HORTON_PARK_GOLF_CLUB_LIM - Accounts


Company registration number 06891881 (England and Wales)
HORTON PARK GOLF CLUB LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2023
PAGES FOR FILING WITH REGISTRAR
HORTON PARK GOLF CLUB LIMITED
COMPANY INFORMATION
Directors
Mrs S A Haygarth
Mr R K Haygarth
Secretary
Mrs S A Haygarth
Company number
06891881
Registered office
Chichester Golf Club
Hunston Village
Chichester
West Sussex
United Kingdom
PO20 1AX
Accountants
Azets
24 Park Road South
Havant
Hampshire
United Kingdom
PO9 1HB
HORTON PARK GOLF CLUB LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
HORTON PARK GOLF CLUB LIMITED
BALANCE SHEET
AS AT
31 MAY 2023
31 May 2023
- 1 -
2023
2022
Notes
£
£
£
£
Fixed assets
Intangible assets
3
364,062
422,312
Tangible assets
4
1,377,553
1,553,795
1,741,615
1,976,107
Current assets
Stocks
37,738
40,902
Debtors
5
3,057,811
3,358,904
Cash at bank and in hand
172,160
223,648
3,267,709
3,623,454
Creditors: amounts falling due within one year
6
(1,033,413)
(744,995)
Net current assets
2,234,296
2,878,459
Total assets less current liabilities
3,975,911
4,854,566
Creditors: amounts falling due after more than one year
7
(282,617)
(1,596,129)
Provisions for liabilities
(17,993)
(65,207)
Net assets
3,675,301
3,193,230
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
3,675,201
3,193,130
Total equity
3,675,301
3,193,230

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

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

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

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

HORTON PARK GOLF CLUB LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MAY 2023
31 May 2023
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 21 August 2023 and are signed on its behalf by:
Mrs S A Haygarth
Director
Company Registration No. 06891881
HORTON PARK GOLF CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2023
- 3 -
1
Accounting policies
Company information

Horton Park Golf Club Limited is a private company limited by shares incorporated in England and Wales. The registered office is Chichester Golf Club, Hunston Village, Chichester, West Sussex, United Kingdom, PO20 1AX.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

The financial statements relate to Horton Park Golf Club Limited as an individual entity.

1.2
Turnover

Revenue is recognised when goods are supplied from the golf shop and clubhouse such that the risks and rewards of ownership have transferred to them.

 

Revenue is also recognised when the use of golf course/escape rooms are provided together with the provision of membership subscriptions, excluding value added tax, which entitles members to use of the course across a year. Membership subscriptions are spread evenly in the profit and loss account over the period to which they relate.

1.3
Intangible fixed assets - goodwill

Goodwill, being the amount paid in connection with the acquisition of a business in 2009, is being amortised evenly over its estimated useful life of twenty years.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Leasehold land and buildings
0% - 5% straight line
Plant and equipment
10% - 20% straight line
Fixtures and fittings
20% straight line
Office equipment
25% straight line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

HORTON PARK GOLF CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2023
1
Accounting policies
(Continued)
- 4 -
1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.7
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

HORTON PARK GOLF CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2023
1
Accounting policies
(Continued)
- 5 -
Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.10
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

HORTON PARK GOLF CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2023
1
Accounting policies
(Continued)
- 6 -
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.12
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

1.13
Government grants

Job Retention Scheme grants relating to turnover are recognised as income over the periods when the related costs are incurred.

1.14
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2023
2022
Number
Number
Total
66
52
HORTON PARK GOLF CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2023
- 7 -
3
Intangible fixed assets
Goodwill
£
Cost
At 1 June 2022 and 31 May 2023
1,165,000
Amortisation and impairment
At 1 June 2022
742,688
Amortisation charged for the year
58,250
At 31 May 2023
800,938
Carrying amount
At 31 May 2023
364,062
At 31 May 2022
422,312
4
Tangible fixed assets
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Office equipment
Total
£
£
£
£
£
Cost
At 1 June 2022
1,740,606
988,011
557,286
62,381
3,348,285
Additions
-
0
41,982
16,824
-
0
58,806
Disposals
-
0
(37,833)
(28,542)
(1,730)
(68,105)
At 31 May 2023
1,740,606
992,161
545,568
60,651
3,338,986
Depreciation and impairment
At 1 June 2022
518,152
841,664
376,062
58,611
1,794,491
Depreciation charged in the year
78,637
85,605
68,506
2,278
235,026
Eliminated in respect of disposals
-
0
(37,833)
(28,521)
(1,730)
(68,084)
At 31 May 2023
596,790
889,436
416,047
59,160
1,961,433
Carrying amount
At 31 May 2023
1,143,816
102,725
129,521
1,491
1,377,553
At 31 May 2022
1,222,454
146,347
181,224
3,770
1,553,795
5
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
-
0
1,308
Other debtors
3,057,811
3,357,596
3,057,811
3,358,904
HORTON PARK GOLF CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2023
5
Debtors
(Continued)
- 8 -
6
Creditors: amounts falling due within one year
2023
2022
£
£
Bank loans
108,415
60,665
Trade creditors
131,812
115,128
Taxation and social security
399,813
355,167
Other creditors
393,373
214,035
1,033,413
744,995
7
Creditors: amounts falling due after more than one year
2023
2022
£
£
Bank loans and overdrafts
282,617
1,596,129
8
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2023
2022
£
£
828,821
854,900

A turnover rent of 1% is also payable annually.

9
Secured debts

The following secured debt is included within creditors:

 

Bank loans    - £391,031    (2022: £1,656,793)

 

HSBC UK Bank Plc hold the following security over the company's borrowings:

 

- Charge over Horton Park Golf and Country Club, Hook Road, Epsom, Surrey, KT19 8QG on the Bank's standard form dated 9 November 2021.

 

2023-05-312022-06-01false24 August 2023CCH SoftwareCCH Accounts Production 2023.100No description of principal activityMr R K HaygarthMr R K HaygarthMrs S A Haygarth068918812022-06-012023-05-3106891881bus:CompanySecretaryDirector12022-06-012023-05-3106891881bus:Director12022-06-012023-05-3106891881bus:Director22022-06-012023-05-3106891881bus:CompanySecretary12022-06-012023-05-3106891881bus:RegisteredOffice2022-06-012023-05-31068918812023-05-31068918812022-05-3106891881core:NetGoodwill2023-05-3106891881core:NetGoodwill2022-05-3106891881core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-05-3106891881core:PlantMachinery2023-05-3106891881core:FurnitureFittings2023-05-3106891881core:ComputerEquipment2023-05-3106891881core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-05-3106891881core:PlantMachinery2022-05-3106891881core:FurnitureFittings2022-05-3106891881core:ComputerEquipment2022-05-3106891881core:CurrentFinancialInstrumentscore:WithinOneYear2023-05-3106891881core:CurrentFinancialInstrumentscore:WithinOneYear2022-05-3106891881core:Non-currentFinancialInstrumentscore:AfterOneYear2023-05-3106891881core:Non-currentFinancialInstrumentscore:AfterOneYear2022-05-3106891881core:CurrentFinancialInstruments2023-05-3106891881core:CurrentFinancialInstruments2022-05-3106891881core:ShareCapital2023-05-3106891881core:ShareCapital2022-05-3106891881core:RetainedEarningsAccumulatedLosses2023-05-3106891881core:RetainedEarningsAccumulatedLosses2022-05-3106891881core:Goodwill2022-06-012023-05-3106891881core:LandBuildingscore:LongLeaseholdAssets2022-06-012023-05-3106891881core:PlantMachinery2022-06-012023-05-3106891881core:FurnitureFittings2022-06-012023-05-3106891881core:ComputerEquipment2022-06-012023-05-31068918812021-06-012022-05-3106891881core:NetGoodwill2022-05-3106891881core:NetGoodwill2022-06-012023-05-3106891881core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-05-3106891881core:FurnitureFittings2022-05-3106891881core:ComputerEquipment2022-05-31068918812022-05-3106891881core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-06-012023-05-3106891881core:PlantMachinery2022-05-3106891881core:WithinOneYear2023-05-3106891881core:WithinOneYear2022-05-3106891881core:Non-currentFinancialInstruments2023-05-3106891881core:Non-currentFinancialInstruments2022-05-3106891881bus:PrivateLimitedCompanyLtd2022-06-012023-05-3106891881bus:SmallCompaniesRegimeForAccounts2022-06-012023-05-3106891881bus:FRS1022022-06-012023-05-3106891881bus:AuditExemptWithAccountantsReport2022-06-012023-05-3106891881bus:FullAccounts2022-06-012023-05-31xbrli:purexbrli:sharesiso4217:GBP