Wareham Golf Club Ltd |
Registered number: |
09942158 |
Balance Sheet |
as at 31 December 2021 |
|
Notes |
|
|
2021 |
|
|
2020 |
£ |
£ |
Fixed assets |
Tangible assets |
3 |
|
|
172,875 |
|
|
189,661 |
Investments |
4 |
|
|
100 |
|
|
100 |
|
|
|
|
172,975 |
|
|
189,761 |
|
Current assets |
Debtors |
5 |
|
4,059 |
|
|
12,121 |
Cash at bank and in hand |
|
|
155,247 |
|
|
133,605 |
|
|
|
159,306 |
|
|
145,726 |
|
Creditors: amounts falling due within one year |
6 |
|
(29,938) |
|
|
(46,124) |
|
Net current assets |
|
|
|
129,368 |
|
|
99,602 |
|
Total assets less current liabilities |
|
|
|
302,343 |
|
|
289,363 |
|
Creditors: amounts falling due after more than one year |
7 |
|
|
(75,372) |
|
|
(92,318) |
|
|
|
Net assets |
|
|
|
226,971 |
|
|
197,045 |
|
|
|
|
|
|
|
|
Capital and reserves |
Profit and loss account |
|
|
|
226,971 |
|
|
197,045 |
|
Shareholder's funds |
|
|
|
226,971 |
|
|
197,045 |
|
|
|
|
|
|
|
|
The directors are satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006. |
The member has not required the company to obtain an audit in accordance with section 476 of the Act. |
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts. |
The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies. |
|
|
|
|
Mr A Fletcher |
Director |
Approved by the board on 3 May 2022 |
|
Wareham Golf Club Ltd |
Notes to the Accounts |
for the year ended 31 December 2021 |
|
|
1 |
Accounting policies |
|
|
Basis of preparation |
|
The accounts have been prepared under the historical cost convention and in accordance with FRS 102 section 1A, The Financial Reporting Standard applicable in the UK and Republic of Ireland. The currency in which the financial statements are presented is £ sterling. |
|
|
Group accounts |
|
The company is exempt from the requirement to prepare group accounts on the grounds that it qualifies as a small group. |
|
|
Turnover |
|
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Members fees are recognised in the period they are received while annual subscriptions, individual games and retail purchases are recognised in the period to which they relate. |
|
|
Government Grant |
|
Government grants are recognised in the profit and loss account in an appropriate manner that matches them with the expenditure towards which they are intended to contribute. Grants for immediate financial support or to cover costs already incurred are recognised immediately in the profit and loss account. Grants towards general activities of the entity over a specific period are recognised in the profit and loss account over that period. All grants in the profit and loss account are recognised when all conditions for receipt have been complied with. |
|
|
Tangible fixed assets |
|
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows: |
|
|
Club buildings |
2.5% Straight Line |
|
Fixtures, fittings, tools and equipment |
17.5% Reducing Balance |
|
|
Investments |
|
Investments in subsidiaries, associates and joint ventures are measured at cost less any accumulated impairment losses. Listed investments are measured at fair value. Unlisted investments are measured at fair value unless the value cannot be measured reliably, in which case they are measured at cost less any accumulated impairment losses. Changes in fair value are included in the profit and loss account. |
|
|
Stocks |
|
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first in first out method. The carrying amount of stock sold is recognised as an expense in the period in which the related revenue is recognised. |
|
|
Debtors |
|
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts. |
|
|
Creditors |
|
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method. |
|
|
Pensions |
|
Contributions to defined contribution plans are expensed in the period to which they relate. |
|
|
2 |
Employees |
2021 |
|
2020 |
Number |
Number |
|
|
Average number of persons employed by the company |
11 |
|
9 |
|
|
|
|
|
|
|
|
|
|
3 |
Tangible fixed assets |
|
|
|
|
Land and buildings |
|
Plant and machinery etc |
|
Total |
£ |
£ |
£ |
|
Cost |
|
At 1 January 2021 |
111,244 |
|
110,192 |
|
221,436 |
|
Additions |
- |
|
2,179 |
|
2,179 |
|
At 31 December 2021 |
111,244 |
|
112,371 |
|
223,615 |
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
At 1 January 2021 |
13,158 |
|
18,617 |
|
31,775 |
|
Charge for the year |
2,781 |
|
16,184 |
|
18,965 |
|
At 31 December 2021 |
15,939 |
|
34,801 |
|
50,740 |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
At 31 December 2021 |
95,305 |
|
77,570 |
|
172,875 |
|
At 31 December 2020 |
98,086 |
|
91,575 |
|
189,661 |
|
|
|
|
|
|
|
|
|
|
|
|
4 |
Investments |
Investments in |
subsidiary |
undertakings |
£ |
|
Cost |
|
At 1 January 2021 |
100 |
|
|
At 31 December 2021 |
100 |
|
|
|
|
|
|
|
|
|
|
5 |
Debtors |
2021 |
|
2020 |
£ |
£ |
|
|
Amounts owed by group undertakings and undertakings in which the company has a participating interest |
|
- |
|
6,333 |
|
Other debtors |
4,059 |
|
5,788 |
|
|
|
|
|
|
4,059 |
|
12,121 |
|
|
|
|
|
|
|
|
|
|
6 |
Creditors: amounts falling due within one year |
2021 |
|
2020 |
£ |
£ |
|
|
Bank loans and overdrafts |
12,712 |
|
10,000 |
|
Obligations under finance lease and hire purchase contracts |
5,802 |
|
25,774 |
|
Trade creditors |
4,834 |
|
6,456 |
|
Amounts owed to group undertakings and undertakings in which the company has a participating interest |
|
679 |
|
- |
|
Other creditors |
5,911 |
|
3,894 |
|
|
|
|
|
|
29,938 |
|
46,124 |
|
|
|
|
|
|
|
|
|
|
7 |
Creditors: amounts falling due after one year |
2021 |
|
2020 |
£ |
£ |
|
|
Bank loans |
34,857 |
|
40,000 |
|
Obligations under finance lease and hire purchase contracts |
29,015 |
|
34,818 |
|
10 Year Single/ 5 Year Joint - Membership in advance |
11,500 |
|
17,500 |
|
|
|
|
|
|
75,372 |
|
92,318 |
|
|
|
|
|
|
|
|
|
|
8 |
Secured Creditors |
2021 |
|
2020 |
£ |
£ |
|
Creditors include: |
|
Net Obligation under finance lease and hire purchase contracts |
|
34,818 |
|
60,592 |
|
|
|
|
|
|
|
|
|
|
Of the creditors falling due within and after more than one year the above amounts are secured against relevant fixed assets. |
|
|
|
9 |
Other financial commitments |
2021 |
|
2020 |
£ |
£ |
|
|
Total future minimum payments under non-cancellable operating leases |
|
14,907 |
|
5,283 |
|
|
|
|
|
|
|
|
|
|
10 |
Other information |
|
|
Wareham Golf Club Ltd is a private company limited by guarantee and incorporated in England. Its registered office is: |
|
Unit 3 Vista Place |
|
Coy Pond Business Park |
|
Ingworth Road |
|
Dorset |
|
BH12 1JY |