,870 50,648
Other Taxes and PAYE 4,760 18,092
Accruals and Deferred Income 97,537 106,040
Directors' current accounts 45,496 27,516
394,817 386,377

Willowbank Holiday Park Limited (Registered number: 03589095)

Notes to the Financial Statements - continued
for the Year Ended 30 November 2019

8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
2019 2018
£    £   
Bank Loans - 2-5 Years 503,351 564,404
Bank Loan Over 5 Years - 88,315
503,351 652,719

Amounts falling due in more than five years:

Repayable by instalments
Bank Loan Over 5 Years - 88,315

9. SECURED DEBTS

The following secured debts are included within creditors:

2019 2018
£    £   
Bank loans 648,233 792,395

The National Westminster Bank hold a floating charge over all the assets of the company and first mortgage over
Willowbank Caravan Park and all other fixed assets of the company.

10. ULTIMATE CONTROLLING PARTY

The company is controlled by the Darling family being the directors RH, JA and RS Darling.