ACCOUNTS - Final Accounts preparation


Caseware UK (AP4) 2022.0.179 2022.0.179 2022-09-302022-09-302021-10-01falseNo description of principal activity3835falsetrue 12411786 2021-10-01 2022-09-30 12411786 2020-10-01 2021-09-30 12411786 2022-09-30 12411786 2021-09-30 12411786 c:Director1 2021-10-01 2022-09-30 12411786 d:Buildings d:LongLeaseholdAssets 2021-10-01 2022-09-30 12411786 d:Buildings d:LongLeaseholdAssets 2022-09-30 12411786 d:Buildings d:LongLeaseholdAssets 2021-09-30 12411786 d:PlantMachinery 2021-10-01 2022-09-30 12411786 d:PlantMachinery 2022-09-30 12411786 d:PlantMachinery 2021-09-30 12411786 d:PlantMachinery d:OwnedOrFreeholdAssets 2021-10-01 2022-09-30 12411786 d:FurnitureFittings 2021-10-01 2022-09-30 12411786 d:FurnitureFittings 2022-09-30 12411786 d:FurnitureFittings 2021-09-30 12411786 d:FurnitureFittings d:OwnedOrFreeholdAssets 2021-10-01 2022-09-30 12411786 d:OtherPropertyPlantEquipment 2021-10-01 2022-09-30 12411786 d:OtherPropertyPlantEquipment 2022-09-30 12411786 d:OtherPropertyPlantEquipment 2021-09-30 12411786 d:OtherPropertyPlantEquipment d:OwnedOrFreeholdAssets 2021-10-01 2022-09-30 12411786 d:OwnedOrFreeholdAssets 2021-10-01 2022-09-30 12411786 d:CurrentFinancialInstruments 2022-09-30 12411786 d:CurrentFinancialInstruments 2021-09-30 12411786 d:Non-currentFinancialInstruments 2022-09-30 12411786 d:Non-currentFinancialInstruments 2021-09-30 12411786 d:CurrentFinancialInstruments d:WithinOneYear 2022-09-30 12411786 d:CurrentFinancialInstruments d:WithinOneYear 2021-09-30 12411786 d:Non-currentFinancialInstruments d:AfterOneYear 2022-09-30 12411786 d:Non-currentFinancialInstruments d:AfterOneYear 2021-09-30 12411786 d:RetainedEarningsAccumulatedLosses 2022-09-30 12411786 d:RetainedEarningsAccumulatedLosses 2021-09-30 12411786 d:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2022-09-30 12411786 d:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2021-09-30 12411786 d:FurtherSpecificTypeProvisionContingentLiability1ComponentTotalProvisionsContingentLiabilities 2021-10-01 2022-09-30 12411786 d:FurtherSpecificTypeProvisionContingentLiability1ComponentTotalProvisionsContingentLiabilities 2022-09-30 12411786 d:FurtherSpecificTypeProvisionContingentLiability1ComponentTotalProvisionsContingentLiabilities 2021-09-30 12411786 d:FurtherSpecificTypeProvisionContingentLiability2ComponentTotalProvisionsContingentLiabilities 2021-10-01 2022-09-30 12411786 d:FurtherSpecificTypeProvisionContingentLiability2ComponentTotalProvisionsContingentLiabilities 2022-09-30 12411786 d:FurtherSpecificTypeProvisionContingentLiability2ComponentTotalProvisionsContingentLiabilities 2021-09-30 12411786 c:FRS102 2021-10-01 2022-09-30 12411786 c:Audited 2021-10-01 2022-09-30 12411786 c:FullAccounts 2021-10-01 2022-09-30 12411786 c:CompanyLimitedByGuarantee 2021-10-01 2022-09-30 12411786 c:SmallCompaniesRegimeForAccounts 2021-10-01 2022-09-30 12411786 2 2021-10-01 2022-09-30 12411786 4 2021-10-01 2022-09-30 iso4217:GBP xbrli:pure

Registered number: 12411786









FULWELL GOLF CLUB LTD
(A company limited by guarantee)









FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 30 SEPTEMBER 2022

 
FULWELL GOLF CLUB LTD
 
(A company limited by guarantee)
REGISTERED NUMBER: 12411786

BALANCE SHEET
AS AT 30 SEPTEMBER 2022

2022
2021
Note
£
£

Fixed assets
  

Tangible assets
 4 
2,451,844
2,196,987

  
2,451,844
2,196,987

Current assets
  

Stocks
  
58,266
51,018

Debtors: amounts falling due within one year
 5 
133,885
50,038

Cash at bank and in hand
 6 
1,664,363
1,625,759

  
1,856,514
1,726,815

Creditors: amounts falling due within one year
 7 
(1,302,561)
(1,042,649)

Net current assets
  
 
 
553,953
 
 
684,166

Total assets less current liabilities
  
3,005,797
2,881,153

Creditors: amounts falling due after more than one year
 8 
(357,148)
(405,416)

Provisions for liabilities
  

Other provisions
 10 
-
(75,000)

  
 
 
-
 
 
(75,000)

Net assets
  
2,648,649
2,400,737


Capital and reserves
  

Profit and loss account
  
2,648,649
2,400,737

  
2,648,649
2,400,737

Page 1

 
FULWELL GOLF CLUB LTD
 
(A company limited by guarantee)
REGISTERED NUMBER: 12411786
    
BALANCE SHEET (CONTINUED)
AS AT 30 SEPTEMBER 2022

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 income and retained earnings 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 12 November 2022.




Peter Martin Brice
Director

The notes on pages 3 to 10 form part of these financial statements.
Page 2

 
FULWELL GOLF CLUB LTD

(A company limited by guarantee)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2022

1.


General information

Fulwell Golf Club Ltd is a private limited company, limited by guarantee and is registered in England
and Wales. The company's registered number is 12411786. The registered address is Fulwell Golf Club, Wellington Road,Hampton Hill, Middlesex, TW12 1JY.

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 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:

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.

 
2.3

Government grants

Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.
Grants of a revenue nature are recognised in the Statement of income and retained earnings in the same period as the related expenditure.

 
2.4

Interest income

Interest income is recognised in profit or loss using the effective interest method.

Page 3

 
FULWELL GOLF CLUB LTD

(A company limited by guarantee)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2022

2.Accounting policies (continued)

 
2.5

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.6

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.7

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 profit or loss 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.

 
2.8

Taxation

Tax is recognised in profit or loss 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.

 
2.9

Exceptional items

Exceptional items are transactions that fall within the ordinary activities of the Company but are presented separately due to their size or incidence.

 
2.10

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.

Page 4

 
FULWELL GOLF CLUB LTD

(A company limited by guarantee)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2022

2.Accounting policies (continued)


2.10
Tangible fixed assets (continued)

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:

Long-term leasehold property
-
Over 15, 20 or 40 years
Plant and machinery
-
Over 5 or 7 years
Fixtures and fittings
-
Over 5 years
Other fixed assets
-
Over 40 years

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.

 
2.11

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 out basis. 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.

 
2.12

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.

 
2.13

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.

 
2.14

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.

Page 5

 
FULWELL GOLF CLUB LTD

(A company limited by guarantee)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2022

2.Accounting policies (continued)

 
2.15

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 profit or loss 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.

 
2.16

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 ordinary shares.


3.


Employees

The average monthly number of employees, including directors, during the year was 38 (2021 - 35).

Page 6

 
FULWELL GOLF CLUB LTD

(A company limited by guarantee)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2022

4.


Tangible fixed assets





Long-term leasehold property
Plant and machinery
Fixtures and fittings
Other fixed assets
Total

£
£
£
£
£



Cost or valuation


At 1 October 2021
1,675,195
473,544
93,280
135,700
2,377,719


Additions
169,106
293,431
-
-
462,537



At 30 September 2022

1,844,301
766,975
93,280
135,700
2,840,256



Depreciation


At 1 October 2021
98,172
70,003
12,558
-
180,733


Charge for the year on owned assets
119,220
70,257
18,202
-
207,679



At 30 September 2022

217,392
140,260
30,760
-
388,412



Net book value



At 30 September 2022
1,626,909
626,715
62,520
135,700
2,451,844



At 30 September 2021
1,577,024
403,541
80,722
135,700
2,196,987


5.


Debtors

2022
2021
£
£


Other debtors
-
5,057

Prepayments and accrued income
133,885
44,981

133,885
50,038


Page 7

 
FULWELL GOLF CLUB LTD

(A company limited by guarantee)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2022

6.


Cash and cash equivalents

2022
2021
£
£

Cash at bank and in hand
1,664,363
1,625,759

1,664,363
1,625,759



7.


Creditors: Amounts falling due within one year

2022
2021
£
£

Bank loans
8,291
14,684

Trade creditors
52,633
51,882

Corporation tax
146
200

Other taxation and social security
16,644
4,122

Other creditors
176,931
69,565

Accruals and deferred income
1,047,916
902,196

1,302,561
1,042,649


Page 8

 
FULWELL GOLF CLUB LTD

(A company limited by guarantee)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2022

8.


Creditors: Amounts falling due after more than one year

2022
2021
£
£

Bank loans
357,148
405,416

357,148
405,416


The following liabilities were secured:

2022
2021
£
£



Bank loan
365,439
420,100

365,439
420,100

Details of security provided:

The bank loan is secured on the long leasehold premises.

The aggregate amount of liabilities repayable wholly or in part more than five years after the balance sheet date is:

2022
2021
£
£


Repayable by instalments
-
151,526

-
151,526

The bank loan is repayable in monthly instalments over a period exceeding 5 years.  Interest is charged at a rate of 2.44% per annum.


9.


Financial instruments

2022
2021
£
£

Financial assets


Financial assets measured at fair value through profit or loss
1,664,363
1,625,759



Page 9

 
FULWELL GOLF CLUB LTD

(A company limited by guarantee)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2022

10.


Provisions





Green fee provision
Catering discount provision
Total

£
£
£





At 1 October 2021
40,000
35,000
75,000


Charged to profit or loss
(40,000)
(35,000)
(75,000)



At 30 September 2022
-
-
-

As compensation for the closure of the Club due to restrictions imposed by the Government, the Board has agreed to provide a voucher for two free green fees to each member, valid until 30 September 2022, and also to allow a 50% discount on a money spent on food between 1 August 2021 and 31 December 2021.  The Directors consider that the costs associated with these initiatives are in excess of any economic benefits likely to accrue and have therefore included provisions within the financial statements.  



11.


Company status

The company is a private company limited by guarantee and consequently does not have share capital. Each of the members is liable to contribute an amount not exceeding £10 towards the assets of the company in the event of liquidation.


12.


Pension commitments

The Company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Company  in an independently administered fund. The pension cost charge represents contributions payable by the Company to the fund and amounted to £13,881 (2021 - £10,924) .Contributions totalling £3,148 (2021 - £1,099) were payable to the fund at the balance sheet date and are included in creditors.


13.


Auditors' information

The auditors' report on the financial statements for the year ended 30 September 2022 was unqualified.

The audit report was signed on 12 November 2022 by David Alesbury (Senior statutory auditor) on behalf of Feltons.

 
Page 10