Caseware UK (AP4) 2024.0.164 2024.0.164 2025-01-312025-01-31falsefalsetrue2024-02-01811falseThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 10966807 2024-02-01 2025-01-31 10966807 2023-02-01 2024-01-31 10966807 2025-01-31 10966807 2024-01-31 10966807 c:Director2 2024-02-01 2025-01-31 10966807 d:Buildings 2024-02-01 2025-01-31 10966807 d:Buildings 2025-01-31 10966807 d:Buildings 2024-01-31 10966807 d:Buildings d:OwnedOrFreeholdAssets 2024-02-01 2025-01-31 10966807 d:Buildings d:LeasedAssetsHeldAsLessee 2024-02-01 2025-01-31 10966807 d:PlantMachinery 2024-02-01 2025-01-31 10966807 d:PlantMachinery 2025-01-31 10966807 d:PlantMachinery 2024-01-31 10966807 d:PlantMachinery d:OwnedOrFreeholdAssets 2024-02-01 2025-01-31 10966807 d:PlantMachinery d:LeasedAssetsHeldAsLessee 2024-02-01 2025-01-31 10966807 d:MotorVehicles 2024-02-01 2025-01-31 10966807 d:MotorVehicles 2025-01-31 10966807 d:MotorVehicles 2024-01-31 10966807 d:MotorVehicles d:OwnedOrFreeholdAssets 2024-02-01 2025-01-31 10966807 d:MotorVehicles d:LeasedAssetsHeldAsLessee 2024-02-01 2025-01-31 10966807 d:FurnitureFittings 2024-02-01 2025-01-31 10966807 d:FurnitureFittings 2025-01-31 10966807 d:FurnitureFittings 2024-01-31 10966807 d:FurnitureFittings d:OwnedOrFreeholdAssets 2024-02-01 2025-01-31 10966807 d:FurnitureFittings d:LeasedAssetsHeldAsLessee 2024-02-01 2025-01-31 10966807 d:ComputerEquipment 2024-02-01 2025-01-31 10966807 d:ComputerEquipment 2025-01-31 10966807 d:ComputerEquipment 2024-01-31 10966807 d:ComputerEquipment d:OwnedOrFreeholdAssets 2024-02-01 2025-01-31 10966807 d:ComputerEquipment d:LeasedAssetsHeldAsLessee 2024-02-01 2025-01-31 10966807 d:OwnedOrFreeholdAssets 2024-02-01 2025-01-31 10966807 d:LeasedAssetsHeldAsLessee 2024-02-01 2025-01-31 10966807 d:CurrentFinancialInstruments 2025-01-31 10966807 d:CurrentFinancialInstruments 2024-01-31 10966807 d:Non-currentFinancialInstruments 2025-01-31 10966807 d:Non-currentFinancialInstruments 2024-01-31 10966807 d:CurrentFinancialInstruments d:WithinOneYear 2025-01-31 10966807 d:CurrentFinancialInstruments d:WithinOneYear 2024-01-31 10966807 d:Non-currentFinancialInstruments d:AfterOneYear 2025-01-31 10966807 d:Non-currentFinancialInstruments d:AfterOneYear 2024-01-31 10966807 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2025-01-31 10966807 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2024-01-31 10966807 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2025-01-31 10966807 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2024-01-31 10966807 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2025-01-31 10966807 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2024-01-31 10966807 d:ShareCapital 2025-01-31 10966807 d:ShareCapital 2024-01-31 10966807 d:RevaluationReserve 2025-01-31 10966807 d:RevaluationReserve 2024-01-31 10966807 d:RetainedEarningsAccumulatedLosses 2025-01-31 10966807 d:RetainedEarningsAccumulatedLosses 2024-01-31 10966807 d:AcceleratedTaxDepreciationDeferredTax 2025-01-31 10966807 d:AcceleratedTaxDepreciationDeferredTax 2024-01-31 10966807 d:OtherDeferredTax 2025-01-31 10966807 d:OtherDeferredTax 2024-01-31 10966807 c:OrdinaryShareClass1 2024-02-01 2025-01-31 10966807 c:OrdinaryShareClass1 2025-01-31 10966807 c:OrdinaryShareClass1 2024-01-31 10966807 c:FRS102 2024-02-01 2025-01-31 10966807 c:AuditExempt-NoAccountantsReport 2024-02-01 2025-01-31 10966807 c:FullAccounts 2024-02-01 2025-01-31 10966807 c:PrivateLimitedCompanyLtd 2024-02-01 2025-01-31 10966807 d:HirePurchaseContracts d:WithinOneYear 2025-01-31 10966807 d:HirePurchaseContracts d:WithinOneYear 2024-01-31 10966807 d:HirePurchaseContracts d:BetweenOneFiveYears 2025-01-31 10966807 d:HirePurchaseContracts d:BetweenOneFiveYears 2024-01-31 10966807 2 2024-02-01 2025-01-31 10966807 4 2024-02-01 2025-01-31 10966807 5 2024-02-01 2025-01-31 10966807 e:PoundSterling 2024-02-01 2025-01-31 iso4217:GBP xbrli:shares xbrli:pure

Registered number: 10966807










WILLOW GROVE LEISURE PARK LTD








UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 31 JANUARY 2025

 
WILLOW GROVE LEISURE PARK LTD
REGISTERED NUMBER: 10966807

BALANCE SHEET
AS AT 31 JANUARY 2025

2025
2024
Note
£
£

Fixed assets
  

Tangible assets
 4 
13,475,062
7,197,559

  
13,475,062
7,197,559

Current assets
  

Stocks
  
783,606
1,128,621

Debtors: amounts falling due within one year
 6 
3,426,963
3,198,961

Cash at bank and in hand
  
115,044
74,897

  
4,325,613
4,402,479

Creditors: amounts falling due within one year
 7 
(4,571,758)
(4,921,093)

Net current liabilities
  
 
 
(246,145)
 
 
(518,614)

Total assets less current liabilities
  
13,228,917
6,678,945

Creditors: amounts falling due after more than one year
 8 
(2,303,053)
(2,479,938)

Provisions for liabilities
  

Deferred tax
 11 
(1,556,134)
(62,072)

  
 
 
(1,556,134)
 
 
(62,072)

Net assets
  
9,369,730
4,136,935


Capital and reserves
  

Called up share capital 
  
4
4

Revaluation reserve
  
4,622,611
-

Profit and loss account
  
4,747,115
4,136,931

  
9,369,730
4,136,935


Page 1

 
WILLOW GROVE LEISURE PARK LTD
REGISTERED NUMBER: 10966807

BALANCE SHEET (CONTINUED)
AS AT 31 JANUARY 2025

The directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

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.

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The Company has opted not to file the statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 






................................................
Mr M P J McCarthy
Director

Date: 4 September 2025

The notes on pages 3 to 11 form part of these financial statements.

Page 2

 
WILLOW GROVE LEISURE PARK LTD
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2025

1.


General information

Willow Grove Leisure Park Ltd is a private Company limited by shares incorporated in England within the United Kingdom. The address of the registered office is UK Leisure Group Head Office, Six Arches Caravan Park, Station Lane, Scorton, Garstang, United Kingdom, PR3 1AL.
The principal activity of the Company continued to be that of a holiday park operator. 
The company is not part of a group.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with FRS 102 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland' and the requirements of the Companies Act 2006. 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.

The Company's functional and presentational currency is Pounds sterling.
The level of rounding is to the nearest pound.

The following principal accounting policies have been applied:

 
2.2

Going concern

The directors have considered the going concern basis in preparing these financial statements. They
have concluded that the going concern basis is appropriate because of continued support from companies under common control and because sufficient funds will be generated from future trading for a period of at least twelve months from the date of the approval of the financial statements to enable the company to meet its liabilities as they arise.
The financial statements do not include any adjustments that would result from the withdrawal of this
support.

 
2.3

Turnover

Turnover is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Turnover is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Site fees, recharges and other income
Income is recognised on an accrual basis in the period to which it relates.
Sales of caravans
Income is recognised when the risk and reward of ownership is transferred to the customer, usually
on occupation when the park home agreement is signed or legal completion takes place.

 
2.4

Interest income

Interest income is recognised in profit or loss using the effective interest method.

Page 3

 
WILLOW GROVE LEISURE PARK LTD
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2025

2.Accounting policies (continued)

 
2.5

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.6

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance Sheet. The assets of the plan are held separately from the Company in independently administered funds.

 
2.7

Corporation and deferred taxation

The tax expense for the year comprises corporation and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The corporation tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


 
2.8

Exceptional items

Exceptional items are transactions that fall within the ordinary activities of the Company but are presented separately due to their size or incidence.

 
2.9

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 4

 
WILLOW GROVE LEISURE PARK LTD
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2025

2.Accounting policies (continued)


2.9
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives.

Depreciation is provided on the following basis:

Freehold property
-
2% straight line
Plant and machinery
-
15% reducing balance
Motor vehicles
-
25% reducing balance
Fixtures and fittings
-
60 year straight line
Computer equipment
-
25% straight line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.10

Revaluation of tangible fixed assets

Individual freehold and leasehold properties are carried at current year value at fair value at the date of the revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. Revaluations are undertaken with sufficient regularity to ensure the carrying amount does not differ materially from that which would be determined using fair value at the balance sheet date.
Fair values are determined from market based evidence normally undertaken by professionally qualified valuers.

Revaluation gains and losses are recognised in other comprehensive income unless losses exceed the previously recognised gains or reflect a clear consumption of economic benefits, in which case the excess losses are recognised in profit or loss.

 
2.11

Impairment of fixed assets and goodwill

Assets that are subject to depreciation or amortisation are assessed at each balance sheet date to determine whether there is any indication that the assets are impaired. Where there is any indication that an asset may be impaired, the carrying value of the asset (or cash-generating unit to which the asset has been allocated) is tested for impairment. 
An impairment loss is recognised for the amount by which the asset's carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an asset's (or CGU's) fair value less costs to sell and value in use. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash flows (CGUs).
Non-financial assets that have been previously impaired are reviewed at each balance sheet date to assess whether there is any indication that the impairment losses recognised in prior periods may no longer exist or may have decreased.

Page 5

 
WILLOW GROVE LEISURE PARK LTD
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2025

2.Accounting policies (continued)

 
2.12

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase. Work in progress and finished goods include labour and attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.13

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.14

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.15

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.16

Financial instruments

The Company only enters into basic financial instrument transactions that result in the recognition of
financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in ordinary shares.
Financial assets that are measured at cost and amortised cost are assessed at the end of each
reporting period for objective evidence of impairment. If objectives evidence of impairment is found
an impairment loss is recognised in the Statement of Comprehensive Income.


3.


Employees

The average monthly number of employees, including directors, during the year was 8 (2024 - 11).

Page 6
 


 
WILLOW GROVE LEISURE PARK LTD


 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2025


4.


Tangible fixed assets






Freehold property
Plant and machinery
Motor vehicles
Fixtures and fittings
Computer equipment
Total

£
£
£
£
£
£



Cost or valuation


At 1 February 2024
7,179,406
167,644
8,000
30,000
1,644
7,386,694


Additions
7,112
68,808
-
-
165
76,085


Disposals
-
(50,000)
-
-
-
(50,000)


Revaluations
6,163,482
-
-
-
-
6,163,482



At 31 January 2025

13,350,000
186,452
8,000
30,000
1,809
13,576,261



Depreciation


At 1 February 2024
102,639
77,988
7,297
500
711
189,135


Charge for the year on owned assets
-
8,104
176
-
429
8,709


Charge for the year on financed assets
-
2,369
-
-
-
2,369


Disposals
-
(13,875)
-
-
-
(13,875)


Impairment charge
-
-
-
17,500
-
17,500


On revalued assets
(102,639)
-
-
-
-
(102,639)



At 31 January 2025

-
74,586
7,473
18,000
1,140
101,199



Net book value



At 31 January 2025
13,350,000
111,866
527
12,000
669
13,475,062



At 31 January 2024
7,076,767
89,656
703
29,500
933
7,197,559

Page 7
 
WILLOW GROVE LEISURE PARK LTD
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2025
Cost or valuation at 31 January 2025 is as follows:

Land and buildings
£


At cost
7,186,518
At valuation:

31 October 2024
6,163,482



13,350,000

If the land and buildings had not been included at valuation they would have been included under the historical cost convention as follows:

2025
2024
£
£



Cost
7,186,518
7,179,406

Accumulated depreciation
-
(102,639)

Net book value
7,186,518
7,076,767

The freehold property was valued by Savills in October 2024. The Directors have considered the
valuation and believe that the valuation should be adopted at the date of signing the financial statements.


5.


Stocks

2025
2024
£
£

Finished goods
783,606
1,128,621



6.


Debtors

2025
2024
£
£


Trade debtors
104,332
29,976

Amounts owed by companies under common control
3,244,824
3,134,584

Other debtors
62,942
19,977

Prepayments and accrued income
14,865
14,424

3,426,963
3,198,961


Page 8

 
WILLOW GROVE LEISURE PARK LTD
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2025

7.


Creditors: Amounts falling due within one year

2025
2024
£
£

Bank loans
195,669
130,033

Trade creditors
150,020
398,921

Amounts owed to companies under common control
3,456,212
3,576,156

Corporation tax
137,633
95,759

Other taxation and social security
6,498
-

Obligations under finance lease and hire purchase contracts
11,614
8,337

Other creditors
260
14,067

Accruals and deferred income
613,852
697,820

4,571,758
4,921,093



8.


Creditors: Amounts falling due after more than one year

2025
2024
£
£

Bank loans
2,280,795
2,476,464

Net obligations under finance leases and hire purchase contracts
22,258
3,474

2,303,053
2,479,938


The following liabilities were secured:



Details of security provided:

The loans are secured by fixed and floating charges on the assets to which they relate. 

Page 9

 
WILLOW GROVE LEISURE PARK LTD
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2025

9.


Loans


Analysis of the maturity of loans is given below:


2025
2024
£
£

Amounts falling due within one year

Bank loans
195,669
130,033

Amounts falling due 1-2 years

Bank loans
193,565
195,669

Amounts falling due 2-5 years

Bank loans
1,051,535
1,132,359

Amounts falling due after more than 5 years

Bank loans
1,035,695
1,148,436

2,476,464
2,606,497



10.


Hire purchase and finance leases


Minimum lease payments under hire purchase fall due as follows:

2025
2024
£
£


Within one year
11,614
8,337

Between 1-5 years
22,258
3,474

33,872
11,811


11.


Deferred taxation




2025


£






At beginning of year
(62,072)


Charged to profit or loss
46,809


Charged to other comprehensive income
(1,540,871)



At end of year
(1,556,134)

Page 10

 
WILLOW GROVE LEISURE PARK LTD
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2025
 
11.Deferred taxation (continued)

The provision for deferred taxation is made up as follows:

2025
2024
£
£


Accelerated capital allowances
(15,263)
(62,072)

Revaluation reserve
(1,540,871)
-

(1,556,134)
(62,072)


12.


Share capital

2025
2024
£
£
Allotted, called up and fully paid



4 (2024 - 4) Ordinary shares of £1.00 each
4
4



13.


Prior year adjustment

A reclassification has been made to prior year expenses, previously presented as administrative expenses, which are now recognised as cost of sales. The adjustment has no impact on previously reported profit.


14.


Related party transactions

During the year the Company operated loans with the Directors of the Company. The amount owed from
the Directors at the end of the year was £62,943 (2024 - £13,954 owed to the Directors). The loan which is unsecured and repayable on demand, is shown within other debtors. These loans have been repaid within 9 months of the year end. 
During the year the Company continued its intercompany loans with Companies under Common Control.
The net balance owed to these Companies is £211,388 (2024 - £441,573). The balance is interest free and repayable on demand.


15.


Controlling party

The Ultimate Controlling Parties are Mrs K A McCarthy, Mr M P J McCarthy, Mr T J McCarthy and Mr M P
McCarthy by virtue of their joint shareholding in Willow Grove Leisure Park Ltd.


Page 11