32 1 May 2025 false false false false false false false false false false true false false false false false false No description of principal activity 2024-01-01 Sage Accounts Production Advanced 2024 - FRS102_2024 xbrli:pure xbrli:shares iso4217:GBP 00381885 2024-01-01 2024-12-31 00381885 2024-12-31 00381885 2023-12-31 00381885 2023-01-01 2023-12-31 00381885 2023-12-31 00381885 2022-12-31 00381885 bus:Director2 2024-01-01 2024-12-31 00381885 core:LandBuildings core:OwnedOrFreeholdAssets 2023-12-31 00381885 core:PlantMachinery 2023-12-31 00381885 core:FurnitureFittings 2023-12-31 00381885 core:LandBuildings core:OwnedOrFreeholdAssets 2024-12-31 00381885 core:PlantMachinery 2024-12-31 00381885 core:FurnitureFittings 2024-12-31 00381885 core:LandBuildings core:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 00381885 core:PlantMachinery 2024-01-01 2024-12-31 00381885 core:FurnitureFittings 2024-01-01 2024-12-31 00381885 core:WithinOneYear 2024-12-31 00381885 core:WithinOneYear 2023-12-31 00381885 core:AfterOneYear 2024-12-31 00381885 core:AfterOneYear 2023-12-31 00381885 core:RetainedEarningsAccumulatedLosses 2024-12-31 00381885 core:RetainedEarningsAccumulatedLosses 2023-12-31 00381885 core:LandBuildings core:OwnedOrFreeholdAssets 2023-12-31 00381885 core:PlantMachinery 2023-12-31 00381885 bus:Director1 2024-01-01 2024-12-31 00381885 bus:SmallEntities 2024-01-01 2024-12-31 00381885 bus:Audited 2024-01-01 2024-12-31 00381885 bus:SmallCompaniesRegimeForAccounts 2024-01-01 2024-12-31 00381885 bus:CompanyLimitedByGuarantee 2024-01-01 2024-12-31 00381885 bus:FullAccounts 2024-01-01 2024-12-31 00381885 core:FurnitureFittingsToolsEquipment 2023-12-31 00381885 core:FurnitureFittingsToolsEquipment 2024-01-01 2024-12-31 00381885 core:FurnitureFittingsToolsEquipment 2024-12-31 00381885 core:AfterOneYear 2024-01-01 2024-12-31
COMPANY REGISTRATION NUMBER: 00381885
Abbeydale Golf Club Limited
Company Limited by Guarantee
Filleted Financial Statements
31 December 2024
Abbeydale Golf Club Limited
Company Limited by Guarantee
Statement of Financial Position
31 December 2024
2024
2023
Note
£
£
Fixed assets
Tangible assets
7
1,184,996
1,048,905
Current assets
Stocks
12,060
14,064
Debtors
8
12,669
84,917
Investments
9
860
860
Cash at bank and in hand
568,558
385,320
---------
---------
594,147
485,161
Creditors: amounts falling due within one year
10
945,217
626,729
---------
---------
Net current liabilities
351,070
141,568
------------
------------
Total assets less current liabilities
833,926
907,337
Creditors: amounts falling due after more than one year
11
261,387
323,805
---------
---------
Net assets
572,539
583,532
---------
---------
Capital and reserves
Profit and loss account
572,539
583,532
---------
---------
Members funds
572,539
583,532
---------
---------
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.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.
These financial statements were approved by the board of directors and authorised for issue on 29 April 2025 , and are signed on behalf of the board by:
Mrs A J Lord
Director
Company registration number: 00381885
Abbeydale 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 and Wales. The address of the registered office is Twentywell Lane, Dore, Sheffield, S17 4QA.
2. Statement of compliance
These financial statements have been prepared in compliance with Section 1A of FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'.
3. Accounting policies
Basis of preparation
These financial statements have been prepared in accordance with FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" ("FRS102") and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view. Due to the special circumstances of the company, the directors have departed from the provisions of FRS 102 section 1A with regard to the content of the profit and loss account in order that the financial statements give a true and fair view. Costs in relation to bar and catering income have been offset against income of the same nature as detailed in note 5 of the accounts. The financial statements have been prepared on the historical cost basis. The financial statements are prepared in sterling, which is the functional currency of the entity.
Judgements and key sources of estimation uncertainty
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. In the opinion of management, there are no areas of judgement or key sources of estimation uncertainty that have a significant effect on the financial statements, other than those highlighted below.
Revenue recognition
Turnover is measured at the fair value of the consideration received or receivable and represents amounts receivable for goods supplied and services rendered, stated net of discounts and of Value Added Tax. Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods 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. Revenue from memberships is recognised over the term of the membership. Income received in advance is deferred and released over the period to which it relates.
Income tax
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.
Tangible assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and carrying value of the asset, and is credited or charged to profit or loss. Land and buildings are not depreciated due to residual value not being less than net book value.
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:
Course equipment
-
5-7 years
Greenkeeper and machinery huts
-
15-25 years
Clubhouse equipment
-
5-20 years
No depreciation is charged in respect of land and buildings.
Impairment of fixed assets
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. Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted. If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
Finance leases and hire purchase contracts
Assets held under finance leases and hire purchase contracts 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
The company has elected to apply the provisions of Section 11 'Basic Financial Instruments' and section 12 'Other Financial Instruments Issues' of FRS 102 to all of its financial instruments. Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument. Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously. Basic financial assets Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised. Basic financial liabilities Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised. Debt instruments are subsequently carried at amortised cost, using the effective interest rate method. Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
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 as a finance cost in profit or loss in the period in which it arises.
4. Company limited by guarantee
The company is a private company limited by guarantee and consequently does not have share capital. Each of the members is liable to contribute an amount not exceeding £1 towards the assets of the company in the event of liquidation.
5. Net profit on bar and catering
2024
2023
£
£
Bar account
Sales
252,055
215,448
Cost of sales
(96,380)
(90,258)
---------
---------
Gross profit
155,675
125,190
Wages
(133,584)
(129,701)
Correction - Cash card creditor
(16,150)
---------
---------
Surplus/(deficit) in the year
5,941
(4,511)
---------
---------
2024
2023
£
£
Catering account
Sales
232,963
210,107
Cost of sales
(92,774)
(77,811)
---------
---------
Gross profit
140,189
132,296
Wages
(127,834)
(125,698)
Correction - Cash card creditor
(16,150)
---------
---------
Surplus/(deficit) in year
(3,795)
6,598
---------
---------
Total
2,146
2,087
6. Employee numbers
The average number of persons employed by the company during the year amounted to 32 (2023: 35 ).
7. Tangible assets
Freehold property
Course Equipment
Greenkeeper & machinery huts
Club house equipment and refurbishment
Total
£
£
£
£
£
Cost
At 1 January 2024
488,876
939,995
180,796
786,394
2,396,061
Additions
110,734
120,004
11,830
242,568
Disposals
( 8,316)
( 8,316)
---------
------------
---------
---------
------------
At 31 December 2024
599,610
1,051,683
180,796
798,224
2,630,313
---------
------------
---------
---------
------------
Depreciation
At 1 January 2024
675,084
180,796
491,276
1,347,156
Charge for the year
74,614
28,789
103,403
Disposals
( 5,242)
( 5,242)
---------
------------
---------
---------
------------
At 31 December 2024
744,456
180,796
520,065
1,445,317
---------
------------
---------
---------
------------
Carrying amount
At 31 December 2024
599,610
307,227
278,159
1,184,996
---------
------------
---------
---------
------------
At 31 December 2023
488,876
264,911
295,118
1,048,905
---------
------------
---------
---------
------------
8. Debtors
2024
2023
£
£
Other debtors
12,669
84,917
--------
--------
9. Investments
2024
2023
£
£
Other investments
860
860
----
----
Market valuation of listed investments was £1,459 (2023: £1,411).
10. Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans and overdrafts
36,846
62,975
Corporation tax
2,630
Social security and other taxes
5,387
9,416
Other creditors
902,984
551,708
---------
---------
945,217
626,729
---------
---------
Included within other creditors are obligations under finance leases of £43,732 (2023: £28,249). Obligations under finance leases are secured on the assets to which they relate. Bank loans are secured by charges over Abbeydale Golf Club, Beauchief Park, Dore as granted by Abbeydale Golf Club Limited .
11. Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans and overdrafts
100,255
138,837
Other creditors
161,132
184,968
---------
---------
261,387
323,805
---------
---------
Included within other creditors are obligations under finance leases of £161,132 (2023: £184,968). Obligations under finance leases are secured on the assets to which they relate. Bank loans are secured by charges over Abbeydale Golf Club, Beauchief Park, Dore as granted by Abbeydale Golf Club Limited .
12. Summary audit opinion
The auditor's report dated 1 May 2025 was unqualified .
The senior statutory auditor was Richard Murdoch BA (Hons) FCA , for and on behalf of Hebblethwaites .