ACCOUNTS - Final Accounts


Caseware UK (AP4) 2019.0.131 2019.0.131 2019-12-312019-12-312019-12-31false32019-01-01No description of principal activity3falsefalse 03526970 2019-01-01 2019-12-31 03526970 2018-01-01 2018-12-31 03526970 2019-12-31 03526970 2018-12-31 03526970 c:CompanySecretary1 2019-01-01 2019-12-31 03526970 c:Director1 2019-01-01 2019-12-31 03526970 c:Director3 2019-01-01 2019-12-31 03526970 c:Director4 2019-01-01 2019-12-31 03526970 c:RegisteredOffice 2019-01-01 2019-12-31 03526970 c:Agent1 2019-01-01 2019-12-31 03526970 d:Buildings 2019-01-01 2019-12-31 03526970 d:Buildings d:LongLeaseholdAssets 2019-01-01 2019-12-31 03526970 d:PlantMachinery 2019-01-01 2019-12-31 03526970 d:MotorVehicles 2019-01-01 2019-12-31 03526970 d:FurnitureFittings 2019-01-01 2019-12-31 03526970 d:OtherPropertyPlantEquipment 2019-01-01 2019-12-31 03526970 d:CurrentFinancialInstruments 2019-12-31 03526970 d:CurrentFinancialInstruments 2018-12-31 03526970 d:Non-currentFinancialInstruments 2019-12-31 03526970 d:Non-currentFinancialInstruments 2018-12-31 03526970 d:CurrentFinancialInstruments d:WithinOneYear 2019-12-31 03526970 d:CurrentFinancialInstruments d:WithinOneYear 2018-12-31 03526970 d:Non-currentFinancialInstruments d:AfterOneYear 2019-12-31 03526970 d:Non-currentFinancialInstruments d:AfterOneYear 2018-12-31 03526970 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2019-12-31 03526970 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2018-12-31 03526970 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2019-12-31 03526970 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2018-12-31 03526970 d:ShareCapital 2019-12-31 03526970 d:ShareCapital 2018-12-31 03526970 d:RetainedEarningsAccumulatedLosses 2019-12-31 03526970 d:RetainedEarningsAccumulatedLosses 2018-12-31 03526970 d:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2019-12-31 03526970 d:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2018-12-31 03526970 d:FinancialAssetsAmortisedCost 2019-12-31 03526970 d:FinancialAssetsAmortisedCost 2018-12-31 03526970 d:FinancialLiabilitiesAmortisedCost 2019-12-31 03526970 d:FinancialLiabilitiesAmortisedCost 2018-12-31 03526970 c:OrdinaryShareClass1 2019-01-01 2019-12-31 03526970 c:OrdinaryShareClass1 2019-12-31 03526970 c:OrdinaryShareClass1 2018-12-31 03526970 c:OrdinaryShareClass2 2019-01-01 2019-12-31 03526970 c:OrdinaryShareClass2 2019-12-31 03526970 c:OrdinaryShareClass2 2018-12-31 03526970 c:OrdinaryShareClass3 2019-01-01 2019-12-31 03526970 c:OrdinaryShareClass3 2019-12-31 03526970 c:OrdinaryShareClass3 2018-12-31 03526970 c:FRS102 2019-01-01 2019-12-31 03526970 c:Audited 2019-01-01 2019-12-31 03526970 c:FullAccounts 2019-01-01 2019-12-31 03526970 c:PrivateLimitedCompanyLtd 2019-01-01 2019-12-31 03526970 1 2019-01-01 2019-12-31 03526970 d:FinancialLiabilitiesFairValueThroughProfitOrLoss d:UnlistedNon-exchangeTraded 2019-12-31 03526970 d:FinancialLiabilitiesFairValueThroughProfitOrLoss d:UnlistedNon-exchangeTraded 2018-12-31 03526970 d:Subsidiary2 2019-01-01 2019-12-31 03526970 d:Subsidiary2 1 2019-01-01 2019-12-31 03526970 d:Subsidiary3 2019-01-01 2019-12-31 03526970 d:Subsidiary3 1 2019-01-01 2019-12-31 03526970 d:Subsidiary4 2019-01-01 2019-12-31 03526970 d:Subsidiary4 1 2019-01-01 2019-12-31 03526970 d:Subsidiary5 2019-01-01 2019-12-31 03526970 d:Subsidiary5 1 2019-01-01 2019-12-31 03526970 d:Subsidiary6 2019-01-01 2019-12-31 03526970 d:Subsidiary6 1 2019-01-01 2019-12-31 03526970 c:Consolidated 2019-12-31 03526970 c:ConsolidatedGroupCompanyAccounts 2019-01-01 2019-12-31 03526970 6 2019-01-01 2019-12-31 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 03526970









INTERNATIONAL GOLF & LEISURE LIMITED









ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2019

 
INTERNATIONAL GOLF & LEISURE LIMITED
 
 
COMPANY INFORMATION


Directors
S Coste 
A R Stone 
N Ashdown 




Company secretary
Dentons Secretaries Limited



Registered number
03526970



Registered office
1 Fleet Place

London

EC4M 7WS




Auditors
Nyman Libson Paul
Chartered Accountants & Statutory Auditors

124 Finchley Road

London

NW3 5JS




Bankers
Coutts & Co
440 Strand

London

WC2R 0QS




Solicitors
Dentons UK and Middle East LLP
1 Fleet Place

London

EC4M 7WS





 
INTERNATIONAL GOLF & LEISURE LIMITED
 

CONTENTS



Page
Group strategic report
 
1 - 2
Directors' report
 
3 - 4
Independent auditors' report
 
5 - 7
Consolidated statement of income and retained earnings
 
8
Consolidated statement of financial position
 
9
Company statement of financial position
 
10
Consolidated Statement of cash flows
 
11 - 12
Analysis of net debt
 
13
Notes to the financial statements
 
14 - 31


 
INTERNATIONAL GOLF & LEISURE LIMITED
 
 
GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2019

Introduction
 
The directors present their strategic report for the year ended 31 December 2019.

Business review
 
The principal activities of the group are the golf and hospitality businesses. The group is also involved in hotel and golf course activities undertaken through a joint venture with another golf and hospitality business.
The directors are not aware, at the date of this report, of any likely changes in the group's activities in the next year.
As shown in the group's statement of income and retained earnings on page 8, the group has made a loss for the year. 
The consolidated statement of financial position on page 9 of the financial statements shows the group's financial position at the reporting date which shows decrease in net assets and bank balances.

Principal risks and uncertainties
 
Commercial risk
The main commercial risk is uncertainty which is dominant in the whole tourist industry. People book later and later. A terrorist or weather event can occur anywhere in the world and affect the whole industry.
Strategic risk
Our sites are located in good tourist regions in France (Provence and French Riviera) and Belgium. There are very few golf projects in the area (the land is scarce and expensive and environmentalists are active) which  increases the value of the existing properties.
Operational risk
The golf trade is dependent on weather conditions as storms in the high season may affect revenue. Conversely, excessive summer heat can keep golf players away from golf courses.

Financial risk
Our industry requires large amounts of investment either to acquire facilities or to refurbish or improve them. Our investments are stated at historical cost and not at market value. The company and the group are exposed to foreign exchange gains and losses due to borrowings in a foreign currency. 
Reputational risk
Our hotel and golf clubs have a good reputation.

Financial key performance indicators
 
The directors consider that turnover and gross profit to be the main key performance indicators in relation to how the group is performing. During the year turnover increased by 3.22% (2018: decrease of 2.74%) whilst gross profit margin increased by 0.43% (2018: decreased by 0.10%).

Page 1

 
INTERNATIONAL GOLF & LEISURE LIMITED
 

GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019


This report was approved by the board on 9 December 2020 and signed on its behalf.







S Coste
Director

Page 2

 
INTERNATIONAL GOLF & LEISURE LIMITED
 
 
 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2019

The directors present their report and the financial statements for the year ended 31 December 2019.

Directors

The directors who served during the year were:

S Coste 
A R Stone 
N Ashdown 

Results and dividends

The loss for the year, after taxation and minority interests, amounted to €949,280 (2018: €900,639).
The directors are unable to recommend payment of a final dividend.

Future developments

The directors aim to maintain the management policies which have resulted in the group’s growth in recent years.

Financial instruments

The group's financial instruments include cash, trade debtors and trade creditors all arising in the normal course of business and loans used as a source of funding. The group is exposed to liquidity and cash flow risk which is actively managed by ensuring sufficient liquidity is available to meet ongoing liabilities and operational requirements.
Details of financial instruments are provided in the notes to the accounts on page 30.

Post balance sheet events

On 30 June 2020, the company waived unconditionally €5,623,090 due from SA La Preservatrice, Geneve to recapitalise the balance sheet of that company due to recurring losses.
Subsequent to the reporting date, the coronavirus crisis has created significant uncertainty over the global economy. In particular, restaurants operated by the group have had their activities significiantly curtailed due to government restrictions. Revenue derived from external leases has also fallen due to the group's decision to provide a discount in light of the closures. The impact has been mitigated through government support for staff costs. The group''s management continues to have faith in its business model. However, it must be acknowledged that there is an unfolding economic crisis due to the COVID-19 virus which may impact the group's profitability due to the impact on the sector in which the group operates and draw your attention to note 2.4. The group's management will endeavour to mitigate these inherent risks where possible.

Auditors

The auditorsNyman Libson Paulwill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

Page 3

 
INTERNATIONAL GOLF & LEISURE LIMITED
 
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019

Directors' responsibilities statement

The directors are responsible for preparing the group strategic report, the directors' report and the consolidated financial statements in accordance with applicable law and regulations.
 
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Company and the Group and of the profit or loss of the Group for that period.

 In preparing these financial statements, the directors are required to:


select suitable accounting policies for the Group's financial statements and then apply them consistently;

make judgments and accounting estimates that are reasonable and prudent;

state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;

prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Group will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the Company's transactions and disclose with reasonable accuracy at any time the financial position of the Company and the Group and to enable them to ensure that the financial statements comply with the Companies Act 2006They are also responsible for safeguarding the assets of the Company and the Group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Disclosure of information to auditors

Each of the persons who are directors at the time when this directors' report is approved has confirmed that:
 
so far as the director is aware, there is no relevant audit information of which the Company and the Group's auditors are unaware, and

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company and the Group's auditors are aware of that information.

This report was approved by the board on 9 December 2020 and signed on its behalf.
 







S Coste
Director

Page 4

 
INTERNATIONAL GOLF & LEISURE LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE SHAREHOLDERS OF INTERNATIONAL GOLF & LEISURE LIMITED
 

Opinion


We have audited the financial statements of International Golf & Leisure Limited (the 'parent Company') and its subsidiaries (the 'Group') for the year ended 31 December 2019, which comprise the Group statement of income and retained earnings, the Group and Company statements of financial position, the Group statement of cash flows and the related notes, including a summary of significant accounting policiesThe financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).


In our opinion the financial statements:


give a true and fair view of the state of the Group's and of the parent Company's affairs as at 31 December 2019 and of the Group's loss for the year then ended;

have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

have been prepared in accordance with the requirements of the Companies Act 2006.



Basis for opinion


We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the Group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.


Conclusions relating to going concern


We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where:


the directors' use of the going concern basis of accounting in the preparation of the financial statements is not appropriate; or

the directors have not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the Group's or the parent Company's ability to continue to adopt the going concern basis of accounting for a period of at least twelve months from the date when the financial statements are authorised for issue.



Other information


The directors are responsible for the other information. The other information comprises the information included in the Annual Report, other than the financial statements and our auditors' report thereon. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.


In connection with our audit of the financial statementsour responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our
Page 5

 
INTERNATIONAL GOLF & LEISURE LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE SHAREHOLDERS OF INTERNATIONAL GOLF & LEISURE LIMITED (CONTINUED)


knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.


We have nothing to report in this regard.


Opinion on other matters prescribed by the Companies Act 2006
 

In our opinion, based on the work undertaken in the course of the audit:


the information given in the group strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

the group strategic report and the directors' report have been prepared in accordance with applicable legal requirements.



Matters on which we are required to report by exception
 

In the light of the knowledge and understanding of the Group and the parent Company and its environment obtained in the course of the audit, we have not identified material misstatements in the group strategic report or the directors' report.


We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:


adequate accounting records have not been kept by the parent Company, or returns adequate for our audit have not been received from branches not visited by us; or

the parent Company financial statements are not in agreement with the accounting records and returns; or

certain disclosures of directors' remuneration specified by law are not made; or

we have not received all the information and explanations we require for our audit.


Responsibilities of directors
 

As explained more fully in the directors' responsibilities statement on page 4, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.


In preparing the financial statements, the directors are responsible for assessing the Group's and the parent Company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the Group or the parent Company or to cease operations, or have no realistic alternative but to do so.


Page 6

 
INTERNATIONAL GOLF & LEISURE LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE SHAREHOLDERS OF INTERNATIONAL GOLF & LEISURE LIMITED (CONTINUED)


Auditors' responsibilities for the audit of the financial statements
 

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditors' report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.


A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditors' report.


Use of our report
 

This report is made solely to the Company's shareholders in accordance with Chapter 3 of Part 16 of the Companies Act 2006Our audit work has been undertaken so that we might state to the Company's shareholders those matters we are required to state to them in an auditors' report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company and the Company's shareholders for our audit work, for this report, or for the opinions we have formed.





Anthony Pins (senior statutory auditor)
  
for and on behalf of
Nyman Libson Paul
 
Chartered Accountants & Statutory Auditors
  
124 Finchley Road
London
NW3 5JS

9 December 2020
Page 7

 
INTERNATIONAL GOLF & LEISURE LIMITED
 
 
CONSOLIDATED STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 31 DECEMBER 2019

2019
2018
Note

  

Turnover
 4 
6,787,554
6,575,918

Cost of sales
  
(3,208,124)
(3,135,987)

Gross profit
  
3,579,430
3,439,931

Administrative expenses
  
(3,750,466)
(3,424,613)

Other operating income
  
145,593
107,553

Operating (loss)/profit
 5 
(25,443)
122,871

Share of loss of joint ventures
  
(653,090)
(546,825)

Total operating loss
  
(678,533)
(423,954)

Income from fixed assets investments
 10 
9
9

Loss on disposal of joint venture
  
-
(285,590)

Interest receivable and similar income
 11 
7,409
6,927

Interest payable and expenses
 12 
(278,165)
(107,963)

Foreign exchange loss
  
-
(90,068)

Loss before tax
  
(949,280)
(900,639)

Loss after tax
  
(949,280)
(900,639)

  

  

Retained earnings at the beginning of the year
  
(11,201,478)
(10,300,839)

Loss for the year attributable to the owners of the parent
  
(949,280)
(900,639)

Retained earnings at the end of the year
  
(12,150,758)
(11,201,478)

Non-controlling interest at the beginning of the year
  
(561)
(547)

Profit for the year attributable to the non-controlling interest
  
(12)
(14)

Non-controlling interest at the end of the year
  
(573)
(561)

There were no recognised gains and losses for 2019 or 2018 other than those included in the consolidated statement of income and retained earnings.

The notes on pages 14 to 31 form part of these financial statements.

Page 8

 
INTERNATIONAL GOLF & LEISURE LIMITED
REGISTERED NUMBER: 03526970

CONSOLIDATED STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2019

2019
2018
Note

Fixed assets
  

Intangible assets
 13 
689,839
690,687

Tangible assets
 15 
14,157,540
13,849,815

Investments
 16 
8,056
331,283

  
14,855,435
14,871,785

Current assets
  

Stocks
 17 
130,963
137,570

Debtors: amounts falling due within one year
 18 
7,252,979
6,890,585

Current asset investments
 19 
324,950
317,699

Cash at bank and in hand
 20 
1,181,947
1,247,201

  
8,890,839
8,593,055

Creditors: amounts falling due within one year
 21 
(6,860,521)
(5,330,223)

Net current assets
  
 
 
2,030,318
 
 
3,262,832

Total assets less current liabilities
  
16,885,753
18,134,617

Creditors: amounts falling due after more than one year
 22 
(16,594,016)
(16,893,588)

Net assets
  
291,737
1,241,029


Capital and reserves
  

Called up share capital 
 26 
10,844,136
10,844,136

Other reserves
  
1,598,932
1,598,932

Profit and loss account
  
(12,150,758)
(11,201,478)

Equity attributable to owners of the parent Company
  
292,310
1,241,590

Non-controlling interests
  
(573)
(561)

  
291,737
1,241,029


The financial statements were approved and authorised for issue by the board and were signed on its behalf on 9 December 2020.




S Coste
Director

The notes on pages 14 to 31 form part of these financial statements.

Page 9

 
INTERNATIONAL GOLF & LEISURE LIMITED
REGISTERED NUMBER: 03526970

COMPANY STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2019

2019
2018
Note

Fixed assets
  

Investments
 16 
12,866,355
12,878,350

  
12,866,355
12,878,350

Current assets
  

Debtors: amounts falling due within one year
 18 
10,870,315
9,778,962

Cash at bank and in hand
 20 
333,492
188,019

  
11,203,807
9,966,981

Creditors: amounts falling due within one year
 21 
(3,361,716)
(1,636,598)

Net current assets
  
 
 
7,842,091
 
 
8,330,383

Total assets less current liabilities
  
20,708,446
21,208,733

  

Creditors: amounts falling due after more than one year
 22 
(14,100,000)
(14,100,000)

  

Net assets
  
6,608,446
7,108,733


Capital and reserves
  

Called up share capital 
 26 
10,844,136
10,844,136

Profit and loss account
  
(4,235,690)
(3,735,403)

  
6,608,446
7,108,733


The financial statements were approved and authorised for issue by the board and were signed on its behalf on 9 December 2020.




S Coste
Director

The notes on pages 14 to 31 form part of these financial statements.

Page 10

 
INTERNATIONAL GOLF & LEISURE LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2019

2019
2018

Cash flows from operating activities

Loss for the financial year
(949,280)
(900,639)

Adjustments for:

Amortisation of intangible assets
3,698
4,077

Depreciation of tangible assets
768,673
762,869

Profit on disposal of tangible assets
(18,611)
(3,504)

Interest paid
278,165
107,963

Interest received
(7,418)
(6,936)

Decrease in stocks
6,607
17,651

(Increase)/decrease in debtors
(172,995)
347,754

Increase in amounts owed by joint ventures
-
(644,238)

(Decrease)/increase in creditors
(594,882)
195,089

Decrease in provisions
-
(16,125)

Share of operating loss in joint ventures
653,090
546,825

Share of net assets due to minority interest
14
(14)

Foreign exchange loss
-
90,068

Net cash generated from operating activities

(32,939)
500,840


Cash flows from investing activities

Purchase of intangible fixed assets
(2,850)
(1,499)

Purchase of tangible fixed assets
(1,100,378)
(627,835)

Sale of tangible fixed assets
42,591
121,684

Purchase of other investments
(450)
-

Sale of other investments
6,088
2,950

Increase in liquid investments
(7,151)
(6,816)

Sale of share in joint ventures
-
200,000

Interest received
7,409
6,927

HP interest paid
(3,360)
(4,471)

Income from investments
9
9

Net cash from investing activities

(1,058,092)
(309,051)

Cash flows from financing activities

New secured loans
62,305
158,163

Repayment of loans
(734,400)
(717,075)

Repayment of/new finance leases
251,099
(61,025)

Loans from directors
1,530,000
500,000

Interest paid
(83,227)
(103,492)

Net cash used in financing activities
1,025,777
(223,429)

Net (decrease) in cash and cash equivalents
(65,254)
(31,640)
Page 11

 
INTERNATIONAL GOLF & LEISURE LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019


2019
2018



Cash and cash equivalents at beginning of year
1,247,201
1,278,841

Cash and cash equivalents at the end of year
1,181,947
1,247,201


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
1,181,947
1,247,201

1,181,947
1,247,201


The notes on pages 14 to 31 form part of these financial statements.

Page 12

 
INTERNATIONAL GOLF & LEISURE LIMITED
 

CONSOLIDATED ANALYSIS OF NET DEBT
FOR THE YEAR ENDED 31 DECEMBER 2019





At 1 January 2019
Cash flows
New finance leases
At 31 December 2019




Cash at bank and in hand

1,247,201

(65,254)

-

1,181,947

Debt due after 1 year

(16,818,056)

520,869

-

(16,297,187)

Debt due within 1 year

(2,250,610)

(1,378,710)

-

(3,629,320)

Finance leases

(91,241)

30,721

(281,820)

(342,340)

Liquid investments

317,699

7,251

-

324,950


(17,595,007)
(885,123)
(281,820)
(18,761,950)

The notes on pages 14 to 31 form part of these financial statements.

Page 13

 
INTERNATIONAL GOLF & LEISURE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

1.


Statement of compliance

International Golf & Leisure Limited ('the company') is a private company limited by shares and is incorporated and domiciled in England. The address of its registered office is 1 Fleet Place, London EC4M 7WS. 
The Group’s financial statements have been prepared in compliance with FRS 102 as it applies to the financial statements of the Group for the year ended 31 December 2019.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the United Kingdom 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

Basis of consolidation

The consolidated financial statements present the results of the company and its own subsidiaries ("the Group") as they formed a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.
The consolidated financial statements incorporate the results of business combinations using the purchase method. In the balance sheet, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the consolidated statement of income and retained earnings from the date on which control is obtained. They are deconsolidated from the date control ceases.

 
2.3

Joint ventures

An entity is treated as a joint venture where the Group is a party to a contractual agreement with one or more parties from outside the Group to undertake an economic activity that is subject to joint control.
In the consolidated accounts, interests in joint ventures are accounted for using the equity method of accounting. Under this method an equity investment is initially recognised at the transaction price (including transaction costs) and is subsequently adjusted to reflect the investors share of the profit or loss, other comprehensive income and equity of the associate. The consolidated statement of income and retained earnings includes the Group's share of the operating results, interest, pre-tax results and attributable taxation of such undertakings applying accounting policies consistent with those of the Group. In the consolidated balance sheet, the interests in joint ventures are shown as the Group's share of the identifiable net assets, including any unamortised premium paid on acquisition.
Any premium on acquisition is dealt with in accordance with the goodwill policy.

Page 14

 
INTERNATIONAL GOLF & LEISURE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

2.Accounting policies (continued)

 
2.4

Going concern

The group meets its day to day working capital requirements through the utilisation of its own funds and external financing. 
Existing funding facilities, forecasts and projections indicate that the group has adequate resources to continue with some level of activity from a minimal to full levels. 
Although the potential effect of the coronavirus can be modelled, it is very difficult to determine the assumptions that will prove to be most appropriate and therefore there is an element of doubt existing that cannot be quantified. 
After reviewing the group's forecasts and projections, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. The group therefore continues to adopt the going concern basis in preparing its financial statements, but with the proviso that a material uncertainly exists over the group’s future.

 
2.5

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the group 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.

Revenue represents income net of VAT from hotel, catering and leisure facilities. It is entirely derived from operations. The group operates within two geographical markets, Belgium and France.

 
2.6

Intangible assets

Goodwill
Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of the Group's share of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, Goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight line basis to the consolidated statement of income and retained earnings over its useful economic life.
Other intangible assets
Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.
All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed five years.

Page 15

 
INTERNATIONAL GOLF & LEISURE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

2.Accounting policies (continued)

 
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.

The Group adds to the carrying amount of an item of fixed assets the cost of replacing part of such an item when that cost is incurred, if the replacement part is expected to provide incremental future benefits to the Group. The carrying amount of the replaced part is derecognised. Repairs and maintenance are charged to profit or loss during the period in which they are incurred.

Land is not depreciated. Depreciation on other assets is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Buildings
-
3% to 6.67% straight line
Golf Course, parking and roads
-
3% to 10% straight line
Plant and machinery
-
10% to 33.33% straight line
Motor vehicles
-
20% straight line
Fixtures, fittings and equipment
-
5% to 33.33% straight line
Other fixed assets
-
10% to 33.33% straight line

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 profit or loss.

 
2.8

Operating leases: the Group as lessee

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

Page 16

 
INTERNATIONAL GOLF & LEISURE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

2.Accounting policies (continued)

 
2.9

Valuation of investments

Subsidiary undertakings
Investments in subsidiaries are measured at cost less accumulated impairment. Where recoverable amount of investments are below cost or valuation, an impairment charge is made in the accounts.
Joint venture undertakings
Investments in joint ventures are stated at the company's share of net assets. The company's share of the profits or losses of the joint ventures is included in the profit and loss account using the equity accounting basis.
Associate undertakings
Investments in associates are stated at the company's share of net assets. The company's share of the profits or losses of the joint ventures is included in the profit and loss account using the equity accounting basis.
Other investments
Investments held as fixed assets are shown at cost less provision for impairment.
The carrying values of fixed asset investments are reviewed for impairment in periods if events or
changes in circumstances indicate the carrying value may not be recoverable.

 
2.10

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to sell. Cost is based on the cost of purchase on a first in, first out basis. 
At each reporting date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to sell. The impairment loss is recognised immediately in profit or loss.

 
2.11

Debtors

Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.12

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.

In the consolidated statement of cash flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the Group's cash management.

Page 17

 
INTERNATIONAL GOLF & LEISURE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

2.Accounting policies (continued)

 
2.13

Financial instruments


The group only enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities like trade and other accounts receivable and payable, and loans to and from related parties. 
Debt instruments (other than those wholly repayable or receivable within one year), including loans and other accounts receivable and payable, are initially measured at present value of the future cash flows and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade payables or receivables, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration, expected to be paid or received.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the consolidated statement of income and retained earnings.

For financial assets measured at amortised cost, the impairment loss is measured as the difference between an asset's carrying amount and the present value of estimated cash flows discounted at the asset's original effective interest rate. If a financial asset has a variable interest rate, the discount rate for measuring any impairment loss is the current effective interest rate determined under the contract.

For financial assets measured at cost less impairment, the impairment loss is measured as the difference between an asset's carrying amount and best estimate of the recoverable amount, which is an approximation of the amount that the company would receive for the asset if it were to be sold at the reporting date.

 
2.14

Creditors

Short term creditors are measured at the transaction price.

Page 18

 
INTERNATIONAL GOLF & LEISURE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

2.Accounting policies (continued)

 
2.15

Foreign currency translation

Functional and presentation currency
The group's functional and presentation currency is Euros.
Transactions and balances
Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.
At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction.
Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in the Income Statement.
Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Income Statement within 'finance income or costs'. All other foreign exchange gains and losses are presented in the Income Statement within 'other operating income'.

 
2.16

Leased assets: the Group as lessee

Assets obtained under hire purchase contracts and finance leases are capitalised as tangible fixed assets. Assets acquired by finance lease are depreciated over the shorter of the lease term and their useful lives. Assets acquired by hire purchase are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to profit or loss so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.

Page 19

 
INTERNATIONAL GOLF & LEISURE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

3.


Judgments in applying accounting policies and key sources of estimation uncertainty

The preparation of the financial statements requires management to make judgements estimates and
assumptions that affect the amounts reported for assets and liabilities as at the reporting date and the
amounts reported for revenues and expenses during the year. However, the nature of estimation means that actual outcomes could differ from those estimates.
Tangible assets
Tangible assets are depreciated over their useful lives taking into account residual values where
appropriate. The actual lives of assets and residual values are assessed annually and may vary
depending on a number of factors. In re-assessing the assets' lives, factors such as technological
innovation, product life cycles and maintenance programmes are taken into account.
Impairment of debtors
The management makes an estimate of the recoverable value of trade and other debtors. When assessing impairment, management considers factors including the current credit rating of the debtor, the ageing profile and historical experience.
Stock provisioning
When calculating any stock provision, management considers the nature and condition of the stock as
well as applying assumptions around anticipated saleability of the goods which are subject to market
trends and forces.
Accruals
The management makes an estimate of accruals at the year end based on invoices received after the year end, and work undertaken which has not been invoiced based on quotations or estimates of amounts that maybe due for payment.


 
4.
 

Analysis of turnover
 
Analysis of turnover by country of destination:

2019
2018



France
4,947,856
4,724,369

Belgium
1,839,698
1,851,549

6,787,554
6,575,918
Page 20

 
INTERNATIONAL GOLF & LEISURE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

5.


Operating (loss)/profit

The operating (loss)/profit is stated after charging:

2019
2018

Depreciation of tangible fixed assets
768,673
762,869

Amortisation of intangible assets, including goodwill
3,698
4,077

Fees payable to the Group's auditor and its associates for the audit of the
Group's annual financial statements
71,127
70,526

Operating leases rentals
124,738
99,048


6.


Auditors' remuneration

2019
2018


Fees payable to the Group's auditor and its associates for the audit of the Group's annual accounts
71,127
70,526

Fees payable to the Group's auditor and its associates in respect of:


The auditing of accounts of associates of the Group pursuant to legislation
25,250
25,000

Fees payable to  subsidiaries' auditors, the member firms of Ernst & Young Global Limited
45,877
45,526




7.


Employees

Staff costs, including directors' remuneration, were as follows:


Group
Group
Company
Company
2019
2018
2019
2018


Wages and salaries
1,881,919
1,717,948
7,645
7,646

Social security costs
595,637
553,377
-
-

2,477,556
2,271,325
7,645
7,646


The average monthly number of employees, including the directors, during the year was as follows:



Group
Group
Company
Company
        2019
        2018
        2019
        2018
            No.
            No.
            No.
            No.









Sales, marketing and administration
68
62
3
3

Page 21

 
INTERNATIONAL GOLF & LEISURE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

8.


Directors' remuneration

2019
2018

Directors' emoluments
7,645
7,646

7,645
7,646



9.


Key management compensation

Key management are the directors and senior management. The compensation paid or payable to key management for services was €502,286 (2018: €471,758).


10.


Income from investments

2019
2018

Income from fixed asset investments
9
9

9
9





11.


Interest receivable

2019
2018


Other interest receivable
7,409
6,927

7,409
6,927


12.


Interest payable and similar expenses

2019
2018


Bank interest payable
83,227
103,492

Other loan interest payable
191,578
-

Finance leases and hire purchase contracts
3,360
4,471

278,165
107,963

Page 22

 
INTERNATIONAL GOLF & LEISURE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

13.


Intangible assets

Group and Company





Trademarks and other intangibles
Goodwill
Total




Cost


At 1 January 2019
131,828
2,327,765
2,459,593


Additions
2,850
-
2,850


Disposals
(1,199)
-
(1,199)



At 31 December 2019

133,479
2,327,765
2,461,244



Amortisation


At 1 January 2019
78,147
1,690,759
1,768,906


Charge for the year on owned assets
1,516
2,182
3,698


On disposals
(1,199)
-
(1,199)



At 31 December 2019

78,464
1,692,941
1,771,405



Net book value



At 31 December 2019
55,015
634,824
689,839



At 31 December 2018
53,681
637,006
690,687




14.


Parent company profit for the year

The Company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own statement of income and retained earnings in these financial statements. The loss after tax of the parent Company for the year was 500,287 (2018 - loss 154,161).

Page 23

 
INTERNATIONAL GOLF & LEISURE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

15.


Tangible fixed assets

Group






Freehold buildings
Plant & machinery
Fixtures, fittings and equipment
Total




Cost or valuation


At 1 January 2019
23,102,818
2,409,082
421,055
25,932,955


Additions
914,253
107,464
78,661
1,100,378


Disposals
(211,657)
(51,561)
(84,691)
(347,909)



At 31 December 2019

23,805,414
2,464,985
415,025
26,685,424



Depreciation


At 1 January 2019
10,176,108
1,543,971
363,061
12,083,140


Charge for the year on owned assets
616,609
125,243
26,821
768,673


Disposals
(211,017)
(28,802)
(84,110)
(323,929)



At 31 December 2019

10,581,700
1,640,412
305,772
12,527,884



Net book value



At 31 December 2019
13,223,714
824,573
109,253
14,157,540



At 31 December 2018
12,926,710
865,111
57,994
13,849,815

The net book value of assets held under finance leases or hire purchase contracts, included above, are as follows:


2019
2018



Land and buildings
321,213
226,483

Page 24

 
INTERNATIONAL GOLF & LEISURE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

16.


Fixed asset investments

Group





Other fixed asset investments
Investment in joint ventures
Total




Cost or valuation


At 1 January 2019
13,794
317,489
331,283


Additions
350
-
350


Disposals
(6,088)
-
(6,088)


Share of profit/(loss)
-
(317,489)
(317,489)



At 31 December 2019
8,056
-
8,056






Net book value



At 31 December 2019
8,056
-
8,056



At 31 December 2018
13,794
317,489
331,283

Company





Investments in subsidiary companies




Cost or valuation


At 1 January 2019
13,704,152


Disposals
(11,995)



At 31 December 2019

13,692,157



Impairment


At 1 January 2019
825,802



At 31 December 2019

825,802



Net book value



At 31 December 2019
12,866,355



At 31 December 2018
12,878,350

Page 25

 
INTERNATIONAL GOLF & LEISURE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

Subsidiary undertakings


The following were subsidiary undertakings of the Company:

Name

Principal activity

Class of shares

Holding

SARL Golf Resort Provence Sainte Baume
Hotel and Golf Management
Ordinary
100%
SARL Golf de Servanes
Golf course
Ordinary
100%
SARL Golf Marseille La Salette
Golf course
Ordinary
100%
SARL du Golf de la Sainte Baume
Golf course
Ordinary
100%
Cleydael Golf & Country NV
Golf course
Ordinary
99.99%

All subsidiaries have a year end coterminus with that of the parent company except for Cleydael Golf & Country NV which has a year end of 30 September.
Participating interests
Joint ventures
The group owns 50% of the issued ordinary shares of SA La Preservatrice and indirectly SA Omnium Investments which are limited companies registered in Switzerland with an accounting period ending on 30 June. The principal activities of the companies are those of golf course, hotel property and management.


17.


Stocks

Group
Group
2019
2018

Finished goods and goods for resale
130,963
137,570

130,963
137,570


The carrying value of stocks are stated net of impairment losses totalling nil (2018 - €nil). Impairment losses totalling  nil (2018 - €nil) were recognised in profit and loss.

Page 26

 
INTERNATIONAL GOLF & LEISURE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

18.


Debtors

Group
Group
Company
Company
2019
2018
2019
2018


Trade debtors
457,648
410,968
-
-

Amounts owed by group undertakings
-
-
4,381,579
3,815,226

Amounts owed by joint ventures and associated undertakings
6,153,135
5,963,736
6,488,736
5,963,736

Other debtors
621,174
491,696
-
-

Prepayments and accrued income
21,022
24,185
-
-

7,252,979
6,890,585
10,870,315
9,778,962


The balance included in amounts owed by joint ventures and associated undertakings is due from SA La Preservatrice. 


19.


Current asset investments

Group
Group
2019
2018

Fixed bank deposit
324,950
317,699

324,950
317,699



20.


Cash and cash equivalents

Group
Group
Company
Company
2019
2018
2019
2018

Cash at bank and in hand
1,181,947
1,247,201
333,492
188,019

1,181,947
1,247,201
333,492
188,019


Page 27

 
INTERNATIONAL GOLF & LEISURE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

21.


Creditors: Amounts falling due within one year

Group
Group
Company
Company
2019
2018
2019
2018

Bank loans
499,320
650,610
-
-

Trade creditors
642,409
516,592
718
-

Other taxation and social security
236,701
246,521
-
-

Obligations under finance lease and hire purchase contracts
63,796
25,144
-
-

Other creditors
3,712,767
2,043,102
3,130,000
1,600,000

Accruals and deferred income
1,705,528
1,848,254
230,998
36,598

6,860,521
5,330,223
3,361,716
1,636,598



22.


Creditors: Amounts falling due after more than one year

Group
Group
Company
Company
2019
2018
2019
2018

Convertible loan stock
-
14,100,000
-
14,100,000

Bank loans
2,197,187
2,718,056
-
-

Other loans
14,100,000
-
14,100,000
-

Net obligations under finance leases and hire purchase contracts
278,544
66,097
-
-

Other creditors
18,285
9,435
-
-

16,594,016
16,893,588
14,100,000
14,100,000




Page 28

 
INTERNATIONAL GOLF & LEISURE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

23.


Loans

The maturity of loans is as follows:


Group
Group
Company
Company
2019
2018
2019
2018

Amounts falling due within one year

Bank loans
499,320
650,610
-
-


Amounts falling due 2-5 years

Bank loans
1,808,241
2,153,793
-
-

Other loans
14,100,000
-
14,100,000
-

Convertible loan stock
-
14,100,000
-
14,100,000

Amounts falling due after more than 5 years

Bank loans
388,946
564,263
-
-

16,796,507
17,468,666
14,100,000
14,100,000


The bank loans are secured by fixed and floating charges over the assets of the group. The bank loans bear interest between 0.87% - 4.25% (2018: 0.87% - 4.25%) per annum.
On 12 April 2019 the convertible loan stocks were reclassified from convertible loan stock to other loans, which bear interest at a specified rate. These are classified with other loans and are unsecured, due for repayment after 31 December 2024 and bear interest at the rate of 1% to 3.464% per annum.


24.


Hire purchase and finance leases


Minimum lease payments under hire purchase fall due as follows:

Group
Group
2019
2018

Within one year
63,796
25,144

Between 1-2 years
278,544
16,332

Over 5 years
-
49,765

342,340
91,241

Obligations under finance leases are secured on the leased assets.

Page 29

 
INTERNATIONAL GOLF & LEISURE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

25.


Financial instruments

Group
Group
Company
Company
2019
2018
2019
2018

Financial assets

Trade debtors
457,648
410,968
-
-

Amounts owed by group undertakings
-
-
4,381,579
3,815,226

Amounts owed by joint ventures and associated undertakings
6,153,135
5,963,736
6,488,736
5,963,736

Other debtors
621,174
491,696
-
-

Current asset investments
324,950
317,699
-
-

7,556,907
7,184,099
10,870,315
9,778,962


Financial liabilities

Trade creditors
(642,409)
(516,592)
(718)
-

Other creditors
(3,731,052)
(2,052,537)
(3,130,000)
(1,600,000)

Bank loans
(2,696,507)
(3,368,666)
-
-

Convertible loan stock
-
(14,100,000)
-
(14,100,000)

Other loans
(14,100,000)
-
(14,100,000)
-

(21,169,968)
(20,037,795)
(17,230,718)
(15,700,000)

Page 30

 
INTERNATIONAL GOLF & LEISURE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019

26.


Share capital

2019
2018
Allotted, called up and fully paid



2,264,568 (2018 - 2,264,568) A Ordinary shares of £1.00 each
2,759,576
2,759,576
2,891,285 (2018 - 2,891,285) B Ordinary shares of £1.00 each
3,233,819
3,233,819
4,336,992 (2018 - 4,336,992) C Ordinary shares of £1.00 each
4,850,741
4,850,741

10,844,136

10,844,136
 All the shares have the same rights.



27.


Commitments under operating leases

At 31 December 2019 the Group had future minimum lease payments due under non-cancellable operating leases for each of the following periods:


Group
Group
2019
2018

Not later than 1 year
154,560
124,738

Later than 1 year and not later than 5 years
289,671
224,274

444,231
349,012

28.


Related party transactions

During the year, Cleydael Golf and Country NV paid fees of €56,000 (2018: €56,000) to Golf Premium Development SPrl, a company owned by S Coste.
At the reporting date, the company owed €3,130,000 (2018: €1,600,000) to S Coste, which is included within other creditors due within one year. This loan is unsecured, interest-free and repayable on demand.
During the year, the convertible loan stock was reclassified to other loans as detailed in Note 23.
The company has taken advantage of the exemptions provided by "Financial Reporting Standard 102" not to disclose transactions with its wholly owned subsdiaries.


29.


Post balance sheet events

On 30 June 2020, the company waived unconditionally €5,623,090 due from SA La Preservatrice, Geneve to recapitalise the balance sheet of that company due to recurring losses. 


30.


Controlling party

The ultimate controlling party during the year was S Coste.

Page 31

 
INTERNATIONAL GOLF & LEISURE LIMITED
 
 
 Page 32