26
01/01/2024
31/12/2024
2024-12-31
false
false
false
false
true
false
false
false
false
false
true
false
false
true
false
false
false
false
true
true
false
No description of principal activities is disclosed
2024-01-01
Sage Accounts Production 24.0 - FRS102_2023
xbrli:pure
xbrli:shares
iso4217:GBP
00319269
2024-01-01
2024-12-31
00319269
2024-12-31
00319269
2023-12-31
00319269
2023-01-01
2023-12-31
00319269
2023-12-31
00319269
2022-12-31
00319269
core:LandBuildings
core:OwnedOrFreeholdAssets
2024-01-01
2024-12-31
00319269
core:PlantMachinery
2024-01-01
2024-12-31
00319269
core:FurnitureFittingsToolsEquipment
2024-01-01
2024-12-31
00319269
core:OnerousContractsExcludingVacantProperties
2024-01-01
2024-12-31
00319269
bus:LeadAgentIfApplicable
2024-01-01
2024-12-31
00319269
bus:Director5
2024-01-01
2024-12-31
00319269
core:LandBuildings
core:OwnedOrFreeholdAssets
2023-12-31
00319269
core:PlantMachinery
2023-12-31
00319269
core:FurnitureFittingsToolsEquipment
2023-12-31
00319269
core:LandBuildings
core:OwnedOrFreeholdAssets
2024-12-31
00319269
core:PlantMachinery
2024-12-31
00319269
core:FurnitureFittingsToolsEquipment
2024-12-31
00319269
core:AfterOneYear
2024-12-31
00319269
core:AfterOneYear
2023-12-31
00319269
core:WithinOneYear
2024-12-31
00319269
core:WithinOneYear
2023-12-31
00319269
core:RetainedEarningsAccumulatedLosses
2024-12-31
00319269
core:RetainedEarningsAccumulatedLosses
2023-12-31
00319269
core:BetweenOneFiveYears
2024-12-31
00319269
core:BetweenOneFiveYears
2023-12-31
00319269
core:MoreThanFiveYears
2024-12-31
00319269
core:MoreThanFiveYears
2023-12-31
00319269
core:LandBuildings
core:OwnedOrFreeholdAssets
2023-12-31
00319269
core:PlantMachinery
2023-12-31
00319269
core:FurnitureFittingsToolsEquipment
2023-12-31
00319269
bus:SmallEntities
2024-01-01
2024-12-31
00319269
bus:Audited
2024-01-01
2024-12-31
00319269
bus:SmallCompaniesRegimeForAccounts
2024-01-01
2024-12-31
00319269
bus:CompanyLimitedByGuarantee
2024-01-01
2024-12-31
00319269
bus:FullAccounts
2024-01-01
2024-12-31
00319269
core:WithinOneYear
2024-01-01
2024-12-31
00319269
core:AfterOneYear
2024-01-01
2024-12-31
Company registration number:
00319269
Kenilworth Golf Club Limited
Company limited by guarantee
Filleted financial statements
31 December 2024
Kenilworth Golf Club Limited
Company limited by guarantee
Contents
Directors responsibilities statement
Statement of financial position
Notes to the financial statements
Kenilworth Golf Club Limited
Company limited by guarantee
Directors responsibilities statement
Year ended 31 December 2024
The directors are responsible for preparing the directors report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and the profit or loss of the company for that period.
In preparing these financial statements, the directors are required to:
-
select suitable accounting policies and then apply them consistently;
-
make judgments and accounting estimates that are reasonable and prudent; and
-
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Kenilworth Golf Club Limited
Company limited by guarantee
Statement of financial position
31 December 2024
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
Note |
£ |
|
£ |
|
£ |
|
£ |
|
|
|
|
|
|
|
|
|
|
Fixed assets |
|
|
|
|
|
|
|
|
|
Tangible assets |
|
6 |
958,211 |
|
|
|
843,408 |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
|
|
|
|
|
958,211 |
|
|
|
843,408 |
|
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
|
Stocks |
|
|
9,931 |
|
|
|
10,261 |
|
|
Debtors |
|
7 |
185,631 |
|
|
|
177,042 |
|
|
Cash at bank and in hand |
|
|
103,208 |
|
|
|
318,232 |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
|
|
|
298,770 |
|
|
|
505,535 |
|
|
Creditors: amounts falling due |
|
|
|
|
|
|
|
|
|
within one year |
|
8 |
(
592,696) |
|
|
|
(
614,798) |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
Net current liabilities |
|
|
|
|
(
293,926) |
|
|
|
(
109,263) |
|
|
|
|
|
_______ |
|
|
|
_______ |
Total assets less current liabilities |
|
|
|
|
664,285 |
|
|
|
734,145 |
|
|
|
|
|
|
|
|
|
|
Creditors: amounts falling due |
|
|
|
|
|
|
|
|
|
after more than one year |
|
9 |
|
|
(
189,836) |
|
|
|
(
110,352) |
|
|
|
|
|
_______ |
|
|
|
_______ |
Net assets |
|
|
|
|
474,449 |
|
|
|
623,793 |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
|
|
|
|
|
|
|
|
Capital and reserves |
|
|
|
|
|
|
|
|
|
Profit and loss account |
|
|
|
|
474,449 |
|
|
|
623,793 |
|
|
|
|
|
_______ |
|
|
|
_______ |
Members funds |
|
|
|
|
474,449 |
|
|
|
623,793 |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
|
|
|
|
|
|
|
|
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 income and retained earnings has not been delivered.
These financial statements were approved by the
board of directors
and authorised for issue on
14 April 2025
, and are signed on behalf of the board by:
M. Sparrow
Director
Company registration number:
00319269
Kenilworth Golf Club Limited
Company limited by guarantee
Notes to the financial statements
Year ended 31 December 2024
1.
General information
The company is a private company limited by guarantee, registered in England. The address of the registered office is Kenilworth Golf Club Limited, Crewe Lane, Kenilworth, CV8 2EA.
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.
Operating leases
Lease payments are recognised as an expense over the lease term on a straight-line basis. The aggregate benefit of lease incentives is recognised as a reduction to expense over the lease term, on a straight-line basis.
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:
|
|
|
|
|
|
Freehold property |
- |
5 % |
reducing balance |
|
Plant and machinery |
- |
19 % |
reducing balance |
|
Leased Equipment |
- |
Over the term of the lease |
|
|
Fittings fixtures and equipment |
- |
40 % |
reducing balance |
|
Automatic Watering System |
- |
5
% |
straight line |
|
|
|
|
|
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.
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.
Hire purchase and finance leases
Assets held under finance leases are recognised in the statement of financial position as assets and liabilities at the lower of the fair value of the assets and the present value of the minimum lease payments, which is determined at the inception of the lease term. Any initial direct costs of the lease are added to the amount recognised as an asset. Lease payments are apportioned between the finance charges and reduction of the outstanding lease liability using the effective interest method. Finance charges are allocated to each period so as to produce a constant rate of interest on the remaining balance of the liability.
Financial instruments
A financial asset or a financial liability is recognised only when the company becomes a party to the contractual provisions of the instrument. Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Debt instruments are subsequently measured at amortised cost. Where investments in non-convertible preference shares and non-puttable ordinary shares or preference shares are publicly traded or their fair value can otherwise be measured reliably, the investment is subsequently measured at fair value with changes in fair value recognised in profit or loss. All other such investments are subsequently measured at cost less impairment. Other financial instruments, including derivatives, are initially recognised at fair value, unless payment for an asset is deferred beyond normal business terms or financed at a rate of interest that is not a market rate, in which case the asset is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Other financial instruments are subsequently measured at fair value, with any changes recognised in profit or loss, with the exception of hedging instruments in a designated hedging relationship.
Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss immediately. For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets or either assessed individually or grouped on the basis of similar credit risk characteristics. Any reversals of impairment are recognised in profit or loss immediately, to the extent that the reversal does not result in a carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously been recognised.
Defined contribution plans
Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund. When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised in finance costs in profit or loss in the period in which it arises.
4.
Limited by guarantee
The Company is limited by guarantee. In the event of the company being wound up every member guarantees, if required, to contribute to the assets of the company. This includes all current members of the Club, plus all person's who have ceased to be members of the Club, for a period of one year from the date they ceased to be a member. Each individual member guarantees an amount not exceeding 50%, of the annual subscripton applicable to the highest category of Membership held by that Member in the twelve months preceding any winding up, disregarding any discounts.
5.
Employee numbers
The average number of persons employed by the company during the year amounted to
26
(2023:
23
).
6.
Tangible assets
|
|
Freehold property |
Plant and machinery |
Fixtures, fittings and equipment |
Automatic Watering System |
Total |
|
|
|
|
£ |
£ |
£ |
£ |
£ |
|
|
|
Cost |
|
|
|
|
|
|
|
|
At 1 January 2024 |
1,021,672 |
730,080 |
460,667 |
215,788
|
2,428,207 |
|
|
|
Additions |
- |
229,463 |
8,301 |
- |
237,764 |
|
|
|
|
_______ |
_______ |
_______ |
_______ |
_______ |
|
|
|
At 31 December 2024 |
1,021,672 |
959,543 |
468,968 |
215,788
|
2,665,971 |
|
|
|
|
_______ |
_______ |
_______ |
_______ |
_______ |
|
|
|
Depreciation |
|
|
|
|
|
|
|
|
At 1 January 2024 |
383,957 |
592,135 |
396,903 |
211,805
|
1,584,800 |
|
|
|
Charge for the year |
20,846 |
68,968 |
29,163 |
3,983
|
122,960 |
|
|
|
|
_______ |
_______ |
_______ |
_______ |
_______ |
|
|
|
At 31 December 2024 |
404,803 |
661,103 |
426,066 |
215,788
|
1,707,760 |
|
|
|
|
_______ |
_______ |
_______ |
_______ |
_______ |
|
|
|
Carrying amount |
|
|
|
|
|
|
|
|
At 31 December 2024 |
616,869 |
298,440 |
42,902 |
- |
958,211 |
|
|
|
|
_______ |
_______ |
_______ |
_______ |
_______ |
|
|
|
At 31 December 2023 |
637,715 |
137,945 |
63,764 |
3,983
|
843,408 |
|
|
|
|
_______ |
_______ |
_______ |
_______ |
_______ |
|
|
|
|
|
|
|
|
|
|
|
7.
Debtors
|
|
|
2024 |
2023 |
|
|
|
£ |
£ |
|
Trade debtors |
|
154,607 |
150,981 |
|
Other debtors |
|
31,024 |
26,061 |
|
|
|
_______ |
_______ |
|
|
|
185,631 |
177,042 |
|
|
|
_______ |
_______ |
|
|
|
|
|
8.
Creditors: amounts falling due within one year
|
|
|
2024 |
2023 |
|
|
|
£ |
£ |
|
Members Loans |
|
10,720 |
10,820 |
|
Mortgage - The Bungalow |
|
35,000 |
35,000 |
|
Lloyds Business Interruption Loan |
|
20,000 |
20,000 |
|
Trade creditors |
|
34,299 |
30,143 |
|
Corporation tax |
|
3,423 |
2,866 |
|
Social security and other taxes |
|
28,946 |
30,102 |
|
Subscriptions in Advance |
|
326,427 |
330,140 |
|
Bar Levy Account |
|
36,536 |
37,414 |
|
Other creditors |
|
97,345 |
118,313 |
|
|
|
_______ |
_______ |
|
|
|
592,696 |
614,798 |
|
|
|
_______ |
_______ |
|
|
|
|
|
The Lloyds business interruption loan is secured by a debenture dated 26.02.2021 and contains a fixed and floating charge over the assets of the company. The loan was taken out on 29.03.2021 for a period of 6 years with no repayments or interest for the first 12 months. The interest rate payable after the first 12 months on the loan is 2.58%.
Included in other creditors are hire purchase creditors amounting to £37,139 (2023 £12,701). The outstanding amount is secured on the assets, subject to the hire purchase agreement.
9.
Creditors: amounts falling due after more than one year
|
|
|
2024 |
2023 |
|
|
|
£ |
£ |
|
Bank loans and overdrafts |
|
25,000 |
45,000 |
|
Other creditors |
|
164,836 |
65,352 |
|
|
|
_______ |
_______ |
|
|
|
189,836 |
110,352 |
|
|
|
_______ |
_______ |
|
|
|
|
|
The Lloyds business interruption loan is secured by a debtenture dated 26.03.2021 and contains a fixed and floating charge over the assets of the company. The loan was taken out on 29.03.2021 for a period of 6 years with no repayments or interest for the first 12 months. The interest rate payable after the first 12 months on the loan is 2.58%.
Included in other creditors are hire purchase creditors amounting to £164,836 (2023 £59,089). The outstanding amount is secured on the assets, subject to the hire purchase agreement.
Included within creditors: amounts falling due after more than one year is an amount of £ 34,174
(2023 £ 22,169 ) in respect of liabilities payable or repayable by instalments which fall due for payment after more than five years from the reporting date.
10.
Obligations under finance leases
Company lessee
The total future minimum lease payments under finance lease agreements are as follows:
|
|
|
2024 |
2023 |
|
|
|
£ |
£ |
|
Not later than 1 year |
|
37,139 |
49,550 |
|
Later than 1 year and not later than 5 years |
|
130,662 |
43,108 |
|
Later than 5 years |
|
34,174 |
22,169 |
|
|
|
_______ |
_______ |
|
|
|
201,975 |
114,827 |
|
|
|
_______ |
_______ |
|
Present value of minimum lease payments |
|
201,975 |
114,827 |
|
|
|
_______ |
_______ |
|
|
|
|
|
11.
Operating leases
The company as lessee
The total future minimum lease payments under non-cancellable operating leases are as follows:
|
|
|
|
£ |
£ |
|
|
|
Not later than 1 year |
9,956 |
10,425 |
Later than 1 year and not later than 5 years |
17,583 |
27,539 |
|
_______ |
_______ |
|
27,539 |
37,964 |
|
_______ |
_______ |
|
|
|
12.
Summary audit opinion
The auditor's report dated
28 April 2025
was unqualified.
The senior statutory auditor was
Stuart Cox
for and on behalf of
Parkinson & Partners
13.
Related party transactions
During the financial year Malcolm Sparrow a director of the company made a donation of £5,000 to the company.