Bisley Shooting Ground Limited - Period Ending 2017-09-30

Bisley Shooting Ground Limited - Period Ending 2017-09-30


Bisley Shooting Ground Limited 03577330 false 2016-10-01 2017-09-30 2017-09-30 The principal activity of the company is clay target shooting Digita Accounts Production Advanced 6.20.8420.1 Software true 03577330 2016-10-01 2017-09-30 03577330 2017-09-30 03577330 bus:OrdinaryShareClass1 2017-09-30 03577330 bus:OrdinaryShareClass2 2017-09-30 03577330 bus:OrdinaryShareClass3 2017-09-30 03577330 core:RetainedEarningsAccumulatedLosses 2017-09-30 03577330 core:ShareCapital 2017-09-30 03577330 core:CurrentFinancialInstruments 2017-09-30 03577330 core:CurrentFinancialInstruments core:WithinOneYear 2017-09-30 03577330 core:Non-currentFinancialInstruments 2017-09-30 03577330 core:Non-currentFinancialInstruments core:AfterOneYear 2017-09-30 03577330 core:Goodwill 2017-09-30 03577330 core:FurnitureFittingsToolsEquipment 2017-09-30 03577330 core:LandBuildings 2017-09-30 03577330 core:MotorVehicles 2017-09-30 03577330 bus:SmallEntities 2016-10-01 2017-09-30 03577330 bus:AuditExemptWithAccountantsReport 2016-10-01 2017-09-30 03577330 bus:FullAccounts 2016-10-01 2017-09-30 03577330 bus:RegisteredOffice 2016-10-01 2017-09-30 03577330 bus:CompanySecretary1 2016-10-01 2017-09-30 03577330 bus:Director1 2016-10-01 2017-09-30 03577330 bus:Director3 2016-10-01 2017-09-30 03577330 bus:OrdinaryShareClass1 2016-10-01 2017-09-30 03577330 bus:OrdinaryShareClass2 2016-10-01 2017-09-30 03577330 bus:OrdinaryShareClass3 2016-10-01 2017-09-30 03577330 bus:PrivateLimitedCompanyLtd 2016-10-01 2017-09-30 03577330 core:Goodwill 2016-10-01 2017-09-30 03577330 core:Buildings 2016-10-01 2017-09-30 03577330 core:FurnitureFittings 2016-10-01 2017-09-30 03577330 core:FurnitureFittingsToolsEquipment 2016-10-01 2017-09-30 03577330 core:LandBuildings 2016-10-01 2017-09-30 03577330 core:MotorVehicles 2016-10-01 2017-09-30 03577330 core:OfficeEquipment 2016-10-01 2017-09-30 03577330 core:PlantMachinery 2016-10-01 2017-09-30 03577330 countries:AllCountries 2016-10-01 2017-09-30 03577330 2016-09-30 03577330 core:Goodwill 2016-09-30 03577330 core:FurnitureFittingsToolsEquipment 2016-09-30 03577330 core:LandBuildings 2016-09-30 03577330 core:MotorVehicles 2016-09-30 03577330 2015-10-01 2016-09-30 03577330 2016-09-30 03577330 bus:OrdinaryShareClass1 2016-09-30 03577330 bus:OrdinaryShareClass2 2016-09-30 03577330 bus:OrdinaryShareClass3 2016-09-30 03577330 core:RetainedEarningsAccumulatedLosses 2016-09-30 03577330 core:ShareCapital 2016-09-30 03577330 core:CurrentFinancialInstruments 2016-09-30 03577330 core:CurrentFinancialInstruments core:WithinOneYear 2016-09-30 03577330 core:Non-currentFinancialInstruments 2016-09-30 03577330 core:Non-currentFinancialInstruments core:AfterOneYear 2016-09-30 03577330 core:Goodwill 2016-09-30 03577330 core:FurnitureFittingsToolsEquipment 2016-09-30 03577330 core:LandBuildings 2016-09-30 03577330 core:MotorVehicles 2016-09-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 03577330

Bisley Shooting Ground Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 September 2017

Kajaine Limited
Kajaine House
57-67 High Street
Edgware
HA8 7DD

 

Bisley Shooting Ground Limited

Contents

Company Information

1

Balance Sheet

2

Notes to the Financial Statements

3 to 9

 

Bisley Shooting Ground Limited

Company Information

Directors

Mr Anthony Charles Roupell

Mr Alexander George Roupell

Company secretary

Mr Pankaj Meghji Shah

Registered office

Bisley Shooting Ground
Bisley Camp
Brookwood
GU24 0NY

Accountants

Kajaine Limited
Kajaine House
57-67 High Street
Edgware
HA8 7DD

 

Bisley Shooting Ground Limited

(Registration number: 03577330)
Balance Sheet as at 30 September 2017

Note

2017
£

2016
£

Fixed assets

 

Intangible assets

4

132,500

159,000

Tangible assets

5

798,706

862,797

 

931,206

1,021,797

Current assets

 

Stocks

6

156,680

133,817

Debtors

7

249,712

178,955

Cash at bank and in hand

 

149,184

161,353

 

555,576

474,125

Creditors: Amounts falling due within one year

8

(444,226)

(358,465)

Net current assets

 

111,350

115,660

Total assets less current liabilities

 

1,042,556

1,137,457

Creditors: Amounts falling due after more than one year

8

(640,531)

(661,134)

Net assets

 

402,025

476,323

Capital and reserves

 

Called up share capital

300

300

Profit and loss account

401,725

476,023

Total equity

 

402,025

476,323

For the financial year ending 30 September 2017 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' 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 directors acknowledge their 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 and delivered 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.

Approved and authorised by the Board on 18 June 2018 and signed on its behalf by:
 

.........................................

Mr Alexander George Roupell

Director

 

Bisley Shooting Ground Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

1

General information

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

The address of its registered office is:
Bisley Shooting Ground
Bisley Camp
Brookwood
GU24 0NY
United Kingdom

These financial statements were authorised for issue by the Board on 18 June 2018.

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 - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.The financial statements have been prepared under the historical cost convention and in accordance with FRS 105 'The Financial Reporting Standard applicable to the Micro-entities 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 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.

 

Bisley Shooting Ground Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

Tangible assets

Tangible assets are stated in the statement of financial position 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:

Asset class

Depreciation method and rate

Motor vehicles

25% on WDV

Furniture and fittings

25% on WDV

Office equipment

25% on WDV

Plant and machinery

25% on WDV

Leasehold property

over the period of the lease

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

over 10 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.

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.

 

Bisley Shooting Ground Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

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 are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Balance Sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the Profit and Loss Account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

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.

 

Bisley Shooting Ground Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

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 directors) during the year, was 43 (2016 - 41).

 

Bisley Shooting Ground Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 October 2016

265,000

265,000

At 30 September 2017

265,000

265,000

Amortisation

At 1 October 2016

106,000

106,000

Amortisation charge

26,500

26,500

At 30 September 2017

132,500

132,500

Carrying amount

At 30 September 2017

132,500

132,500

At 30 September 2016

159,000

159,000

5

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 October 2016

859,051

747,804

116,167

1,723,022

Additions

-

23,887

14,395

38,282

At 30 September 2017

859,051

771,691

130,562

1,761,304

Depreciation

At 1 October 2016

227,663

590,868

41,694

860,225

Charge for the year

15,260

57,491

29,622

102,373

At 30 September 2017

242,923

648,359

71,316

962,598

Carrying amount

At 30 September 2017

616,128

123,332

59,246

798,706

At 30 September 2016

631,388

156,936

74,473

862,797

6

Stocks

2017
£

2016
£

Finished goods and goods for resale

156,680

133,817

 

Bisley Shooting Ground Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

7

Debtors

2017
£

2016
£

Trade debtors

127,630

56,874

Other debtors

100,000

100,000

Prepayments

22,082

22,081

Total current trade and other debtors

249,712

178,955

8

Creditors

Creditors: amounts falling due within one year

Note

2017
£

2016
£

Due within one year

 

Bank loans and overdrafts

10

61,781

62,958

Trade creditors

 

251,325

183,801

Taxation and social security

 

71,046

66,003

Other creditors

 

6,306

6,504

Corporation tax payable

 

53,698

37,970

Directors current account

 

70

1,229

 

444,226

358,465

Due after one year

 

Loans and borrowings

10

640,531

661,134

Creditors: amounts falling due after more than one year

Note

2017
£

2016
£

Due after one year

 

Loans and borrowings

10

640,531

661,134

 

Bisley Shooting Ground Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

9

Share capital

Allotted, called up and fully paid shares

 

2017

2016

 

No.

£

No.

£

Ordinary A 1 shares of £1 each

202

202

202

202

Ordinary B 1 shares of £1 each

49

49

49

49

Ordinary C 1 shares of £1 each

49

49

49

49

 

300

300

300

300

10

Loans and borrowings

2017
£

2016
£

Non-current loans and borrowings

Bank borrowings

630,535

661,134

Finance lease liabilities

9,996

-

640,531

661,134

2017
£

2016
£

Current loans and borrowings

Bank borrowings

61,781

62,958