Church Minshull Marina Limited 06434627 false 2023-12-01 2024-11-30 2024-11-30 The principal activity of the company is that of a marina and the repair and maintenance of boats Digita Accounts Production Advanced 6.30.9574.0 true true 06434627 2023-12-01 2024-11-30 06434627 2024-11-30 06434627 bus:OrdinaryShareClass1 2024-11-30 06434627 bus:OrdinaryShareClass2 2024-11-30 06434627 bus:OrdinaryShareClass3 2024-11-30 06434627 bus:OrdinaryShareClass4 2024-11-30 06434627 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2024-11-30 06434627 core:CurrentFinancialInstruments 2024-11-30 06434627 core:CurrentFinancialInstruments core:WithinOneYear 2024-11-30 06434627 core:Non-currentFinancialInstruments 2024-11-30 06434627 core:Non-currentFinancialInstruments core:AfterOneYear 2024-11-30 06434627 core:MoreThanFiveYears 1 2024-11-30 06434627 core:FurnitureFittingsToolsEquipment 2024-11-30 06434627 core:LandBuildings 2024-11-30 06434627 core:MotorVehicles 2024-11-30 06434627 core:OtherPropertyPlantEquipment 2024-11-30 06434627 bus:SmallEntities 2023-12-01 2024-11-30 06434627 bus:AuditExemptWithAccountantsReport 2023-12-01 2024-11-30 06434627 bus:FilletedAccounts 2023-12-01 2024-11-30 06434627 bus:SmallCompaniesRegimeForAccounts 2023-12-01 2024-11-30 06434627 bus:RegisteredOffice 2023-12-01 2024-11-30 06434627 bus:CompanySecretaryDirector1 2023-12-01 2024-11-30 06434627 bus:Director2 2023-12-01 2024-11-30 06434627 bus:Director3 2023-12-01 2024-11-30 06434627 bus:Director4 2023-12-01 2024-11-30 06434627 bus:Director6 2023-12-01 2024-11-30 06434627 bus:Director7 2023-12-01 2024-11-30 06434627 bus:OrdinaryShareClass1 2023-12-01 2024-11-30 06434627 bus:OrdinaryShareClass2 2023-12-01 2024-11-30 06434627 bus:OrdinaryShareClass3 2023-12-01 2024-11-30 06434627 bus:OrdinaryShareClass4 2023-12-01 2024-11-30 06434627 bus:PrivateLimitedCompanyLtd 2023-12-01 2024-11-30 06434627 bus:Agent1 2023-12-01 2024-11-30 06434627 core:Buildings 2023-12-01 2024-11-30 06434627 core:FurnitureFittings 2023-12-01 2024-11-30 06434627 core:FurnitureFittingsToolsEquipment 2023-12-01 2024-11-30 06434627 core:Land 2023-12-01 2024-11-30 06434627 core:LandBuildings 2023-12-01 2024-11-30 06434627 core:MotorVehicles 2023-12-01 2024-11-30 06434627 core:OfficeEquipment 2023-12-01 2024-11-30 06434627 core:OtherPropertyPlantEquipment 2023-12-01 2024-11-30 06434627 core:PlantMachinery 2023-12-01 2024-11-30 06434627 countries:AllCountries 2023-12-01 2024-11-30 06434627 2023-11-30 06434627 core:FurnitureFittingsToolsEquipment 2023-11-30 06434627 core:MotorVehicles 2023-11-30 06434627 core:OtherPropertyPlantEquipment 2023-11-30 06434627 2022-12-01 2023-11-30 06434627 2023-11-30 06434627 bus:OrdinaryShareClass1 2023-11-30 06434627 bus:OrdinaryShareClass2 2023-11-30 06434627 bus:OrdinaryShareClass3 2023-11-30 06434627 bus:OrdinaryShareClass4 2023-11-30 06434627 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2023-11-30 06434627 core:CurrentFinancialInstruments 2023-11-30 06434627 core:CurrentFinancialInstruments core:WithinOneYear 2023-11-30 06434627 core:Non-currentFinancialInstruments 2023-11-30 06434627 core:Non-currentFinancialInstruments core:AfterOneYear 2023-11-30 06434627 core:MoreThanFiveYears 1 2023-11-30 06434627 core:FurnitureFittingsToolsEquipment 2023-11-30 06434627 core:LandBuildings 2023-11-30 06434627 core:MotorVehicles 2023-11-30 06434627 core:OtherPropertyPlantEquipment 2023-11-30 06434627 bus:OrdinaryShareClass4 2022-12-01 2023-11-30 06434627 core:RevaluationReserve core:LandBuildings 2022-12-01 2023-11-30 06434627 core:LandBuildings 2022-12-01 2023-11-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 06434627

Church Minshull Marina Limited

Unaudited Filleted Financial Statements

for the Year Ended 30 November 2024

 

Church Minshull Marina Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 8

 

Church Minshull Marina Limited

Company Information

Directors

R Parton

Mr J E R Parton

Mrs AL Parton

P Langley

Miss E Parton

Miss Jennifer Jean Parton

Company secretary

R Parton

Registered office

Aqueduct Marina
Church Minshull
Nantwich
Cheshire
CW5 6DX

Accountants

HGR Accountants Limited
Accountants and Chartered Tax Advisers3 Linden Road
Cheadle Hulme
Cheshire
SK8 5NB

 

Church Minshull Marina Limited

(Registration number: 06434627)
Balance Sheet as at 30 November 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

4

6,839,150

6,771,925

Current assets

 

Stocks

5

276,092

286,490

Debtors

6

88,471

161,975

Cash at bank and in hand

 

632,966

562,915

 

997,529

1,011,380

Creditors: Amounts falling due within one year

7

(1,124,115)

(1,085,070)

Net current liabilities

 

(126,586)

(73,690)

Total assets less current liabilities

 

6,712,564

6,698,235

Creditors: Amounts falling due after more than one year

7

(2,150,470)

(2,307,021)

Provisions for liabilities

(986,163)

(893,376)

Net assets

 

3,575,931

3,497,838

Capital and reserves

 

Called up share capital

8

103

102

Revaluation reserve

2,220,577

2,220,577

Retained earnings

1,355,251

1,277,159

Shareholders' funds

 

3,575,931

3,497,838

For the financial year ending 30 November 2024 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 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 22 May 2025 and signed on its behalf by:
 

 

Church Minshull Marina Limited

(Registration number: 06434627)
Balance Sheet as at 30 November 2024

.........................................
R Parton
Company secretary and director

 

Church Minshull Marina Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2024

1

General information

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

The address of its registered office is:
Aqueduct Marina
Church Minshull
Nantwich
Cheshire
CW5 6DX

These financial statements were authorised for issue by the Board on 22 May 2025.

2

Accounting policies

Statement of compliance

These financial statements were prepared in accordance with Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland and the Companies Act 2006' including the provisions of Section 1A "Small Entities" and the Companies Act 2006.

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 represents net invoiced sales of goods and services, excluding value added tax.

Tax

The tax expense for the period comprises current and deferred 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.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements. Unrelieved tax losses and other deferred tax assets are recognised when 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 and that are expected to apply to the reversal of the timing difference.

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

Building

2% on cost

Marina

2% on cost

 

Church Minshull Marina Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2024

Plant and machinery

15% on reducing balance

Fixturers and fittings

20% on cost

Motor vehicles

25% on reducing balance

Office equipment

20% on cost

Stocks

Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Provisions

Provisions are recognised when the company has an obligation at the reporting date as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation. A provision has been made for the future dredging of the marina basin.

Defined contribution pension obligation

The company operates a defined contribution pension scheme. Contributions payable to the comapny's pension scheme are charged to profit and loss in the period to which they relate.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 38 (2023 - 37).

4

Tangible assets

Marina, land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Plant and machinery
£

Total
£

Cost or valuation

At 1 December 2023

6,504,250

63,796

13,850

512,598

7,094,494

Additions

70,053

3,726

-

41,630

115,409

At 30 November 2024

6,574,303

67,522

13,850

554,228

7,209,903

Depreciation

At 1 December 2023

-

49,631

10,564

262,374

322,569

Charge for the year

-

7,831

1,095

39,258

48,184

At 30 November 2024

-

57,462

11,659

301,632

370,753

Carrying amount

At 30 November 2024

6,574,303

10,060

2,191

252,596

6,839,150

At 30 November 2023

6,504,250

14,165

3,286

250,224

6,771,925

 

Church Minshull Marina Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2024

Revaluation

The fair value of the company's Marina, land and buildings was revalued on 22 December 2022 by an independent valuer.
A comparable methof of valuation has been used in the valuation. The name and qualification of the independent valuer are Tony Rimmer MRICS FAAV REV RICS Registered Valuer.
Had this class of asset been measured on a historical cost basis, the carrying amount would have been £3,613,534 (2023 - £3,539,231).

5

Stocks

2024
£

2023
£

Work in progress

124,188

78,621

Other inventories

151,904

207,869

276,092

286,490

6

Debtors

Current

2024
£

2023
£

Trade debtors

75,570

127,022

Prepayments

10,827

8,673

Other debtors

2,074

26,280

 

88,471

161,975

 

Church Minshull Marina Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2024

7

Creditors

Creditors: amounts falling due within one year

2024
£

2023
£

Due within one year

Trade creditors

94,603

106,967

Taxation and social security

228,965

128,237

Accruals and deferred income

425,082

486,759

Other creditors

156,142

187,831

Bank borrowings

163,164

157,905

HP and finance lease liabilities

47,187

16,275

Directors' loan accounts

8,972

1,096

1,124,115

1,085,070

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £210,351 (2023 - £174,180).

Creditors: amounts falling due after more than one year

2024
£

2023
£

Due after one year

Bank loan 1 (1-2 yrs)

163,164

157,905

Bank loan 1 (2-5 yrs)

489,492

449,177

Bank loan 1 (over 5 yrs)

1,430,690

1,670,101

HP and finance lease liability 1 (1-2 yrs)

38,053

29,838

HP and finance lease liabilities

29,071

-

2,150,470

2,307,021

2024
£

2023
£

Due after more than five years

After more than five years by instalments

1,430,690

1,670,627

-

-

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £2,150,470 (2023 - £2,307,201).

 

Church Minshull Marina Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2024

8

Share capital

Allotted, called up and fully paid shares

2024

2023

No.

£

No.

£

Ordinary A shares of £1 each

100

100

100

100

Ordinary B shares of £1 each

1

1

1

1

Ordinary C shares of £1 each

1

1

1

1

Ordinary D shares of £1 (2023 - £0) each

1

1

-

-

103

103

102

102

9

Reserves

The changes to each component of equity resulting from items of other comprehensive income for the prior year were as follows:

Revaluation reserve
£

Total
£

Surplus/deficit on property, plant and equipment revaluation

2,220,577

2,220,577

10

Loans and borrowings

Non-current loans and borrowings

2024
£

2023
£

Bank borrowings

2,121,399

2,307,021

Hire purchase contracts

29,071

-

2,150,470

2,307,021