0
31/12/2022
2022-12-31
false
false
false
false
false
false
false
false
false
false
true
false
false
true
false
false
false
false
true
false
false
No description of principal activities is disclosed
2022-01-01
Sage Accounts Production 21.0 - FRS102_2021
xbrli:pure
xbrli:shares
iso4217:GBP
1270039
2022-01-01
2022-12-31
1270039
2022-12-31
1270039
2021-12-31
1270039
2021-01-01
2021-12-31
1270039
2021-12-31
1270039
bus:RegisteredOffice
2022-01-01
2022-12-31
1270039
bus:LeadAgentIfApplicable
2022-01-01
2022-12-31
1270039
bus:Agent1
2022-01-01
2022-12-31
1270039
bus:Director2
2022-01-01
2022-12-31
1270039
bus:Director1
2022-01-01
2022-12-31
1270039
core:RevaluationReserve
2021-01-01
2021-12-31
1270039
core:RetainedEarningsAccumulatedLosses
2021-01-01
2021-12-31
1270039
core:RevaluationReserve
2022-01-01
2022-12-31
1270039
core:RetainedEarningsAccumulatedLosses
2022-01-01
2022-12-31
1270039
core:WithinOneYear
2022-12-31
1270039
core:WithinOneYear
2021-12-31
1270039
core:AfterOneYear
2022-12-31
1270039
core:AfterOneYear
2021-12-31
1270039
core:RevaluationReserve
2022-12-31
1270039
core:RevaluationReserve
2021-12-31
1270039
core:RetainedEarningsAccumulatedLosses
2022-12-31
1270039
core:RetainedEarningsAccumulatedLosses
2021-12-31
1270039
core:CostValuation
core:Non-currentFinancialInstruments
2022-12-31
1270039
core:Non-currentFinancialInstruments
2022-12-31
1270039
core:Non-currentFinancialInstruments
2021-12-31
1270039
bus:SmallEntities
2022-01-01
2022-12-31
1270039
bus:AuditExempt-NoAccountantsReport
2022-01-01
2022-12-31
1270039
bus:AbridgedAccounts
2022-01-01
2022-12-31
1270039
bus:SmallCompaniesRegimeForAccounts
2022-01-01
2022-12-31
1270039
bus:PrivateLimitedCompanyLtd
2022-01-01
2022-12-31
Company registration number:
1270039
The West Middlesex Club Limited
Financial statements
31 December 2022
The West Middlesex Club Limited
Contents
Directors and other information
Statement of comprehensive income
Abridged statement of financial position
Statement of changes in equity
Notes to the financial statements
The West Middlesex Club Limited
Directors and other information
|
|
|
|
Directors |
Steven Holgate |
|
|
Sanjiv Khera |
|
|
|
|
|
|
|
Company number |
1270039 |
|
|
|
|
|
|
|
Registered office |
West Middlesex Golf Club |
|
|
Greenford Road |
|
|
Southall |
|
|
Middlesex |
|
|
UB1 3EE |
|
|
|
|
|
|
|
|
|
|
|
|
|
Bankers |
Metro Bank plc |
|
|
1 Southampton row |
|
|
London |
|
|
WC1B 5HA |
|
|
|
|
|
LLoyds Bank plc |
|
|
1 Butler Place |
|
|
Westminster |
|
|
London |
|
|
SW1H 0PT |
|
|
|
The West Middlesex Club Limited
Statement of comprehensive income
Year ended 31 December 2022
|
|
|
|
2022 |
|
2021 |
|
|
|
|
Note |
|
£ |
|
£ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Turnover |
|
|
|
991,598 |
|
830,191 |
|
|
Cost of sales |
|
|
|
(
513,563) |
|
(
377,689) |
|
|
|
|
|
|
_______ |
|
_______ |
|
|
Gross profit |
|
|
|
478,035 |
|
452,502 |
|
|
|
|
|
|
|
|
|
|
|
Administrative expenses |
|
|
|
(
411,873) |
|
(
726,504) |
|
|
|
|
|
|
_______ |
|
_______ |
|
|
Operating profit/(loss) |
|
|
|
66,162 |
|
(
274,002) |
|
|
|
|
|
|
|
|
|
|
|
Profit/(loss) before taxation |
|
|
|
66,162 |
|
(
274,002) |
|
|
|
|
|
|
|
|
|
|
|
Tax on profit/(loss) |
|
|
|
- |
|
- |
|
|
|
|
|
|
_______ |
|
_______ |
|
|
Profit/(loss) for the financial year |
|
|
|
66,162 |
|
(
274,002) |
|
|
Revaluation of tangible assets |
|
|
|
1,130,037 |
|
1,130,037 |
|
|
Brought forward |
|
|
|
(
54,935) |
|
182,241 |
|
|
|
|
|
|
_______ |
|
_______ |
|
|
Total comprehensive income for the year |
|
|
|
1,141,264 |
|
1,038,276 |
|
|
|
|
|
|
_______ |
|
_______ |
|
|
|
|
|
|
|
|
|
|
|
All the activities of the company are from continuing operations.
The West Middlesex Club Limited
Abridged statement of financial position
31 December 2022
|
|
|
2022 |
|
|
|
2021 |
|
|
|
|
Note |
£ |
|
£ |
|
£ |
|
£ |
|
|
|
|
|
|
|
|
|
|
Fixed assets |
|
|
|
|
|
|
|
|
|
Tangible assets |
|
5 |
2,523,651 |
|
|
|
2,543,368 |
|
|
Investments |
|
6 |
2 |
|
|
|
2 |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
|
|
|
|
|
2,523,653 |
|
|
|
2,543,370 |
|
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
|
Stocks |
|
|
19,253 |
|
|
|
15,082 |
|
|
Debtors |
|
|
67,267 |
|
|
|
21,851 |
|
|
Cash at bank and in hand |
|
|
183,124 |
|
|
|
117,067 |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
|
|
|
269,644 |
|
|
|
154,000 |
|
|
Creditors: amounts falling due |
|
|
|
|
|
|
|
|
|
within one year |
|
|
(
134,627) |
|
|
|
(
140,583) |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
Net current assets |
|
|
|
|
135,017 |
|
|
|
13,417 |
|
|
|
|
|
_______ |
|
|
|
_______ |
Total assets less current liabilities |
|
|
|
|
2,658,670 |
|
|
|
2,556,787 |
|
|
|
|
|
|
|
|
|
|
Creditors: amounts falling due |
|
|
|
|
|
|
|
|
|
after more than one year |
|
|
|
|
(
1,517,406) |
|
|
|
(
1,518,511) |
|
|
|
|
|
_______ |
|
|
|
_______ |
Net assets |
|
|
|
|
1,141,264 |
|
|
|
1,038,276 |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
|
|
|
|
|
|
|
|
Capital and reserves |
|
|
|
|
|
|
|
|
|
Revaluation reserve |
|
|
|
|
1,130,037 |
|
|
|
1,130,037 |
Profit and loss account |
|
|
|
|
11,227 |
|
|
|
(
91,761) |
|
|
|
|
|
_______ |
|
|
|
_______ |
Shareholders funds |
|
|
|
|
1,141,264 |
|
|
|
1,038,276 |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
|
|
|
|
|
|
|
|
For the year ending 31 December 2022 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 financial statements for the year in question in accordance with section 476;
-
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the statement of comprehensive income has not been delivered.
All of the members have consented to the preparation of the abridged statement of financial position for the current year ending 31 December 2022 in accordance with Section 444(2A) of the Companies Act 2006.
These financial statements were approved by the
board of directors
and authorised for issue on
15 August 2023
, and are signed on behalf of the board by:
Steven Holgate
Director
Company registration number:
1270039
The West Middlesex Club Limited
Statement of changes in equity
Year ended 31 December 2022
|
|
|
Revaluation reserve |
|
Profit and loss account |
Total |
|
|
|
|
|
|
|
£ |
|
£ |
£ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 1 January 2021 |
|
|
- |
|
- |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit/(loss) for the year |
|
|
|
|
(
274,002) |
(
274,002) |
|
|
|
|
Other comprehensive income for the year: |
|
|
|
|
|
|
|
|
|
|
Revaluation of tangible assets |
|
|
1,130,037 |
|
|
1,130,037 |
|
|
|
|
Brought forward |
|
|
|
|
182,241 |
182,241 |
|
|
|
|
|
|
|
_______ |
|
_______ |
_______ |
|
|
|
|
Total comprehensive income for the year |
|
|
1,130,037 |
|
(
91,761) |
1,038,276 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_______ |
|
_______ |
_______ |
|
|
|
|
At 31 December 2021 and 1 January 2022 |
|
|
- |
|
- |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit/(loss) for the year |
|
|
|
|
66,162 |
66,162 |
|
|
|
|
Other comprehensive income for the year: |
|
|
|
|
|
|
|
|
|
|
Revaluation of tangible assets |
|
|
1,130,037 |
|
|
1,130,037 |
|
|
|
|
Brought forward |
|
|
|
|
(
54,935) |
(
54,935) |
|
|
|
|
|
|
|
_______ |
|
_______ |
_______ |
|
|
|
|
Total comprehensive income for the year |
|
|
1,130,037 |
|
11,227 |
1,141,264 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_______ |
|
_______ |
_______ |
|
|
|
|
At 31 December 2022 |
|
|
1,130,037 |
|
11,227 |
1,141,264 |
|
|
|
|
|
|
|
_______ |
|
_______ |
_______ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The West Middlesex Club Limited
Notes to the financial statements
Year ended 31 December 2022
1.
General information
The company is a private company limited by guarantee without share capital, registered in United Kingdon. The address of the registered office is West Middlesex Golf Club, Greenford Road, Southall, Middlesex, UB1 3EE.
2.
Statement of compliance
These financial statements have been prepared in compliance with the provisions of FRS 102, Section 1A, 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
3.
Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Turnover
Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer (usually on despatch of the goods); the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably.
Taxation
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in the statement of comprehensive income, except to the extent that it relates to items recognised in other comprehensive income or directly in capital and reserves. In this case, tax is recognised in other comprehensive income or directly in capital and reserves, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.
Tangible assets
tangible assets are initially recorded at cost, and are subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in capital and reserves, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in capital and reserves in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in capital and reserves in respect of that asset, the excess shall be recognised in profit or loss.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
If there is an indication that there has been a significant change in depreciation rate, useful life or residual value of tangible assets, the depreciation is revised prospectively to reflect the new estimates.
Fixed asset investments
Fixed asset investments are initially recorded at cost, and subsequently stated at cost less any accumulated impairment losses. Listed investments are measured at fair value with changes in fair value being recognised in profit or loss.
Impairment
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. When it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that are largely independent of the cash inflows from other assets or groups of assets.
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stocks to their present location and condition.
Company status
The company is a member of Community Amateur Sports Scheme (CASC). In the event of the disolution of the companty, any assets after satisfaction of all debts and liabilities, shall be transferred to one or more of the following approved sporting or charitable bodies, a charitabe organisation, another club that is registered CASC, ot the Sports National Body for use by them for relevany community sports
4.
Employee numbers
The average number of persons employed by the company during the year amounted to 12 (2021: 12).
5.
Tangible assets
|
|
|
|
|
|
|
|
|
|
|
£ |
|
|
|
|
|
|
|
Cost |
|
|
|
|
|
|
|
|
At 1 January 2022 |
3,664,939 |
|
|
|
|
|
|
|
Additions |
51,094 |
|
|
|
|
|
|
|
|
_______ |
|
|
|
|
|
|
|
At 31 December 2022 |
3,716,033 |
|
|
|
|
|
|
|
|
_______ |
|
|
|
|
|
|
|
Depreciation |
|
|
|
|
|
|
|
|
At 1 January 2022 |
1,121,571 |
|
|
|
|
|
|
|
Charge for the year |
70,811 |
|
|
|
|
|
|
|
|
_______ |
|
|
|
|
|
|
|
At 31 December 2022 |
1,192,382 |
|
|
|
|
|
|
|
|
_______ |
|
|
|
|
|
|
|
Carrying amount |
|
|
|
|
|
|
|
|
At 31 December 2022 |
2,523,651 |
|
|
|
|
|
|
|
|
_______ |
|
|
|
|
|
|
|
At 31 December 2021 |
2,543,368 |
|
|
|
|
|
|
|
|
_______ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The leasehold property has been revalued by the Directors
6.
Investments
|
|
|
|
|
|
|
|
|
|
£ |
|
|
|
|
|
|
Cost |
|
|
|
|
|
|
|
At 1 January 2022 and 31 December 2022 |
2 |
|
|
|
|
|
|
|
_______ |
|
|
|
|
|
|
Impairment |
|
|
|
|
|
|
|
At 1 January 2022 and 31 December 2022 |
- |
|
|
|
|
|
|
|
_______ |
|
|
|
|
|
|
Carrying amount |
|
|
|
|
|
|
|
At 31 December 2022 |
2 |
|
|
|
|
|
|
|
_______ |
|
|
|
|
|
|
At 31 December 2021 |
2 |
|
|
|
|
|
|
|
_______ |
|
|
|
|
|
|
|
|
|
|
|
|
|
The following were subsidiary undertakings of the company
The company's investment in its subsidiary company represents the cost of acquisition of the whole of the issued ordinary share capital of West Middlesex Golf Club Limited, a company registered in England and Wales. The company has not traded during the year ended 31 December 2018. The aggregate of the share capital and reserves of West Middlesex Golf Club Limited amounted to £2. These accounts show he consolidated transaction of the company and its subsidiary which is the most meaningful disclosure for the members. West Middlesex Golf Club Limited accounts contain the trading results from transactions with non members less apportioned expenses relating there to and any surplus arising is donated to the holding company as a gift aid transaction so that the net results are reduced to zero.
7.
Contingent assets and liabilities
With effect from 2 April 2001 the company entered into a new 99 yead lease of the course and the club premises. One of the terms of the lease is that the company is obliged to maintain the course throughout the term of the lease in accordance with a mnangement plan.