Company registration number 00526865 (England and Wales)
FLEMPTON GOLF CLUB LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
FLEMPTON GOLF CLUB LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
FLEMPTON GOLF CLUB LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
3
530,686
272,962
Current assets
Stocks
4
7,779
6,341
Debtors
5
6,585
9,796
Cash at bank and in hand
456,056
415,423
470,420
431,560
Creditors: amounts falling due within one year
6
(358,036)
(276,970)
Net current assets
112,384
154,590
Total assets less current liabilities
643,070
427,552
Creditors: amounts falling due after more than one year
7
(187,782)
(23,062)
Net assets
455,288
404,490
Reserves
Income and expenditure account
455,288
404,490
Members' funds
455,288
404,490

The notes on pages 3 to 8 form part of these financial statements.

FLEMPTON GOLF CLUB LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2024
31 December 2024
- 2 -

The directors of the company have elected not to include a copy of the income and expenditure account within the financial statements.true

For the financial year ended 31 December 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

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 members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

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

The financial statements were approved by the board of directors and authorised for issue on 25 September 2025 and are signed on its behalf by:
DJ Chicken
Director
Company registration number 00526865 (England and Wales)
FLEMPTON GOLF CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information

Flempton Golf Club Limited is a private company limited by guarantee incorporated in England and Wales. The registered office is The Club House, Flempton, Bury St. Edmunds, Suffolk, IP28 6EQ.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) 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.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover is recognised to the extent that it is probable that the economic benefits will flow to the Company and the turnover can be reliably measured. Turnover is recognised at the fair value of the consideration received or receivable for membership subscriptions, entrance and green fees, together with bar and catering sales made by the Club, and is shown net of VAT and other sales related taxes. The fair value of consideration excludes discounts and rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Club subscriptions are accounted for based on the financial year, which is in accordance with UK GAAP.

 

The subscriptions at Flempton Golf Club Limited are for the calendar year. The majority of the members pay in advance (December) for the next calendar year. The balance is included in accruals and deferred income for the financial year of payment. This amount is released to the Profit and Loss in the next accounting year.

1.3
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Clubhouse, cottage & course improvements
Straight line over 20 years
Equipment for clubhouse, cottage & course
Straight line over 10 years

The clubhouse, cottage and course improvements include land which is not depreciated.

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to surplus or deficit.

FLEMPTON GOLF CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.4
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

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 surplus or deficit, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in surplus or deficit, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.5
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

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.

1.6
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.7
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.

FLEMPTON GOLF CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
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.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

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.

1.8
Taxation

The tax expense represents the sum of the tax currently payable.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

1.9
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.10
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

FLEMPTON GOLF CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 6 -
1.11
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2024
2023
Number
Number
Total
11
11
3
Tangible fixed assets
Clubhouse, cottage & course improvements
Equipment for clubhouse, cottage & course
Total
£
£
£
Cost
At 1 January 2024
163,306
339,331
502,637
Additions
-
0
292,817
292,817
At 31 December 2024
163,306
632,148
795,454
Depreciation and impairment
At 1 January 2024
43,904
185,771
229,675
Depreciation charged in the year
7,277
27,816
35,093
At 31 December 2024
51,181
213,587
264,768
Carrying amount
At 31 December 2024
112,125
418,561
530,686
At 31 December 2023
119,402
153,560
272,962
4
Stocks
2024
2023
£
£
Stocks
7,779
6,341
FLEMPTON GOLF CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
5
Debtors
2024
2023
Amounts falling due within one year:
£
£
Other debtors
114
158
Prepayments and accrued income
6,471
9,638
6,585
9,796
6
Creditors: amounts falling due within one year
2024
2023
£
£
Obligations under finance leases
8
7,281
6,874
Other borrowings
-
0
154
Trade creditors
35,294
11,601
Corporation tax
4,281
993
Other taxation and social security
4,734
6,975
Other creditors
293
293
Accruals and deferred income
306,153
250,080
358,036
276,970
7
Creditors: amounts falling due after more than one year
2024
2023
£
£
Other creditors
187,782
23,062
Creditors which fall due after five years are as follows:
2024
2023
£
£
Payable by instalments
56,000
-
8
Finance lease obligations
2024
2023
Future minimum lease payments due under finance leases:
£
£
Within one year
7,281
6,874
In two to five years
15,782
23,062
23,063
29,936

Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is five years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

FLEMPTON GOLF CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
9
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
5,504
4,278

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

 

There were no unpaid contributions at the end of the current year (2023 - £154).

10
Members' liability

The company is limited by guarantee, not having a share capital and consequently the liability of members is limited, subject to an undertaking by each member to contribute to the net assets or liabilities of the company on winding up such amounts as may be required not exceeding £1.

11
Capital commitments

As at 31 December 2024, the company had contracted to purchase a new Greenkeepers shed amounting to approximately £320k. £213k has been capitalised to date, leaving approximately £107k to be capitalised next year.

2024-12-312024-01-01falsefalsefalse25 September 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityR H BeecroftMr P BrierleyD J ChickenM P FinbowF HilderL SoreD WilsonM D WinterC RobinsJ Nunn005268652024-01-012024-12-31005268652024-12-31005268652023-12-3100526865core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3100526865core:PlantMachinery2024-12-3100526865core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3100526865core:PlantMachinery2023-12-3100526865core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3100526865core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3100526865core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3100526865core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3100526865core:CurrentFinancialInstruments2024-12-3100526865core:CurrentFinancialInstruments2023-12-3100526865core:RetainedEarningsAccumulatedLosses2024-12-3100526865core:RetainedEarningsAccumulatedLosses2023-12-3100526865bus:Director32024-01-012024-12-3100526865core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3100526865core:PlantMachinery2024-01-012024-12-31005268652023-01-012023-12-3100526865core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3100526865core:PlantMachinery2023-12-31005268652023-12-3100526865core:Non-currentFinancialInstruments2024-12-3100526865core:Non-currentFinancialInstruments2023-12-3100526865core:WithinOneYear2024-12-3100526865core:WithinOneYear2023-12-3100526865core:BetweenTwoFiveYears2024-12-3100526865core:BetweenTwoFiveYears2023-12-3100526865bus:CompanyLimitedByGuarantee2024-01-012024-12-3100526865bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3100526865bus:FRS1022024-01-012024-12-3100526865bus:AuditExemptWithAccountantsReport2024-01-012024-12-3100526865bus:Director12024-01-012024-12-3100526865bus:Director22024-01-012024-12-3100526865bus:Director42024-01-012024-12-3100526865bus:Director52024-01-012024-12-3100526865bus:Director62024-01-012024-12-3100526865bus:Director72024-01-012024-12-3100526865bus:Director82024-01-012024-12-3100526865bus:Director92024-01-012024-12-3100526865bus:Director102024-01-012024-12-3100526865bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP