Cornwall Karting Limited - Period Ending 2023-03-31

Cornwall Karting Limited - Period Ending 2023-03-31


Cornwall Karting Limited 07127972 false 2022-04-01 2023-03-31 2023-03-31 The principal activity of the company is Kart Racing Digita Accounts Production Advanced 6.30.9574.0 true 07127972 2022-04-01 2023-03-31 07127972 2023-03-31 07127972 bus:OrdinaryShareClass1 bus:CumulativeNon-redeemableShares 2023-03-31 07127972 core:RetainedEarningsAccumulatedLosses 2023-03-31 07127972 core:ShareCapital 2023-03-31 07127972 core:CurrentFinancialInstruments 2023-03-31 07127972 core:CurrentFinancialInstruments core:WithinOneYear 2023-03-31 07127972 core:Non-currentFinancialInstruments 2023-03-31 07127972 core:Non-currentFinancialInstruments core:AfterOneYear 2023-03-31 07127972 core:Goodwill 2023-03-31 07127972 core:MoreThanFiveYears 1 2023-03-31 07127972 core:LandBuildings core:OwnedOrFreeholdAssets 2023-03-31 07127972 core:LandBuildings core:ShortLeaseholdAssets 2023-03-31 07127972 core:MotorVehicles 2023-03-31 07127972 core:PlantMachinery 2023-03-31 07127972 bus:SmallEntities 2022-04-01 2023-03-31 07127972 bus:AuditExemptWithAccountantsReport 2022-04-01 2023-03-31 07127972 bus:FullAccounts 2022-04-01 2023-03-31 07127972 bus:SmallCompaniesRegimeForAccounts 2022-04-01 2023-03-31 07127972 bus:RegisteredOffice 2022-04-01 2023-03-31 07127972 bus:Director1 2022-04-01 2023-03-31 07127972 bus:OrdinaryShareClass1 bus:CumulativeNon-redeemableShares 2022-04-01 2023-03-31 07127972 bus:PrivateLimitedCompanyLtd 2022-04-01 2023-03-31 07127972 core:Goodwill 2022-04-01 2023-03-31 07127972 core:LandBuildings 2022-04-01 2023-03-31 07127972 core:LandBuildings core:OwnedOrFreeholdAssets 2022-04-01 2023-03-31 07127972 core:LandBuildings core:ShortLeaseholdAssets 2022-04-01 2023-03-31 07127972 core:MotorVehicles 2022-04-01 2023-03-31 07127972 core:PlantMachinery 2022-04-01 2023-03-31 07127972 countries:AllCountries 2022-04-01 2023-03-31 07127972 2022-03-31 07127972 core:Goodwill 2022-03-31 07127972 core:LandBuildings core:OwnedOrFreeholdAssets 2022-03-31 07127972 core:LandBuildings core:ShortLeaseholdAssets 2022-03-31 07127972 core:MotorVehicles 2022-03-31 07127972 core:PlantMachinery 2022-03-31 07127972 2021-04-01 2022-03-31 07127972 2022-03-31 07127972 bus:OrdinaryShareClass1 bus:CumulativeNon-redeemableShares 2022-03-31 07127972 core:RetainedEarningsAccumulatedLosses 2022-03-31 07127972 core:ShareCapital 2022-03-31 07127972 core:CurrentFinancialInstruments 2022-03-31 07127972 core:CurrentFinancialInstruments core:WithinOneYear 2022-03-31 07127972 core:Non-currentFinancialInstruments 2022-03-31 07127972 core:Non-currentFinancialInstruments core:AfterOneYear 2022-03-31 07127972 core:Goodwill 2022-03-31 07127972 core:MoreThanFiveYears 1 2022-03-31 07127972 core:LandBuildings core:OwnedOrFreeholdAssets 2022-03-31 07127972 core:LandBuildings core:ShortLeaseholdAssets 2022-03-31 07127972 core:MotorVehicles 2022-03-31 07127972 core:PlantMachinery 2022-03-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 07127972

Cornwall Karting Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2023

 

Cornwall Karting Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 11

 

Cornwall Karting Limited

Company Information

Director

Mr Kevin John Turner

Registered office

St Eval Kart Circuit
St Eval
Wadebridge
Cornwall
PL27 7UN

 

Cornwall Karting Limited

(Registration number: 07127972)
Balance Sheet as at 31 March 2023

Note

2023
£

2022
£

Fixed assets

 

Intangible assets

4

181,067

206,934

Tangible assets

5

2,260,127

2,295,245

 

2,441,194

2,502,179

Current assets

 

Stocks

6

3,250

3,250

Debtors

7

41,502

83,377

Cash at bank and in hand

 

317,763

367,464

 

362,515

454,091

Creditors: Amounts falling due within one year

8

(214,683)

(410,725)

Net current assets

 

147,832

43,366

Total assets less current liabilities

 

2,589,026

2,545,545

Creditors: Amounts falling due after more than one year

8

(1,003,066)

(1,127,402)

Provisions for liabilities

(57,260)

(45,548)

Net assets

 

1,528,700

1,372,595

Capital and reserves

 

Called up share capital

9

1

1

Retained earnings

1,528,699

1,372,594

Shareholders' funds

 

1,528,700

1,372,595

For the financial year ending 31 March 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's 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 director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

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.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

 

Cornwall Karting Limited

(Registration number: 07127972)
Balance Sheet as at 31 March 2023

Approved and authorised by the director on 5 July 2023
 

Mr Kevin John Turner

Director

 

Cornwall Karting Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

1

General information

The company is a private company limited by share capital, incorporated in England & Wales.

The address of its registered office is:
St Eval Kart Circuit
St Eval
Wadebridge
Cornwall
PL27 7UN
England

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 smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

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.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

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.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

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

 

Cornwall Karting Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

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

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

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.

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:

Note: Land and buildings comprises the land along with the track and associated buidings. Land is not depreciated. The track and associated buildings are depreciated over their estimated useful lives.

Asset class

Depreciation method and rate

Plant and machinery

3 years straight line and 25% and 15% reducing balance

Land and buildings

50 years SL

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

straight line over 20 years

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.

 

Cornwall Karting Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

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.

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.

 

Cornwall Karting Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

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.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 22 (2022 - 19).

 

Cornwall Karting Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 April 2022

517,337

517,337

At 31 March 2023

517,337

517,337

Amortisation

At 1 April 2022

310,403

310,403

Amortisation charge

25,867

25,867

At 31 March 2023

336,270

336,270

Carrying amount

At 31 March 2023

181,067

181,067

At 31 March 2022

206,934

206,934

5

Tangible assets

Land and buildings
£

Short leasehold land and buildings
£

Plant and machinery
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 April 2022

2,097,581

30,165

347,198

21,999

2,496,943

Additions

5,807

-

76,813

-

82,620

Disposals

-

-

(16,450)

-

(16,450)

At 31 March 2023

2,103,388

30,165

407,561

21,999

2,563,113

Depreciation

At 1 April 2022

58,538

21,150

112,858

9,152

201,698

Charge for the year

21,993

6,010

70,073

3,212

101,288

At 31 March 2023

80,531

27,160

182,931

12,364

302,986

Carrying amount

At 31 March 2023

2,022,857

3,005

224,630

9,635

2,260,127

At 31 March 2022

2,039,043

9,015

234,340

12,847

2,295,245

 

Cornwall Karting Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

6

Stocks

2023
£

2022
£

Other inventories

3,250

3,250

7

Debtors

Current

2023
£

2022
£

Prepayments

30,808

38,548

Other debtors

10,694

44,829

 

Cornwall Karting Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

8

Creditors

Creditors: amounts falling due within one year

Note

2023
£

2022
£

Due within one year

 

Loans and borrowings

10

130,651

135,288

Trade creditors

 

-

170,912

Taxation and social security

 

56,686

96,182

Accruals and deferred income

 

4,765

4,260

Other creditors

 

22,581

4,083

 

214,683

410,725

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £130,651 (2022 - £135,288). Security for the bank loans has been given by way of a fixed charge over the trading premises.

Creditors: amounts falling due after more than one year

Note

2023
£

2022
£

Due after one year

 

Loans and borrowings

10

1,003,066

1,127,402

2023
£

2022
£

Due after more than five years

After more than five years by instalments

90,854

158,722

-

-

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £1,003,066 (2022 - £1,127,402). Security for the bank loans has been given by way of a fixed charge over the trading premises.

Creditors include bank loans repayable by instalments of £90,853.78 (2022 - £158,722 due after more than five years.

 

Cornwall Karting Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

9

Share capital

Allotted, called up and fully paid shares

 

2023

2022

 

No.

£

No.

£

Ordinary shares of £1 each

1

1

1

1

         

10

Loans and borrowings

2023
£

2022
£

Non-current loans and borrowings

Bank borrowings

984,075

1,100,521

Other borrowings

18,991

26,881

1,003,066

1,127,402

2023
£

2022
£

Current loans and borrowings

Bank borrowings

122,778

126,055

Other borrowings

7,873

9,233

130,651

135,288