Company registration number 00743317 (England and Wales)
Canons Brook Golf Club Limited
Unaudited financial statements
For the year ended 31 December 2024
Canons Brook Golf Club Limited
Contents
Page
Statement of financial position
1 - 2
Notes to the financial statements
3 - 8
Canons Brook Golf Club Limited
Statement of financial position
As at 31 December 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
4
519,251
575,545
Current assets
Stocks
14,460
17,902
Debtors
6
30,648
37,566
Cash at bank and in hand
336,708
322,616
381,816
378,084
Creditors: amounts falling due within one year
7
(202,023)
(271,572)
Net current assets
179,793
106,512
Total assets less current liabilities
699,044
682,057
Creditors: amounts falling due after more than one year
8
(27,368)
(40,697)
Net assets
671,676
641,360
Reserves
Income and expenditure account
671,676
641,360
Total members' funds
671,676
641,360
Canons Brook Golf Club Limited
Statement of financial position (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 income and expenditure account within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 30 September 2025 and are signed on its behalf by:
Mr P D J Jowett
Director
Company registration number 00743317 (England and Wales)
Canons Brook Golf Club Limited
Notes to the financial statements
For the year ended 31 December 2024
- 3 -
1
Accounting policies
Company information

Canons Brook Golf Club Limited is a private company limited by guarantee incorporated in England and Wales. The registered office is Elizabeth Way, Harlow, Essex, CM19 5BE.

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

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover represents amounts receivable for goods and services net of VAT, trade discount and subscriptions from members.

 

The subscriptions received during the year are credited to the profit and loss account on a pro rata basis such that only income relating to the year to 31 December 2024 is recognised. All subsequent months are deferred accordingly.

 

Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer, the amount of revenue can be measured reliably, it is probably that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.4
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.

Leasehold land and buildings
straight line over 5, 10, 20 and 50 years
Plant and equipment
straight line over 3, 4, 5, 10 and 50 years
Fixtures and fittings
straight line over 5, 10 and 50 years

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.

Canons Brook Golf Club Limited
Notes to the financial statements (continued)
For the year ended 31 December 2024
1
Accounting policies
(Continued)
- 4 -
1.5
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.

1.6
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.

 

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 the income and expenditure account.

1.7
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.

Canons Brook Golf Club Limited
Notes to the financial statements (continued)
For the year ended 31 December 2024
1
Accounting policies
(Continued)
- 5 -
1.8
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 statement of financial position 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.

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.

1.9
Taxation

The company manages Canons Brook Golf Club Limited on behalf of its members. As a mutual organisation, the company is only liable to pay corporation tax on surpluses generated from non members.

1.10
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.

Canons Brook Golf Club Limited
Notes to the financial statements (continued)
For the year ended 31 December 2024
1
Accounting policies
(Continued)
- 6 -
1.11
Retirement benefits

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

1.12
Leases
As lessee

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 statement of financial position as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to the income and expenditure account so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to the income and expenditure account on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

 

There are currently no significant accounting estimates or judgements applied by the directors which are considered key to the preparation of the financial statements.

3
Employees

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

2024
2023
Number
Number
Total
33
30
Canons Brook Golf Club Limited
Notes to the financial statements (continued)
For the year ended 31 December 2024
- 7 -
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2024
678,307
1,076,013
1,754,320
Additions
-
0
556
556
Disposals
-
0
(26,600)
(26,600)
At 31 December 2024
678,307
1,049,969
1,728,276
Depreciation and impairment
At 1 January 2024
447,874
730,901
1,178,775
Depreciation charged in the year
12,404
50,481
62,885
Eliminated in respect of disposals
-
0
(32,635)
(32,635)
At 31 December 2024
460,278
748,747
1,209,025
Carrying amount
At 31 December 2024
218,029
301,222
519,251
At 31 December 2023
230,433
345,112
575,545
5
Members loans

On joining, new members previously made a loan to the club which is included in creditors. On resigning their membership, loans are either repaid or donated to the club. Loans donated are recognised in the income and expenditure account as gifted loans.

 

Members loans of £1,650 (2023: £2,800) were repaid and £nil (2023: £700) was gifted during the year. No interest is payable on the loans.

6
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
449
1,480
Other debtors
30,199
36,086
30,648
37,566
Canons Brook Golf Club Limited
Notes to the financial statements (continued)
For the year ended 31 December 2024
- 8 -
7
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans
17,916
14,380
Trade creditors
29,185
54,924
Taxation and social security
32,711
21,369
Other creditors
122,211
180,899
202,023
271,572
8
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans and overdrafts
27,368
38,225
Other creditors
-
0
2,472
27,368
40,697

Included within other creditors are hire purchase agreements totalling £3,404, which are secured on the assets to which they relate.

 

Natwest Westminster Bank PLC has a fixed and floating charge over the assets of the club in relation to the outstanding loan.

9
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.

10
Operating lease commitments
As lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2024
2023
£
£
Total commitments
2,850,000
2,932,850
2024-12-312024-01-01falsefalsefalse30 September 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr P D J JowettMr A C HeathMr J T NeveMr G G NeveMr K J BrownsellMr D PegramMr D M MooreMr J  Jacobs007433172024-01-012024-12-31007433172024-12-31007433172023-12-3100743317core:LandBuildings2024-12-3100743317core:OtherPropertyPlantEquipment2024-12-3100743317core:LandBuildings2023-12-3100743317core:OtherPropertyPlantEquipment2023-12-3100743317core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3100743317core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3100743317core:RetainedEarningsAccumulatedLosses2024-12-3100743317core:RetainedEarningsAccumulatedLosses2023-12-3100743317bus:Director12024-01-012024-12-3100743317core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3100743317core:PlantMachinery2024-01-012024-12-3100743317core:FurnitureFittings2024-01-012024-12-31007433172023-01-012023-12-3100743317core:LandBuildings2023-12-3100743317core:OtherPropertyPlantEquipment2023-12-31007433172023-12-3100743317core:LandBuildings2024-01-012024-12-3100743317core:OtherPropertyPlantEquipment2024-01-012024-12-3100743317core:CurrentFinancialInstruments2024-12-3100743317core:CurrentFinancialInstruments2023-12-3100743317core:WithinOneYear2024-12-3100743317core:WithinOneYear2023-12-3100743317core:Non-currentFinancialInstruments2024-12-3100743317core:Non-currentFinancialInstruments2023-12-3100743317bus:CompanyLimitedByGuarantee2024-01-012024-12-3100743317bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3100743317bus:FRS1022024-01-012024-12-3100743317bus:AuditExemptWithAccountantsReport2024-01-012024-12-3100743317bus:Director22024-01-012024-12-3100743317bus:Director32024-01-012024-12-3100743317bus:Director42024-01-012024-12-3100743317bus:Director52024-01-012024-12-3100743317bus:Director62024-01-012024-12-3100743317bus:Director72024-01-012024-12-3100743317bus:CompanySecretary12024-01-012024-12-3100743317bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP