Registration number:
|
Woodlakes Park Construction & Developments Limited
(FORMERLY Woodlakes Park Ltd)
|
|
|
Woodlakes Park Construction & Developments Limited (FORMERLY Woodlakes Park Ltd)
Contents
|
Company Information |
|
|
Statement of Financial Position |
|
|
Notes to the Unaudited Financial Statements |
Woodlakes Park Construction & Developments Limited (FORMERLY Woodlakes Park Ltd)
Company Information
|
Directors |
M Barney J van Leeuwen |
|
Registered office |
|
|
Accountants |
|
Woodlakes Park Construction & Developments Limited (FORMERLY Woodlakes Park Ltd)
Statement of Financial Position as at 30 September 2024
|
Note |
2024 |
(As restated) |
|
|
Fixed assets |
|||
|
Tangible assets |
|
|
|
|
Current assets |
|||
|
Stocks |
|
|
|
|
Debtors |
|
|
|
|
Cash at bank and in hand |
|
|
|
|
|
|
||
|
Creditors: Amounts falling due within one year |
( |
( |
|
|
Net current liabilities |
( |
( |
|
|
Total assets less current liabilities |
|
|
|
|
Creditors: Amounts falling due after more than one year |
( |
( |
|
|
Provisions for liabilities - Deferred Taxation |
( |
( |
|
|
Net assets |
|
|
|
|
Capital and reserves |
|||
|
Called up share capital |
100 |
100 |
|
|
Revaluation reserve |
12,510,670 |
20,361,551 |
|
|
Retained earnings |
3,969,080 |
3,333,962 |
|
|
Shareholders' funds |
16,479,850 |
23,695,613 |
For the financial year ending 30 September 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
Directors' responsibilities:
|
• |
|
|
• |
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts. |
Woodlakes Park Construction & Developments Limited (FORMERLY Woodlakes Park Ltd)
Statement of Financial Position as at 30 September 2024
These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and FRS 102 ‘The Financial Reporting Standard Applicable in the UK and Republic of Ireland’.
The directors have elected not to include a copy of the Income Statement within the financial statements, in accordance with the special provisions relating to companies subject to the small companies regime within the Companies Act 2006, section 444.
Approved and authorised by the
.........................................
M Barney
Director
Company registration number: 08696328
Woodlakes Park Construction & Developments Limited (FORMERLY Woodlakes Park Ltd)
Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024
|
General information |
The company is a private company limited by share capital, incorporated in England and Wales.
The address of its registered office is:
The principal activity of the company is that of the operation of a holiday home park.
|
Accounting policies |
Statement of compliance
These financial statements have been prepared in accordance with Financial Reporting Standard 102 - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' Section 1A and the Companies Act 2006.
Basis of preparation
These financial statements have been prepared using the historical cost convention except any items disclosed in the accounting policies as being shown at fair value and are presented in sterling, which is the functional currency of the entity.
Summary of significant accounting policies
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.
Going concern
The company made a profit in the year ended 30 September 2024 and had net assets of £16,479,850 at that date.
The directors expect the company to continue to be profitable in the forthcoming year. Forecasts prepared by the directors show the company will have sufficient working capital for at least 12 months from the date of approval of the financial statements.
After making enquiries, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Accordingly, the directors continue to adopt the going concern basis in preparing the financial statements.
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 Value Added Tax, returns, rebates and discounts.
Rental income is recognised evenly over the period to which it relates.
Income in respect of the sale of lodges is recognised when risks and rewards of ownership are transferred to the customer, usually once an unconditional contract is in place.
Woodlakes Park Construction & Developments Limited (FORMERLY Woodlakes Park Ltd)
Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024
Tax
The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a charge 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, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used.
Tangible assets
Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent 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.
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.
Depreciation is provided on the following basis:
|
Asset class |
Depreciation method and rate |
|
Caravans and lodges |
5% straight line |
|
Plant and machinery |
10 - 25% reducing balance |
|
Motor vehicles |
25% reducing balance |
|
Fixtures, fittings & equipment |
20 - 25% reducing balance |
Woodlakes Park Construction & Developments Limited (FORMERLY Woodlakes Park Ltd)
Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024
Revaluation of tangible fixed assets
Freehold properties are revalued and shown at market value less any subsequent depreciation and 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 the fair value.
Market 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 clear consumption of economic benefits, in which case the excess losses are recognised in profit or loss.
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.
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.
The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are 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.
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 income statement 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.
Share capital
Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.
Dividends
Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.
Woodlakes Park Construction & Developments Limited (FORMERLY Woodlakes Park Ltd)
Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024
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.
|
Staff numbers |
The average number of persons employed by the company during the year, was
Woodlakes Park Construction & Developments Limited (FORMERLY Woodlakes Park Ltd)
Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024
|
Tangible assets |
|
Freehold property |
Furniture, fittings and equipment |
Motor vehicles |
Caravans and lodges |
Plant and machinery |
Total |
|
|
Cost or valuation |
||||||
|
At 1 October 2023 |
|
|
|
|
|
|
|
Additions |
|
|
|
|
|
|
|
Disposals |
- |
( |
- |
- |
- |
( |
|
At 30 September 2024 |
|
|
|
|
|
|
|
Depreciation |
||||||
|
At 1 October 2023 |
- |
|
|
|
|
|
|
Charge for the year |
- |
|
|
|
|
|
|
Eliminated on disposal |
- |
( |
- |
- |
- |
( |
|
Impairment |
|
- |
- |
- |
- |
|
|
At 30 September 2024 |
|
|
|
|
|
|
|
Carrying amount |
||||||
|
At 30 September 2024 |
|
|
|
|
|
|
|
At 30 September 2023 |
|
|
|
|
|
|
The freehold property was revalued by the directors at 30 September 2024 at an amount of £20,000,000 based upon a professional valuation carried out by a RICS qualified valuer.
Woodlakes Park Construction & Developments Limited (FORMERLY Woodlakes Park Ltd)
Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024
|
Stocks |
|
2024 |
2023 |
|
|
Stock |
|
|
|
Debtors |
|
2024 |
2023 |
|
|
Trade debtors |
|
|
|
Amounts owed by group undertakings |
|
|
|
Other debtors |
|
|
|
|
|
|
Creditors |
Creditors: amounts falling due within one year
|
Note |
2024 |
(As restated) |
|
|
Loans and borrowings |
|
|
|
|
Trade creditors |
|
|
|
|
Amounts owed to group undertakings |
|
|
|
|
Taxation and social security |
|
|
|
|
Accruals and deferred income |
|
|
|
|
Other creditors |
|
|
|
|
|
|
Creditors: amounts falling due after more than one year
|
Note |
2024 |
2023 |
|
|
Loans and borrowings |
|
|
Woodlakes Park Construction & Developments Limited (FORMERLY Woodlakes Park Ltd)
Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024
|
Loans and borrowings |
Current loans and borrowings
|
2024 |
2023 |
|
|
Hire purchase obligations |
|
|
|
Other borrowings |
|
|
|
|
|
|
Non-current loans and borrowings
|
2024 |
2023 |
|
|
Hire purchase obligations |
|
|
Liabilities under hire purchase agreements are secured on the assets concerned included in stock and fixed assets. Other borrowings comprise a finance facility which is secured by a retention of title over the caravans and lodges and any sale proceeds.
|
Contingent liabilities |
The company has given a guarantee in respect of the bank borrowings of its parent company, which as at 30 September 2024 amounted to £1,572,931 (2023: £2,312,643). The guarantee is secured by a fixed and floating
charge on the company's freehold property.
|
Related party transactions |
In accordance with FRS 102 paragraph 1AC.35 exemption is taken not to disclose transactions in the period or amounts falling due between undertakings where 100% of the voting rights are controlled within the group.
Woodlakes Park Construction & Developments Limited (FORMERLY Woodlakes Park Ltd)
Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024
|
Transactions with directors |
At 30 September 2024 an amount of £34,174 (2023: £250,985) was due from a director. During the year there were advances of £66,506 and repayments of £288,272. Interest payable to the company at 2.25% per annum amounted to £4,955 (2023: £3,295). There are no agreed terms.
|
Reserves |
The revaluation reserve represents the cumulative increase in the fair value of freehold property over the historic cost, net of deferred tax.
|
Prior period adjustment |
During the year the directors identified caravans and lodges reflected within stock in the previous year at an amount of £1,036,714 that should have been categorised as tangible fixed assets. Additionally, administrative expenses were understated by £21,195 and the corporation tax charge overstated by £123,745. These have been corrected in the current financial statements and the comparatives have been restated.
The overall effect of this adjustment is to increase the net assets at 30 September 2023 by £102,550 and to increase the retained profit for the year then ended by £102,550 from that previously reported.