Company registration number 13278806 (England and Wales)
WELBECK MANOR AND GOLF LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
WELBECK MANOR AND GOLF LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
Notes to the financial statements
3 - 6
WELBECK MANOR AND GOLF LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
3
-
0
1,000
Tangible assets
4
1,586,781
1,649,264
1,586,781
1,650,264
Current assets
Stocks
7,868
10,079
Debtors
5
40,086
88,491
Cash at bank and in hand
594
1,455
48,548
100,025
Creditors: amounts falling due within one year
6
(1,899,173)
(1,800,762)
Net current liabilities
(1,850,625)
(1,700,737)
Total assets less current liabilities
(263,844)
(50,473)
Creditors: amounts falling due after more than one year
7
(614,505)
(630,053)
Net liabilities
(878,349)
(680,526)
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
(878,449)
(680,626)
Total equity
(878,349)
(680,526)
WELBECK MANOR AND GOLF LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 2 -

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

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

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

The financial statements were approved by the board of directors and authorised for issue on 28 September 2025 and are signed on its behalf by:
Mr P  Yarnley
Director
Company registration number 13278806 (England and Wales)
WELBECK MANOR AND GOLF LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information

Welbeck Manor and Golf Limited is a private company limited by shares incorporated in England and Wales. The registered office is Flat 37 Queen Anne's Quay, 9 Parsonage Way, Plymouth, Devon, PL4 0LY.

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
Going concern

The company meets its day to day working capital requirements through continued financial support from its associated companies. On the basis of continued support from these companies, the board consider it appropriate to prepare the financial statements on the going concern basis.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.

1.4
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is four years.

1.5
Tangible fixed assets

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

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:

Freehold land and buildings
0% on cost
Plant and equipment
25% on net book value
Fixtures and fittings
25% on net book value

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 profit or loss.

WELBECK MANOR AND GOLF LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.6
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.

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.

1.7
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.

1.8
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.

1.9
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

2
Employees

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

2024
2023
Number
Number
Total
24
28
WELBECK MANOR AND GOLF LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
3
Intangible fixed assets
Goodwill
£
Cost
At 1 January 2024 and 31 December 2024
4,000
Amortisation and impairment
At 1 January 2024
3,000
Amortisation charged for the year
1,000
At 31 December 2024
4,000
Carrying amount
At 31 December 2024
-
0
At 31 December 2023
1,000
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2024
1,387,216
586,203
1,973,419
Additions
-
0
3,538
3,538
At 31 December 2024
1,387,216
589,741
1,976,957
Depreciation and impairment
At 1 January 2024
-
0
324,155
324,155
Depreciation charged in the year
-
0
66,021
66,021
At 31 December 2024
-
0
390,176
390,176
Carrying amount
At 31 December 2024
1,387,216
199,565
1,586,781
At 31 December 2023
1,387,216
262,048
1,649,264
5
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
37,155
55,312
Other debtors
2,931
33,179
40,086
88,491
WELBECK MANOR AND GOLF LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
6
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
22,923
24,235
Amounts owed to group undertakings
1,803,741
1,687,396
Taxation and social security
32,980
27,156
Other creditors
39,529
61,975
1,899,173
1,800,762

Included within other creditors is £15,549 (2023: £14,728) of hire purchase agreements that are secured against the assets to which they relate.

7
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans and overdrafts
600,000
600,000
Other creditors
14,505
30,053
614,505
630,053
Creditors which fall due after five years are payable as follows:
Payable by instalments
600,000
600,000

Included within other creditors is £14,505 (2023: £30,053) of hire purchase agreements that are secured against the assets to which they relate.

 

Included within bank loans and overdrafts is £600,000 (2023: £600,000) of loan secured by a fixed and floating charge against the leasehold property and by way of a personal guarantee.

2024-12-312024-01-01falsefalsefalse28 September 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMrs J YarnleyMr P Yarnley132788062024-01-012024-12-31132788062024-12-31132788062023-12-3113278806core:NetGoodwill2024-12-3113278806core:NetGoodwill2023-12-3113278806core:LandBuildings2024-12-3113278806core:OtherPropertyPlantEquipment2024-12-3113278806core:LandBuildings2023-12-3113278806core:OtherPropertyPlantEquipment2023-12-3113278806core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3113278806core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3113278806core:CurrentFinancialInstruments2024-12-3113278806core:CurrentFinancialInstruments2023-12-3113278806core:ShareCapital2024-12-3113278806core:ShareCapital2023-12-3113278806core:RetainedEarningsAccumulatedLosses2024-12-3113278806core:RetainedEarningsAccumulatedLosses2023-12-3113278806bus:Director22024-01-012024-12-3113278806core:Goodwill2024-01-012024-12-3113278806core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3113278806core:PlantMachinery2024-01-012024-12-3113278806core:FurnitureFittings2024-01-012024-12-31132788062023-01-012023-12-3113278806core:NetGoodwill2023-12-3113278806core:NetGoodwill2024-01-012024-12-3113278806core:LandBuildings2023-12-3113278806core:OtherPropertyPlantEquipment2023-12-31132788062023-12-3113278806core:LandBuildings2024-01-012024-12-3113278806core:OtherPropertyPlantEquipment2024-01-012024-12-3113278806core:WithinOneYear2024-12-3113278806core:WithinOneYear2023-12-3113278806core:Non-currentFinancialInstruments2024-12-3113278806core:Non-currentFinancialInstruments2023-12-3113278806bus:PrivateLimitedCompanyLtd2024-01-012024-12-3113278806bus:FRS1022024-01-012024-12-3113278806bus:AuditExemptWithAccountantsReport2024-01-012024-12-3113278806bus:Director12024-01-012024-12-3113278806bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3113278806bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP