ACCOUNTS - Final Accounts preparation


Caseware UK (AP4) 2021.0.152 2021.0.152 2022-12-312022-12-312022-12-312022-01-01truefalsefalseCemetery75The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 09337764 2022-01-01 2022-12-31 09337764 2021-01-01 2021-12-31 09337764 2022-12-31 09337764 2021-12-31 09337764 2021-01-01 09337764 c:Director3 2022-01-01 2022-12-31 09337764 d:Buildings 2022-01-01 2022-12-31 09337764 d:PlantMachinery 2022-01-01 2022-12-31 09337764 d:MotorVehicles 2022-01-01 2022-12-31 09337764 d:FurnitureFittings 2022-01-01 2022-12-31 09337764 d:OfficeEquipment 2022-01-01 2022-12-31 09337764 d:OtherPropertyPlantEquipment 2022-01-01 2022-12-31 09337764 d:Goodwill 2022-01-01 2022-12-31 09337764 d:CurrentFinancialInstruments 2022-12-31 09337764 d:CurrentFinancialInstruments 2021-12-31 09337764 d:CurrentFinancialInstruments d:WithinOneYear 2022-12-31 09337764 d:CurrentFinancialInstruments d:WithinOneYear 2021-12-31 09337764 d:ShareCapital 2022-01-01 2022-12-31 09337764 d:ShareCapital 2022-12-31 09337764 d:ShareCapital 2021-01-01 2021-12-31 09337764 d:ShareCapital 2021-12-31 09337764 d:ShareCapital 2021-01-01 09337764 d:RetainedEarningsAccumulatedLosses 2022-01-01 2022-12-31 09337764 d:RetainedEarningsAccumulatedLosses 2022-12-31 09337764 d:RetainedEarningsAccumulatedLosses 2021-01-01 2021-12-31 09337764 d:RetainedEarningsAccumulatedLosses 2021-12-31 09337764 d:RetainedEarningsAccumulatedLosses 2021-01-01 09337764 c:OrdinaryShareClass1 2022-01-01 2022-12-31 09337764 c:OrdinaryShareClass1 2022-12-31 09337764 c:OrdinaryShareClass1 2021-12-31 09337764 c:FRS102 2022-01-01 2022-12-31 09337764 c:Audited 2022-01-01 2022-12-31 09337764 c:FullAccounts 2022-01-01 2022-12-31 09337764 c:PrivateLimitedCompanyLtd 2022-01-01 2022-12-31 09337764 d:Subsidiary1 2022-01-01 2022-12-31 09337764 d:Subsidiary1 1 2022-01-01 2022-12-31 09337764 d:Subsidiary2 2022-01-01 2022-12-31 09337764 d:Subsidiary2 1 2022-01-01 2022-12-31 09337764 c:SmallCompaniesRegimeForAccounts 2022-01-01 2022-12-31 09337764 c:Consolidated 2022-12-31 09337764 c:ConsolidatedGroupCompanyAccounts 2022-01-01 2022-12-31 09337764 2 2022-01-01 2022-12-31 09337764 5 2022-01-01 2022-12-31 09337764 6 2022-01-01 2022-12-31 xbrli:shares iso4217:GBP xbrli:pure
Registered number: 09337764












WOKING NECROPOLIS AND MAUSOLEUM LIMITED
DIRECTORS' REPORT
AND CONSOLIDATED FINANCIAL STATEMENTS
INFORMATION FOR FILING WITH THE REGISTRAR
FOR THE YEAR ENDED
 31 DECEMBER 2022


























 


img0a31.png
01483 755 399
hamlyns.com

 
WOKING NECROPOLIS AND MAUSOLEUM LIMITED
REGISTERED NUMBER: 09337764

CONSOLIDATED BALANCE SHEET
AS AT 31 DECEMBER 2022

As restated
2022
2021
Note
£
£

Fixed assets
  

Intangible assets
  
20,036
30,055

Tangible assets
 5 
4,571,170
4,557,978

  
4,591,206
4,588,033

Current assets
  

Stocks
 7 
403,143
527,926

Debtors: amounts falling due within one year
 8 
124,659
32,687

Cash at bank and in hand
 9 
361,703
210,172

  
889,505
770,785

Creditors: amounts falling due within one year
 10 
(337,776)
(352,645)

Net current assets
  
 
 
551,729
 
 
418,140

Total assets less current liabilities
  
5,142,935
5,006,173

Creditors: amounts falling due after more than one year
 11 
(388,275)
(394,137)

Provisions for liabilities
  

Deferred taxation
 13 
(69,601)
(64,098)

  
 
 
(69,601)
 
 
(64,098)

Net assets excluding pension asset
  
4,685,059
4,547,938

Net assets
  
4,685,059
4,547,938


Capital and reserves
  

Called up share capital 
  
6,000,001
6,000,001

Non-distributable reserve
  
3,130,795
3,130,795

Profit and loss account
  
(4,446,116)
(4,583,237)

Equity attributable to owners of the parent Company
  
4,684,680
4,547,559

Non-controlling interests
  
379
379

  
4,685,059
4,547,938


The Company's financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

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 consolidated profit and loss account in accordance with provisions
Page 1

 
WOKING NECROPOLIS AND MAUSOLEUM LIMITED
REGISTERED NUMBER: 09337764

CONSOLIDATED BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2022

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 29 September 2023.




___________________________
C W Reid
Director

The notes on pages 8 to 21 form part of these financial statements.

Page 2

 
WOKING NECROPOLIS AND MAUSOLEUM LIMITED
REGISTERED NUMBER: 09337764

COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2022

2022
2021
Note
£
£

Fixed assets
  

Investments
 6 
3,980,873
3,980,873

  
3,980,873
3,980,873

Current assets
  

Debtors: amounts falling due within one year
 8 
1,786,931
1,786,931

  
1,786,931
1,786,931

Creditors: amounts falling due within one year
 10 
(170,195)
(170,195)

Net current assets
  
 
 
1,616,736
 
 
1,616,736

Total assets less current liabilities
  
5,597,609
5,597,609

  

  

Net assets excluding pension asset
  
5,597,609
5,597,609

Net assets
  
5,597,609
5,597,609


Capital and reserves
  

Called up share capital 
  
6,000,001
6,000,001

Profit and loss account brought forward
  
(402,392)
(402,392)

Profit and loss account carried forward
  
(402,392)
(402,392)

  
5,597,609
5,597,609


The Company's financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

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 consolidated profit and loss account 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 29 September 2023.


___________________________
C W Reid
Director

The notes on pages 8 to 21 form part of these financial statements.

Page 3

 
WOKING NECROPOLIS AND MAUSOLEUM LIMITED
 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2022


Called up share capital
Revaluation reserve
Profit and loss account
Equity attributable to owners of parent Company
Non-controlling interests
Total equity

£
£
£
£
£
£

At 1 January 2022
6,000,001
3,130,795
(4,583,237)
4,547,559
379
4,547,938


Comprehensive income for the year

Profit for the year

-
-
137,121
137,121
-
137,121


Other comprehensive income for the year
-
-
-
-
-
-


Total comprehensive income for the year
-
-
137,121
137,121
-
137,121


Total transactions with owners
-
-
-
-
-
-


At 31 December 2022
6,000,001
3,130,795
(4,446,116)
4,684,680
379
4,685,059


The notes on pages 8 to 21 form part of these financial statements.

Page 4

 
WOKING NECROPOLIS AND MAUSOLEUM LIMITED
 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2021


Called up share capital
Revaluation reserve
Profit and loss account
Equity attributable to owners of parent Company
Non-controlling interests
Total equity

£
£
£
£
£
£

At 1 January 2021
6,000,001
3,130,795
(5,173,124)
3,957,672
379
3,958,051


Comprehensive income for the year

Profit for the year

-
-
589,887
589,887
-
589,887


Other comprehensive income for the year
-
-
-
-
-
-


Total comprehensive income for the year
-
-
589,887
589,887
-
589,887


Total transactions with owners
-
-
-
-
-
-


At 31 December 2021
6,000,001
3,130,795
(4,583,237)
4,547,559
379
4,547,938


The notes on pages 8 to 21 form part of these financial statements.

Page 5

 
WOKING NECROPOLIS AND MAUSOLEUM LIMITED
 

COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2022


Called up share capital
Profit and loss account
Total equity

£
£
£

At 1 January 2022
6,000,001
(402,392)
5,597,609


Other comprehensive income for the year
-
-
-


Total comprehensive income for the year
-
-
-


Total transactions with owners
-
-
-


At 31 December 2022
6,000,001
(402,392)
5,597,609


The notes on pages 8 to 21 form part of these financial statements.


COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2021


Called up share capital
Profit and loss account
Total equity

£
£
£

At 1 January 2021
6,000,001
(402,392)
5,597,609


Other comprehensive income for the year
-
-
-


Total comprehensive income for the year
-
-
-


Total transactions with owners
-
-
-


At 31 December 2021
6,000,001
(402,392)
5,597,609


The notes on pages 8 to 21 form part of these financial statements.

Page 6

 
WOKING NECROPOLIS AND MAUSOLEUM LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2022

As restated
2022
2021
£
£

Cash flows from operating activities

Profit/(loss) for the financial year
137,121
589,887

Adjustments for:

Amortisation of intangible assets
10,019
10,019

Depreciation of tangible assets
26,978
25,432

Release of government grant
(5,863)
-

Loss on disposal of tangible assets
-
(1,398)

Interest received
-
(1,105)

Corporation tax (paid)/received
(210)
210

Taxation charge
5,503
(670,286)

Decrease in stocks
124,784
38,393

(Increase)/decrease in debtors
(91,971)
35,597

Increase in creditors
70,827
272,854

(Decrease) in amounts owed to groups
(91,351)
(56,656)

Net cash generated from operating activities

185,837
242,947


Cash flows from investing activities

Purchase of tangible fixed assets
(40,169)
(233,615)

Sale of tangible fixed assets
-
7,250

Interest received
-
1,106

Government grants received
5,863
-

Net cash from investing activities

(34,306)
(225,259)


Net increase in cash and cash equivalents
151,531
17,688

Cash and cash equivalents at beginning of year
210,172
192,484

Cash and cash equivalents at the end of year
361,703
210,172


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
361,703
210,172

361,703
210,172


The notes on pages 8 to 21 form part of these financial statements.

Page 7

 
WOKING NECROPOLIS AND MAUSOLEUM LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

1.


General information

Woking Necropolis and Mausoleum Limited is a private company, limited by shares, registered in England and Wales. The company’s registered number and registered office address can be found on the general information page.

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 Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK 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 Group management to exercise judgment in applying the Group's accounting policies.

The Company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own profit and loss account in these financial statements.

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 if they form 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 profit and loss account from the date on which control is obtained. They are deconsolidated from the date control ceases.
In accordance with the transitional exemption available in FRS 102, the Group has chosen not to retrospectively apply the standard to business combinations that occurred before the date of transition to FRS 102, being 02 December 2014.

 
2.3

Going concern

The directors of Woking Necropolis and Mausoleum Limited, believe that the company can continue as a going concern. 
We have taken steps to ensure that the Companies can continue to operate within their means by reducing operating expenditure, capital investment and exploring additional revenue schemes. 
Despite the financial position of our parent company, Woking Borough Council, we are confident that by revising budgets and closely monitoring revenue we will ensure that any expenditure can be met from income generated. 

Page 8

 
WOKING NECROPOLIS AND MAUSOLEUM LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

2.Accounting policies (continued)

 
2.4

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. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Group has transferred the significant risks and rewards of ownership to the buyer;
the Group retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Group will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

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 Group 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.

 
2.5

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 consolidated profit and loss account in the same period as the related expenditure.

 
2.6

Interest income

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

Page 9

 
WOKING NECROPOLIS AND MAUSOLEUM LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

2.Accounting policies (continued)

 
2.7

Pensions

Defined contribution pension plan

The Group operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Group pays fixed contributions into a separate entity. Once the contributions have been paid the Group 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 Group in independently administered funds.

 
2.8

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. 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 and the Group operate and generate income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Page 10

 
WOKING NECROPOLIS AND MAUSOLEUM LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

2.Accounting policies (continued)

 
2.9

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 profit and loss account 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 ten years.

 The estimated useful lives range as follows:

Goodwill
-
10
years

 
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.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line, and reducing balance method..

Depreciation is provided on the following basis:

Freehold land
-
Not depreciated
Plant and machinery
-
15%
Reducing balance
Motor vehicles
-
20%
Reducing balance
Fixtures and fittings
-
15%
Reducing balance
Office equipment
-
25%
Reducing balance
Infrastructure
-
Straight line over 50 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.

Page 11

 
WOKING NECROPOLIS AND MAUSOLEUM LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

2.Accounting policies (continued)

 
2.11

Revaluation of tangible fixed assets

Individual freehold and leasehold properties are carried at current year value at fair value at the date of the revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. Revaluations are undertaken with sufficient regularity to ensure the carrying amount does not differ materially from that which would be determined using fair value at the balance sheet date.
Fair values are determined from market based evidence normally undertaken by professionally qualified valuers.

Revaluation gains and losses are recognised in other comprehensive income unless losses exceed the previously recognised gains or reflect a clear consumption of economic benefits, in which case the excess losses are recognised in profit or loss.

 
2.12

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

 
2.13

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 weighted average 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.

 
2.14

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.

 
2.15

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.

 
2.16

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 12

 
WOKING NECROPOLIS AND MAUSOLEUM LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

2.Accounting policies (continued)

 
2.17

Provisions for liabilities

Provisions are made where an event has taken place that gives the Group 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 Group 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.

 
2.18

Financial instruments

The Group 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 the Directors, during the year was as follows:



Group
Group
Company
Company
        2022
        2021
        2022
        2021
            No.
            No.
            No.
            No.









Average number of employees
18
16
7
5

Page 13

 
WOKING NECROPOLIS AND MAUSOLEUM LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

4.


Intangible assets

Group and Company





Goodwill

£



Cost


At 1 January 2022
100,188



At 31 December 2022

100,188



Amortisation


At 1 January 2022
70,133


Charge for the year on owned assets
10,019



At 31 December 2022

80,152



Net book value



At 31 December 2022
20,036



At 31 December 2021
30,055



Page 14

 
WOKING NECROPOLIS AND MAUSOLEUM LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

5.


Tangible fixed assets

Group






Freehold Land
Plant and machinery
Motor vehicles
Fixtures and fittings
Office equipment
Other fixed assets

£
£
£
£
£
£



Cost or valuation


At 1 January 2022
3,950,000
142,212
7,995
204,194
11,427
524,716


Additions
-
-
-
-
-
40,169



At 31 December 2022

3,950,000
142,212
7,995
204,194
11,427
564,885



Depreciation


At 1 January 2022
-
77,770
4,014
173,795
7,715
19,272


Charge for the year on owned assets
-
9,664
597
4,560
928
11,228



At 31 December 2022

-
87,434
4,611
178,355
8,643
30,500



Net book value



At 31 December 2022
3,950,000
54,778
3,384
25,839
2,784
534,385



At 31 December 2021
3,950,000
64,442
3,981
30,399
3,712
505,444
Page 15

 
WOKING NECROPOLIS AND MAUSOLEUM LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

           5.Tangible fixed assets (continued)


Total

£



Cost or valuation


At 1 January 2022
4,840,544


Additions
40,169



At 31 December 2022

4,880,713



Depreciation


At 1 January 2022
282,566


Charge for the year on owned assets
26,977



At 31 December 2022

309,543



Net book value



At 31 December 2022
4,571,170



At 31 December 2021
4,557,978




The net book value of land and buildings may be further analysed as follows:


2022
2021
£
£

Freehold Land
3,950,000
3,950,000

3,950,000
3,950,000


Cost or valuation at 31 December 2022 is as follows:

Land and buildings
£


At cost
84,821
At valuation:

2014 Smith & Gore valuation
3,865,179



3,950,000

Page 16

 
WOKING NECROPOLIS AND MAUSOLEUM LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

           5.Tangible fixed assets (continued)

If the land and buildings had not been included at valuation they would have been included under the historical cost convention as follows:

2022
2021
£
£

Group


Cost
84,821
84,821

Net book value
84,821
84,821


6.


Fixed asset investments

Company





Investments in subsidiary companies

£



Cost or valuation


At 1 January 2022
3,980,873



At 31 December 2022
3,980,873






Net book value



At 31 December 2022
3,980,873



At 31 December 2021
3,980,873


7.


Stocks

Group
Group
2022
2021
£
£

Finished goods
403,143
527,926

403,143
527,926


Page 17

 
WOKING NECROPOLIS AND MAUSOLEUM LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

8.


Debtors

Group
Group
Company
Company
2022
2021
2022
2021
£
£
£
£


Trade debtors
103,962
20,885
-
-

Other debtors
19,901
-
-
-

Prepayments and accrued income
796
11,802
-
-

Amounts owed by group undertakings
-
-
1,786,931
1,786,931

124,659
32,687
1,786,931
1,786,931



9.


Cash and cash equivalents

Group
Group
2022
2021
£
£

Cash at bank and in hand
361,703
210,172

361,703
210,172



10.


Creditors: Amounts falling due within one year

Group

Group
As restated
Company

Company
As restated
2022
2021
2022
2021
£
£
£
£

Trade creditors
96,031
2,546
-
-

Corporation tax
-
210
-
-

Other taxation and social security
8,773
4,954
-
-

Other creditors
2,952
2,791
-
-

Accruals and deferred income
42,155
62,928
-
-

Amounts owed to group undertakings
187,865
279,216
170,195
170,195

337,776
352,645
170,195
170,195



11.


Creditors: Amounts falling due after more than one year

Group

Group
As restated
2022
2021
£
£

Accruals and deferred income
388,275
394,137

388,275
394,137


Page 18

 
WOKING NECROPOLIS AND MAUSOLEUM LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

12.


Financial instruments

Group
Group
2022
2021
£
£

Financial assets

Financial assets measured at fair value through profit or loss
361,703
210,172




13.


Deferred taxation


Group



2022


£






At beginning of year
(64,098)


Charged to profit or loss
(5,503)



At end of year
(69,601)

The provision for deferred taxation is made up as follows:

Group

Group
As restated
2022
2021
£
£

Accelerated capital allowances
(64,098)
(737,031)

Utilised in the year
(5,503)
672,933

(69,601)
(64,098)


14.


Securities and mortgages

Barclays  bank  has registered  charges  resulting  in  a  floating  charge  covering  all  the  property  or
undertakings of the company dated 5th May 2014 in addition to a charge dated 23rd October 2014, which includes freehold property.Enter user text here.


15.


Share capital

2022
2021
£
£
Allotted, called up and fully paid



6,000,001 (2021 - 6,000,001) Ordinary shares of £1.00 each
6,000,001
6,000,001

Page 19

 
WOKING NECROPOLIS AND MAUSOLEUM LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

15.Share capital (continued)

Each share is entitled to one vote in any circumstances and each share is also entitle pari passu to dividend payments or any other distribution, including a distribution arising from a winding up of the company. The shares are not redeemable.



16.


Prior year adjustment

The financial statements have been restated to incorporate a change in accounting policy relating to capital grants and correction to the entities deferred taxation provision.
The change has resulted in an increase in the profit for the 2021 year of £506,548.
Summary of prior year accounting impact:
Deferred Income - Increase of £400,000
Fixed assets - Increase of £233,615
Turnover - Decrease of £166,385
Deferred taxation - Decrease of £670,286
Taxation charges - Increase of £670,286


17.


Pension commitments

The Group operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Group  in an independently administered fund. The pension cost charge represents contributions payable by the Group  to the fund and amounted to £18,179 (2021 - £32,609) . Contributions totalling £NIL (2021 - £NIL) were payable to the fund at the balance sheet date and are included in creditors.


18.


Related party transactions

There were purchases totalling £181,181 in the year with the ulitmate parent entity by a subsiduary undertaking.
There were purchases totalling £14,870 in the year with a related party under common control of a director by a subsiduary undertaking.


19.


Controlling party

The immediate and ultimate parent of the entity is Woking Borough Council by virtue of shareholding.


20.


Non-controlling interests

The non-controlling interest represents less than 0.02% being 10 of the 60,120 ordinary shares of Brookwood park Limited which are not held by the group.

Page 20

 
WOKING NECROPOLIS AND MAUSOLEUM LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

21.



Subsidiary undertakings





The following were subsidiary undertakings of the Company:

Name

Registered office

Class of shares

Holding

Brookwood Park Limited
The St Botoph Building, 138 Houndsditch, London EC31 7AR
Ordinary
99.98%
Brookwood Cemetery Limited
The St Botoph Building, 138 Houndsditch, London EC31 7AR
Ordinary
99.98%

The aggregate of the share capital and reserves as at 31 December 2022 and the profit or loss for the year ended on that date for the subsidiary undertakings were as follows:

Name
Aggregate of share capital and reserves
Profit/(Loss)
£
£

Brookwood Park Limited
2,273,289
147,141

Brookwood Cemetery Limited
775,000
-


22.
 

Provisions available for audits of small entities

In common with many other businesses of our size and nature, we use our auditor to prepare and submit returns to the tax authorities and assist with the preparation of the financial statements.


23.


Auditors' information

The auditors' report on the financial statements for the year ended 31 December 2022 was qualified.

The qualification in the audit report was as follows:

In our opinion, except for the balance held with the ultimate parent entity on the balance sheet of £17,669
where we were unable to obtain sufficient audit evidence, the accounts are true and fair.

The audit report was signed on 29 September 2023 by Oliver Spevack (senior statutory auditor) on behalf of Hamlyns Limited.

Page 21