Ladbrook Park Golf Club Limited 00494263 false 2023-01-01 2023-12-31 2023-12-31 The principal activity of the company is that of golfing facilities and associated activities. Digita Accounts Production Advanced 6.30.9574.0 true true 00494263 2023-01-01 2023-12-31 00494263 2023-12-31 00494263 core:HirePurchaseContracts core:CurrentFinancialInstruments 2023-12-31 00494263 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2023-12-31 00494263 core:CurrentFinancialInstruments 2023-12-31 00494263 core:CurrentFinancialInstruments core:WithinOneYear 2023-12-31 00494263 core:Non-currentFinancialInstruments core:AfterOneYear 2023-12-31 00494263 core:FurnitureFittingsToolsEquipment 2023-12-31 00494263 core:LandBuildings 2023-12-31 00494263 core:OtherPropertyPlantEquipment 2023-12-31 00494263 bus:SmallEntities 2023-01-01 2023-12-31 00494263 bus:Audited 2023-01-01 2023-12-31 00494263 bus:FullAccounts 2023-01-01 2023-12-31 00494263 bus:SmallCompaniesRegimeForAccounts 2023-01-01 2023-12-31 00494263 bus:RegisteredOffice 2023-01-01 2023-12-31 00494263 bus:Director17 2023-01-01 2023-12-31 00494263 bus:Director2 2023-01-01 2023-12-31 00494263 bus:Director24 2023-01-01 2023-12-31 00494263 bus:Director3 2023-01-01 2023-12-31 00494263 bus:Director5 2023-01-01 2023-12-31 00494263 bus:Director6 2023-01-01 2023-12-31 00494263 bus:CompanyLimitedByGuarantee 2023-01-01 2023-12-31 00494263 core:FurnitureFittingsToolsEquipment 2023-01-01 2023-12-31 00494263 core:LandBuildings 2023-01-01 2023-12-31 00494263 core:OtherPropertyPlantEquipment 2023-01-01 2023-12-31 00494263 core:PlantMachinery 2023-01-01 2023-12-31 00494263 countries:AllCountries 2023-01-01 2023-12-31 00494263 2022-12-31 00494263 core:FurnitureFittingsToolsEquipment 2022-12-31 00494263 core:LandBuildings 2022-12-31 00494263 core:OtherPropertyPlantEquipment 2022-12-31 00494263 2022-01-01 2022-12-31 00494263 2022-12-31 00494263 core:HirePurchaseContracts core:CurrentFinancialInstruments 2022-12-31 00494263 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2022-12-31 00494263 core:CurrentFinancialInstruments 2022-12-31 00494263 core:CurrentFinancialInstruments core:WithinOneYear 2022-12-31 00494263 core:Non-currentFinancialInstruments core:AfterOneYear 2022-12-31 00494263 core:FurnitureFittingsToolsEquipment 2022-12-31 00494263 core:LandBuildings 2022-12-31 00494263 core:OtherPropertyPlantEquipment 2022-12-31 iso4217:GBP xbrli:pure

Registration number: 00494263

Ladbrook Park Golf Club Limited

(A company limited by guarantee)

Filleted Financial Statements

for the Year Ended 31 December 2023

 

Ladbrook Park Golf Club Limited

Contents

Company Information

1

Balance Sheet

2

Notes to the Financial Statements

3 to 8

 

Ladbrook Park Golf Club Limited

Company Information

Directors

Ms M E Parfitt

Mr T I Cooley

Mr W A Longe

Mr J Anderson

Mr D Heath

Mrs M Andrews

Registered office

Ladbrook Park Golf Club Poolhead Lane
Tanworth In Arden Solihull
Birmingham
West Midlands
B94 5ED

Auditors

Bissell & Brown Midlands Ltd
Statutory Auditors
Charter House
56 High Street
Sutton Coldfield
West Midlands
B72 1UJ

 

Ladbrook Park Golf Club Limited

(Registration number: 00494263)
Balance Sheet as at 31 December 2023

Note

2023
£

2022
£

Fixed assets

 

Tangible assets

5

828,155

429,659

Current assets

 

Stocks

6

38,011

14,274

Debtors

7

56,851

48,261

Cash at bank and in hand

 

391,875

464,799

 

486,737

527,334

Creditors: Amounts falling due within one year

8

(429,325)

(360,380)

Net current assets

 

57,412

166,954

Total assets less current liabilities

 

885,567

596,613

Creditors: Amounts falling due after more than one year

8

(232,042)

-

Net assets

 

653,525

596,613

Reserves

 

Retained earnings

653,525

596,613

Surplus

 

653,525

596,613

These financial statements have been prepared 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. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 1 March 2024 and signed on its behalf by:
 

.........................................
Mr T I Cooley
Director

.........................................
Mr W A Longe
Director

 

Ladbrook Park Golf Club Limited

Notes to the Financial Statements for the Year Ended 31 December 2023

1

General information

The company is a private company limited by guarantee incorporated in England & Wales. The company's registration number is 00494263.

The address of its registered office is:
Ladbrook Park Golf Club Poolhead Lane
Tanworth In Arden Solihull
Birmingham
West Midlands
B94 5ED

These financial statements were authorised for issue by the Board on 1 March 2024.

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 smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' 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.

The financial statements are prepared in sterling which is the functional currency of the company and rounded to the nearest pound.

Going concern

The financial statements have been prepared on a going concern basis.

Audit report

The Independent Auditor's Report was unqualified.

The name of the Senior Statutory Auditor who signed the audit report on 1 March 2024 was Paul Matthews, who signed for and on behalf of Bissell & Brown Midlands Ltd.

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.

 

Ladbrook Park Golf Club Limited

Notes to the Financial Statements for the Year Ended 31 December 2023 (continued)

2

Accounting policies (continued)

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.

Tangible assets

Tangible assets are stated in the balance sheet 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

Land and building

2.5% on cost (excluding land)

Plant and machinery

10-20% on cost

Fixtures, Fittings and equipment

12.5% - 33.33% on cost

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.

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.

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.

 

Ladbrook Park Golf Club Limited

Notes to the Financial Statements for the Year Ended 31 December 2023 (continued)

2

Accounting policies (continued)

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.

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 (including directors) during the year, was 33 (2022 - 29).

 

Ladbrook Park Golf Club Limited

Notes to the Financial Statements for the Year Ended 31 December 2023 (continued)

4

Profit before tax

Arrived at after charging/(crediting)

2023
£

2022
£

Depreciation expense

72,115

63,978

5

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Plant and machinery, etc
£

Total
£

Cost or valuation

At 1 January 2023

695,194

121,855

891,544

1,708,593

Additions

-

-

470,611

470,611

Disposals

-

(13,043)

(243,708)

(256,751)

At 31 December 2023

695,194

108,812

1,118,447

1,922,453

Depreciation

At 1 January 2023

454,934

120,801

703,199

1,278,934

Charge for the year

14,664

1,054

56,397

72,115

Eliminated on disposal

-

(13,044)

(243,707)

(256,751)

At 31 December 2023

469,598

108,811

515,889

1,094,298

Carrying amount

At 31 December 2023

225,596

1

602,558

828,155

At 31 December 2022

240,260

1,054

188,345

429,659

Included within the net book value of land and buildings above is £225,596 (2022 - £240,260) in respect of freehold land and buildings.
 

6

Stocks

2023
£

2022
£

Bar and food stock

38,011

14,274

 

Ladbrook Park Golf Club Limited

Notes to the Financial Statements for the Year Ended 31 December 2023 (continued)

7

Debtors

Current

2023
£

2022
£

Trade debtors

43,106

33,382

Prepayments

10,307

11,265

Other debtors

3,438

3,614

 

56,851

48,261

8

Creditors

Creditors: amounts falling due within one year

Note

2023
£

2022
£

Due within one year

 

Loans and borrowings

8.1

74,981

12,200

Trade creditors

 

104,219

97,318

Taxation and social security

 

32,611

15,258

Accruals and deferred income

 

190,584

215,356

Other creditors

 

25,703

19,205

Corporation tax liability

 

1,227

1,043

 

429,325

360,380

Creditors: amounts falling due after more than one year

Note

2023
£

2022
£

Due after one year

 

Loans and borrowings

8.1

232,042

-

8.1

Loans and borrowings

2023
£

2022
£

Current loans and borrowings

Hire purchase contracts

63,181

-

Development loans

11,800

12,200

74,981

12,200

Other loans represent interest free, unsecured development loans from members, with no set repayment terms.

 

Ladbrook Park Golf Club Limited

Notes to the Financial Statements for the Year Ended 31 December 2023 (continued)

8

Creditors (continued)

8.1

Loans and borrowings (continued)

2023
£

2022
£

Non-current loans and borrowings

Hire purchase contracts

232,042

-