Company registration number 09283843 (England and Wales)
PARTINGTON (HOLDINGS) LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2024
PARTINGTON (HOLDINGS) LIMITED
COMPANY INFORMATION
Directors
Mr R P Kearsley
Mrs A M Challis
Company number
09283843
Registered office
Chapel Court
204 Fleetwood Road North
Thornton-Cleveleys
FY5 4BJ
Auditor
Xeinadin Audit Limited
17 St. Peters Place
Fleetwood
FY7 6EB
PARTINGTON (HOLDINGS) LIMITED
CONTENTS
Page
Strategic report
1 - 4
Directors' report
5 - 6
Directors' responsibilities statement
7
Independent auditor's report
8 - 10
Group statement of comprehensive income
11
Group balance sheet
12 - 13
Company balance sheet
14
Group statement of changes in equity
15
Company statement of changes in equity
16
Group statement of cash flows
17
Notes to the financial statements
18 - 38
PARTINGTON (HOLDINGS) LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 1 -
The directors present the strategic report for the year ended 30 September 2024.
Review of the business
The directors consider that the results for the period reflect the economic environment and are continuing to strive to improve performance.
Despite a small decrease in turnover, the company has seen record levels of holiday sales, with the public increasingly opting to holiday in the UK. 2024 has seen the turnover for hire fleet increase by 14.5% with year to date showing an additional increase of 19%. The directors are confident that caravan sales will increase in the future once the economy stabilises.
The directors have paid particular attention to cost savings throughout the year. One being in relation to payroll savings. Employees are working more efficiently and across different departments to ensure they are fully utilised. This has resulted in a reduction in wages costs for the year despite 2 pay rises and an increase in staff numbers. Another area of focus is stock control. This has been more closely monitored this year, resulting in a significant reduction in cost of purchases in the year.
Principal risks and uncertainties
The principal risks and uncertainties facing the group are:-
This is managed by ensuring we have sufficient reserves to enable the business to keep trading through these closures and slowdowns.
This is managed by reviewing and price checking our competitors both locally and nationally.
Recession impact is monitored primarily through bookings as this gives an early indication of trends a year in advance.
All utilities are managed by a third-party specialist, who advise on the best deals available thus mitigating any risks associated with cost increases in this area.
We are forward ordering more vans to ensure a position in the manufacturers build timetable.
We monitor wage costs regularly and anticipate future living wage increases, by building them into budgets, so we are not faced by big unexpected increases. With our aim to being to pay above the national living wage.
PARTINGTON (HOLDINGS) LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 2 -
Development and performance
The group has developed a programme of continual maintenance and improvement for all sites, to ensure performance of the sites can be maintained or improved. Compliance with new legislation is also key to performance.
The strategic plan for the group is to increase occupied pitches. This will be achieved from developing the new land of 164 acres, including planning permission for 495 lodge pitches, over a 10 year period. The first 16 pitches will be completed by the end of 2025 ready for the 2026 season.
Key performance indicators
The group considers its main financial performance indicators to be the number of returning and new customers, reflected in the number of pitches occupied.
Number of pitches occupied:
2024 1,725
2023 1,740
2022 1,662
The number of caravans sold each year is also key to the group's performance.
Although 2024 saw a small decline in caravan sales, this was countered by an increase in holiday visitors increasing the hire fleet income. The directors are confident caravan sales will return to previous levels in future years when the economy improves.
Other performance indicators
The group's main non-financial key performance indicator is that of customer satisfaction and employee engagement. Customer satisfaction is monitored in a number of ways.
The group uses a national customer satisfaction survey to generate a Net Promotor Score, which is a nationally recognised industry score.
The group also uses internal caravan owners reviews, which are monitored and actioned.
Secret shoppers who stay on the holiday parks and report back on a number of areas.
The visit England star rating which is assessed annually.
Employee engagement is monitored by the use of anonymous staff engagement questionnaires.
PARTINGTON (HOLDINGS) LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 3 -
Promoting the success of the company
This statement by the board describes how the responsibilities under s172(1)(a) to (f) of the Companies Act 2006 have been approached in the financial period ending 30 September 2024.
The directors consider that they have acted in good faith to promote the success of the company on behalf of the stakeholders, in relation to matters set out in s172 of the Act.
The stakeholders of the business include the employees, customers and suppliers of the business.
The directors monitor and review strategic objectives against long term growth plans and regular reviews at departmental and board level are held across the business in the key areas. These areas being, Financial performance, Operations, Human Resources and Risks and Opportunities.
The fundamental principle in the governance of Partingtons Holiday Centres Limited and all associates is the clear, fair and trusting approach to all interactions with employees, customers and suppliers, This is reflected in the length of service of employees and management teams and the longevity of the relationships with our customers and suppliers.
The group’s employees, customers and suppliers are critical to the success of the business and so it is recognised that engagement is an important aspect in those relationships.
The directors recognise and understand that it is important to keep employees informed of all matters concerning them and does this in a number of ways including newsletters, meetings, verbal and written communications. The company is currently developing an app to improve communication with both team members and customers. The views and interests of employees are considered in consultation with them through working groups or forums, which evolve over time to meet the needs of all parties. The policy of the company is to consult and discuss with employees any issues that arise in accordance with relevant procedures or legislation.
The group has an equal opportunities policy and is committed to the principles within the policy in respect of all stakeholders.
The group has built, and continues to grow, the business on a reputation for delivering excellent customer service. The group, through the senior management and employees, strives continuously to improve in every aspect of the services it provides, for the mutual benefit of all stakeholders.
Employees are fairly rewarded irrespective of age, with young employees not being discriminated against due to their age, receiving the same rate of pay as more mature team members.
The group takes part in a nationally recognised customer satisfaction scheme and receives an NPS (Net Promotor score) annually to recognise this. In 2024 the company's NPS was 73.47, only a fraction below a world class score of 75. In addition it has also joined the Sunflower scheme to support customers with hidden disabilities. This includes providing accessible changing rooms, accessible parking spaces and toilets and level access across their parks. With lanyards available at park receptions.
The group is keen to promote and support the local area, and is a proud sponsor of the local Children's hospice, Brian House. In addition the company supports local youth organisations with donations and support throughout the year.
The directors have overall responsibility for delivering the company’s strategy and values and for ensuring high standards of governance. The primary aim of the directors is to promote the long term sustainable success of the group to generate benefit for the stakeholders. Throughout the next financial year, the directors will continue to review, improve and challenge the engagement with all stakeholders.
PARTINGTON (HOLDINGS) LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 4 -
Mr R P Kearsley
Director
29 September 2025
PARTINGTON (HOLDINGS) LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 5 -
The directors present their annual report and financial statements for the year ended 30 September 2024.
Principal activities
The principal activity of the company and group continued to be the running of holiday parks and ancillary leisure facilities and the operation of a finance company.
Results and dividends
The results for the year are set out on page 11.
Ordinary dividends were paid amounting to £60,000. The directors do not recommend payment of a further dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr R P Kearsley
Mrs A M Challis
Financial instruments
Financial risk management objectives and policies
The group's operations expose it to a variety of financial risks which include the effects of changes in debt market prices, credit risk, liquidity risk and interest rate risk. The group has in place a risk management programme that seeks to limit the adverse effects on the financial performance of the company by monitoring levels of debt finance and the related finance costs. The group does not use derivative financial instruments to manage interest rate costs and, as such, no hedge accounting is applied.
Given the size of the group, the directors have not delegated the responsibility of monitoring financial risk management to a sub-committee of the board. The policies set by the board of directors are implemented by the group's finance department.
The directors will revisit the appropriateness of this policy should the group's operations change in size or nature.
Disabled persons
Applications for employment by disabled persons are always fully considered, bearing in mind the aptitudes of the applicant concerned. In the event of members of staff becoming disabled, every effort is made to ensure that their employment within the group continues and that the appropriate training is arranged. It is the policy of the group that the training, career development and promotion of disabled persons should, as far as possible, be identical to that of other employees.
Employee involvement
The group's policy is to consult and discuss with employees, through unions, staff councils and at meetings, matters likely to affect employees' interests.
Information about matters of concern to employees is given through information bulletins and reports which seek to achieve a common awareness on the part of all employees of the financial and economic factors affecting the group's performance.
There is no employee share scheme at present, but the directors are considering the introduction of such a scheme as a means of further encouraging the involvement of employees in the company's performance.
PARTINGTON (HOLDINGS) LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 6 -
Auditor
The auditor, Xeinadin Audit Limited, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
Energy and carbon report
As the company has not consumed more than 40,000 kWh of energy in this reporting period, it qualifies as a low energy user under these regulations and is not required to report on its emissions, energy consumption or energy efficiency activities.
The company's trading subsidiary has included its carbon reporting in its own financial statements.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
On behalf of the board
Mr R P Kearsley
Mrs A M Challis
Director
Director
29 September 2025
PARTINGTON (HOLDINGS) LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 7 -
The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
PARTINGTON (HOLDINGS) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PARTINGTON (HOLDINGS) LIMITED
- 8 -
Opinion
We have audited the financial statements of Partington (Holdings) Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 30 September 2024 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the group's and the parent company's affairs as at 30 September 2024 and of the group's loss for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The directors are responsible for the other information. The other information comprises the information in the Group Strategic Report and Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.
Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.
In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.
PARTINGTON (HOLDINGS) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PARTINGTON (HOLDINGS) LIMITED
- 9 -
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the Group strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the Group strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Directors.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, the directors are responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the parent company or to cease operations, or have no realistic alternative but to do so.
Auditor responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, are detailed below:
Discussions with management, including consideration of known or suspected instances of non-compliance with laws and regulations and fraud. This includes legislation that affects the running of the company such as the Companies Act;
Looking for evidence of management override of controls, including testing journal entries and other adjustments made by management;
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
PARTINGTON (HOLDINGS) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PARTINGTON (HOLDINGS) LIMITED
- 10 -
This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
James Schofield ACA
Senior Statutory Auditor
For and on behalf of Xeinadin Audit Limited, Statutory Auditor
Fleetwood, United Kingdom
30 September 2025
PARTINGTON (HOLDINGS) LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 11 -
2024
2023
as restated
Notes
£
£
Turnover
4
22,788,549
24,953,889
Cost of sales
(7,143,069)
(8,826,300)
Gross profit
15,645,480
16,127,589
Administrative expenses
(14,654,996)
(14,812,956)
Other operating income
72,189
16,928
Operating profit
3
1,062,673
1,331,561
Interest receivable and similar income
7
113
12,504
Interest payable and similar expenses
8
(1,673,716)
(1,338,474)
Fair value gains and losses on investment properties
12
765,875
(Loss)/profit before taxation
(610,930)
771,466
Tax on (loss)/profit
9
295,830
(362,879)
(Loss)/profit for the financial year
(315,100)
408,587
(Loss)/profit for the financial year is all attributable to the owners of the parent company.
Total comprehensive income for the year is all attributable to the owners of the parent company.
The profit and loss account has been prepared on the basis that all operations are continuing operations.
PARTINGTON (HOLDINGS) LIMITED
GROUP BALANCE SHEET
AS AT
30 SEPTEMBER 2024
30 September 2024
- 12 -
2024
2023
as restated
Notes
£
£
£
£
Fixed assets
Goodwill
14
3,522,601
4,054,332
Negative goodwill
14
(3,648,883)
(3,648,883)
Net goodwill
(126,282)
405,449
Tangible assets
11
47,387,671
48,354,274
Investment property
12
2,648,853
2,648,853
49,910,242
51,408,576
Current assets
Stocks
16
5,200,934
6,723,410
Debtors falling due after more than one year
17
1,389,737
1,732,626
Debtors falling due within one year
17
1,333,011
1,273,171
Cash at bank and in hand
296,086
31,996
8,219,768
9,761,203
Creditors: amounts falling due within one year
18
(28,117,479)
(29,041,030)
Net current liabilities
(19,897,711)
(19,279,827)
Total assets less current liabilities
30,012,531
32,128,749
Creditors: amounts falling due after more than one year
19
(5,111,558)
(6,722,513)
Provisions for liabilities
Deferred tax liability
22
1,165,406
1,295,569
(1,165,406)
(1,295,569)
Net assets
23,735,567
24,110,667
Capital and reserves
Called up share capital
23
28,074
28,074
Share premium account
17,346,498
17,346,498
Capital redemption reserve
16,033
16,033
Profit and loss reserves
6,344,962
6,720,062
Total equity
23,735,567
24,110,667
PARTINGTON (HOLDINGS) LIMITED
GROUP BALANCE SHEET (CONTINUED)
AS AT
30 SEPTEMBER 2024
30 September 2024
- 13 -
The financial statements were approved by the board of directors and authorised for issue on 29 September 2025 and are signed on its behalf by:
29 September 2025
Mr R P Kearsley
Mrs A M Challis
Director
Director
Company registration number 09283843 (England and Wales)
PARTINGTON (HOLDINGS) LIMITED
COMPANY BALANCE SHEET
AS AT 30 SEPTEMBER 2024
30 September 2024
- 14 -
2024
2023
Notes
£
£
£
£
Fixed assets
Investments
13
24,736,964
24,736,964
Current assets
-
-
Creditors: amounts falling due within one year
18
(2,780,710)
(2,780,710)
Net current liabilities
(2,780,710)
(2,780,710)
Net assets
21,956,254
21,956,254
Capital and reserves
Called up share capital
23
28,074
28,074
Share premium account
17,346,498
17,346,498
Capital redemption reserve
16,033
16,033
Profit and loss reserves
4,565,649
4,565,649
Total equity
21,956,254
21,956,254
As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £60,000 (2023 - £200,000 profit).
The financial statements were approved by the board of directors and authorised for issue on 29 September 2025 and are signed on its behalf by:
29 September 2025
Mr R P Kearsley
Mrs A M Challis
Director
Director
Company registration number 09283843 (England and Wales)
PARTINGTON (HOLDINGS) LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 15 -
Share capital
Share premium account
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
As restated for the period ended 30 September 2023:
Balance at 1 October 2022
28,074
17,346,498
16,033
6,511,475
23,902,080
Year ended 30 September 2023:
Profit and total comprehensive income
-
-
-
408,587
408,587
Dividends
10
-
-
-
(200,000)
(200,000)
Balance at 30 September 2023
28,074
17,346,498
16,033
6,720,062
24,110,667
Year ended 30 September 2024:
Loss and total comprehensive income
-
-
-
(315,100)
(315,100)
Dividends
10
-
-
-
(60,000)
(60,000)
Balance at 30 September 2024
28,074
17,346,498
16,033
6,344,962
23,735,567
PARTINGTON (HOLDINGS) LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 16 -
Share capital
Share premium account
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
As restated for the period ended 30 September 2023:
Balance at 1 October 2022
28,074
17,346,498
16,033
4,565,649
21,956,254
Year ended 30 September 2023:
Profit and total comprehensive income for the year
-
-
-
200,000
200,000
Dividends
10
-
-
-
(200,000)
(200,000)
Balance at 30 September 2023
28,074
17,346,498
16,033
4,565,649
21,956,254
Year ended 30 September 2024:
Profit and total comprehensive income
-
-
-
60,000
60,000
Dividends
10
-
-
-
(60,000)
(60,000)
Balance at 30 September 2024
28,074
17,346,498
16,033
4,565,649
21,956,254
PARTINGTON (HOLDINGS) LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 17 -
2024
2023
as restated
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
28
3,945,805
1,974,391
Interest paid
(1,673,716)
(1,338,474)
Income taxes paid
(198,026)
(261,103)
Net cash inflow from operating activities
2,074,063
374,814
Investing activities
Purchase of tangible fixed assets
(1,864,527)
(5,792,801)
Proceeds from disposal of tangible fixed assets
1,383,486
571,345
Purchase of investment property
-
(19,467)
Interest received
113
12,504
Net cash used in investing activities
(480,928)
(5,228,419)
Financing activities
Proceeds from borrowings
1,155,042
2,725,951
Repayment of borrowings
(1,541,420)
(1,055,938)
Repayment of bank loans
(879,532)
(1,107,458)
Dividends paid to equity shareholders
(60,000)
(200,000)
Net cash (used in)/generated from financing activities
(1,325,910)
362,555
Net increase/(decrease) in cash and cash equivalents
267,225
(4,491,050)
Cash and cash equivalents at beginning of year
(1,123,861)
3,367,189
Cash and cash equivalents at end of year
(856,636)
(1,123,861)
Relating to:
Cash at bank and in hand
296,086
31,996
Bank overdrafts included in creditors payable within one year
(1,152,722)
(1,155,857)
PARTINGTON (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 18 -
1
Accounting policies
Company information
Partington (Holdings) Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Chapel Court, 204 Fleetwood Road North, Thornton-Cleveleys, FY5 4BJ.
The group consists of Partington (Holdings) Limited and all of its subsidiaries.
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.
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.
The company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements:
Section 4 ‘Statement of Financial Position’ – Reconciliation of the opening and closing number of shares;
Section 7 ‘Statement of Cash Flows’ – Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues’ – Carrying amounts, interest income/expense and net gains/losses for each category of financial instrument; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 33 ‘Related Party Disclosures’ – Compensation for key management personnel.
1.2
Business combinations
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
PARTINGTON (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 19 -
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Partington (Holdings) Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 30 September 2024. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
1.4
Going concern
The current cost of living crisis could impact the group if holiday sales fall. However bookings are strong and the group has produced future cash flow forecasts which indicate sufficient funds are in place to meet all liabilities as they are projected to fall due for payment over the next twelve months from the signing date, leading them to the conclusion that there are no material uncertainties over adopting the going concern basis at the time of signing the financial statements of the group.
At the time of approving the financial statements, the Directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the directors feel it appropriate to adopt the going concern basis of accounting in preparing the financial statements.
1.5
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.
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.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable 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.
Revenue from services provided on the holiday parks is recognised on completion of the service.
Site fees are invoiced in advance and recognised over the period to which they relate.
PARTINGTON (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 20 -
1.6
Intangible fixed assets - goodwill
The negative goodwill that arose on the acquisition of the subsidiary undertakings is attributable to the freehold property held by those subsidiaries. In accordance with FRS 102 (19.24), negative goodwill will be recognised in the profit and loss account in the periods in which the Freehold property is recovered. However, as no depreciation is charged on land and buildings (See accounting policy 1.8 below) this will only occur on the ultimate sale of the properties.
Positive goodwill represents the excess of the cost of acquisition of a business 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 and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life of ten years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
1.7
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:
Land, buildings & Site works
2% - 25% on cost
Fixtures, fittings & equipment
10% on cost
Motor vehicles
25% on net book value
No depreciation is provided in respect of freehold property as, in the opinion of the directors, the policy of fully maintaining the properties and caravan parks, the costs of which are charged to expenditure in the year of incidence, means that the estimated useful lives of the properties and caravan parks are so long, or their estimated residual values are so high as to render any depreciation charges and accumulated depreciation to be immaterial. Annual impairment reviews are performed in respect of all freehold property.
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 recognised in the profit and loss account.
Included in Fixtures, Fittings and Equipment are Hire Vans which are not depreciated. Hire Vans are only available to hire for 2 years before they are transferred to stock and sold as a second hand van. The directors believe the vans do not diminish in value during these 2 years.
No profit or loss on disposal will be recognised on hire vans since these are transferred to stock and proceeds recognised in turnover.
PARTINGTON (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 21 -
1.8
Investment property
Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.
1.9
Fixed asset investments
Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.
In the parent company financial statements, investments in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
1.10
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible 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.
The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.
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 profit or loss, 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 profit or loss, 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.
PARTINGTON (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 22 -
1.11
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.
Cost is calculated using the FIFO method.
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.
1.12
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.
1.13
Financial instruments
The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and 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.
Other financial assets
All of the companies financial assets are basic financial instruments.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
PARTINGTON (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 23 -
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
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 group 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.
Other financial liabilities
All of the companies financial liabilities are basic financial instruments.
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1.14
Equity instruments
Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.
1.15
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
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 group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
PARTINGTON (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 24 -
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.16
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.
1.17
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.18
Leases
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss 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 leased asset are consumed.
PARTINGTON (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 25 -
2
Judgements and key sources of estimation uncertainty
In the application of the group’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.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Depreciation
In determining the appropriate depreciation rates for the group’s assets, management reviews the operating policies of the business and makes judgements as to the applicable useful economic lives of the assets, considering residual values.
Valuation of stock holding
Stocks are valued at the lower cost and net realisable value. Net realisable value includes, where necessary, provisions for slow moving and obsolete stocks. Calculation of these provisions requires judgements to be made, which include forecast consumer demand, the promotional, competitive and economic environment and stock loss trends.
Fair value of investment properties
The investment properties values are considered by the directors by reference to current market yields.
3
Operating profit
2024
2023
£
£
Operating profit for the year is stated after charging/(crediting):
Depreciation of owned tangible fixed assets
1,515,636
1,484,148
Profit on disposal of tangible fixed assets
(67,992)
(7,500)
Amortisation of intangible assets
531,731
531,731
Operating lease charges
108,272
277,080
PARTINGTON (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 26 -
4
Turnover and other revenue
An analysis of the group's turnover is as follows:
2024
2023
£
£
Turnover
Caravan sales
8,352,496
10,262,417
Income from the operation of holiday parks and ancilliary leisure facilities
13,907,055
14,031,846
Income from the operation of residential parks
208,560
204,491
Rental income
127,257
283,168
Interest received
193,181
171,967
22,788,549
24,953,889
Other significant revenue
Interest income
113
12,504
Commissions received
72,189
16,928
5
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
Directors
2
2
-
-
Office and management
79
58
2
2
Other operational employees
196
196
-
-
Total
277
256
2
2
Their aggregate remuneration comprised:
Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
5,974,089
5,981,110
Social security costs
468,283
499,201
-
-
Pension costs
141,043
432,304
6,583,415
6,912,615
PARTINGTON (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 27 -
6
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
4,000
3,000
Audit of the financial statements of the company's subsidiaries
13,000
12,000
17,000
15,000
7
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
113
12,504
8
Interest payable and similar expenses
2024
2023
£
£
Interest on bank overdrafts and loans
1,583,392
1,269,011
Interest on finance leases and hire purchase contracts
90,324
56,976
Other interest
-
12,487
Total finance costs
1,673,716
1,338,474
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
30,925
Adjustments in respect of prior periods
(88,346)
(118,330)
Total current tax
(88,346)
(87,405)
Deferred tax
Origination and reversal of timing differences
(39,016)
669,469
Changes in tax rates
(142)
Previously unrecognised tax loss, tax credit or timing difference
(24)
Adjustment in respect of prior periods
(168,468)
Tax losses carried forward
(219,019)
Total deferred tax
(207,484)
450,284
Total tax (credit)/charge
(295,830)
362,879
PARTINGTON (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
9
Taxation
(Continued)
- 28 -
The actual (credit)/charge for the year can be reconciled to the expected (credit)/charge for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
(Loss)/profit before taxation
(610,930)
771,466
Expected tax (credit)/charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 22.01%)
(152,733)
169,800
Tax effect of expenses that are not deductible in determining taxable profit
148,544
305,157
Adjustments in respect of prior years
78,446
Depreciation on assets not qualifying for tax allowances
(38,638)
Under/(over) provided in prior years
(88,346)
(118,330)
Deferred tax adjustments in respect of prior years
(168,468)
48,922
Effect of change in rate of deferred tax
397
47,979
Deferred tax not provided
(543)
Chargeable gains
3,414
Revaluation of investment properties
-
(168,569)
Roundings
-
17
Taxation (credit)/charge
(295,830)
362,879
10
Dividends
2024
2023
Recognised as distributions to equity holders:
£
£
Final paid
60,000
200,000
PARTINGTON (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 29 -
11
Tangible fixed assets
Group
Land, buildings & Site works
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
Cost
At 1 October 2023
52,885,676
7,202,147
1,162,778
61,250,601
Additions
909,589
919,748
35,190
1,864,527
Disposals
(671,135)
(554,638)
(290,031)
(1,515,804)
At 30 September 2024
53,124,130
7,567,257
907,937
61,599,324
Depreciation and impairment
At 1 October 2023
9,292,939
2,735,304
868,084
12,896,327
Depreciation charged in the year
1,141,823
252,296
121,517
1,515,636
Eliminated in respect of disposals
(29,160)
(171,150)
(200,310)
At 30 September 2024
10,434,762
2,958,440
818,451
14,211,653
Carrying amount
At 30 September 2024
42,689,368
4,608,817
89,486
47,387,671
At 30 September 2023
43,592,737
4,466,843
294,694
48,354,274
The company had no tangible fixed assets at 30 September 2024 or 30 September 2023.
Included in Group Fixtures, Fittings and Equipment are Hire vans of £2,788,330 (2023: £2,602,539) which are not depreciated.
Of the Hire vans, £2,740,718 (£2,597,706) were held under finance arrangements.
12
Investment property
Group
Company
2024
2024
£
£
Fair value
At 1 October 2023 and 30 September 2024
2,648,853
-
The investment properties values at 30 September 2023 were considered by the directors by reference to current market yields.
13
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
15
24,736,964
24,736,964
PARTINGTON (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
13
Fixed asset investments
(Continued)
- 30 -
In the opinion of the directors, the aggregate value of the company's investment in subsidiary undertakings is not less than the amount included in the balance sheet.
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 October 2023 and 30 September 2024
24,736,964
Carrying amount
At 30 September 2024
24,736,964
At 30 September 2023
24,736,964
PARTINGTON (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 31 -
14
Intangible fixed assets
Group
Goodwill
Negative goodwill
Total
£
£
£
Cost
At 1 October 2023 and 30 September 2024
5,317,316
(3,648,883)
1,668,433
Amortisation and impairment
At 1 October 2023
1,262,984
1,262,984
Amortisation charged for the year
531,731
531,731
At 30 September 2024
1,794,715
1,794,715
Carrying amount
At 30 September 2024
3,522,601
(3,648,883)
(126,282)
At 30 September 2023
4,054,332
(3,648,883)
405,449
The company had no intangible fixed assets at 30 September 2024 or 30 September 2023.
The negative goodwill that arose on the acquisition of the subsidiary undertakings is attributable to the freehold property held by those subsidiaries. In accordance with FRS 102 (19.24), negative goodwill will be recognised in the profit and loss account in the periods in which the Freehold property is recovered. However, as no depreciation is charged on land and buildings (See accounting policy 1.8) this will only occur on the ultimate sale of the properties.
PARTINGTON (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 32 -
15
Subsidiaries
Details of the company's subsidiaries at 30 September 2024 are as follows:
Name of undertaking
Registered
Nature of business
Class of
% Held
office
shares held
Direct
Indirect
Fylde Coast Construction Limited
1
Dormant
Ordinary
0
100.00
Graleens Developments Limited
1
Dormant
Ordinary
0
100.00
Mansmore Developments Limited
1
Dormant
Ordinary
0
100.00
Partington Holiday Centres Limited
1
Operation of holiday parks
Ordinary
0
100.00
Ribble Estates (Clifton) Limited
1
Dormant
Ordinary
0
100.00
The Partington Group Limited
1
Operation of holiday parks and the operation of finance deals
Ordinary
100.00
0
Thornrold Developments Limited
1
Dormant
Ordinary
0
100.00
Greenfield Caravan Park Holdings Limited
1
Holding company
Ordinary
0
100.00
Greenfield Caravan Park Limited
1
Operation of residential park
Ordinary
0
100.00
Fylde Golf & Leisure Limited
1
Holding company
Ordinary
0
100.00
WES (UK) Limited
1
Dormant
Ordinary
0
100.00
Registered Office addresses:
1 Chapel Court, 204 Fleetwood Road North, Thornton-Cleveleys, FY5 4BJ.
16
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Raw materials and consumables
310,798
334,014
-
-
Finished goods and goods for resale
4,890,136
6,389,396
5,200,934
6,723,410
-
-
PARTINGTON (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 33 -
17
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
779,211
812,884
Corporation tax recoverable
168,433
12,342
Other debtors
24,696
92,238
Prepayments and accrued income
360,671
355,707
1,333,011
1,273,171
-
-
Amounts falling due after more than one year:
Trade debtors
1,312,416
1,732,626
Deferred tax asset (note 22)
77,321
1,389,737
1,732,626
-
-
Total debtors
2,722,748
3,005,797
-
-
18
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans and overdrafts
20
15,907,857
15,544,371
Other borrowings
20
1,128,909
1,150,485
Payments received on account
2,151,065
2,121,350
Trade creditors
2,791,313
4,704,680
Amounts owed to group undertakings
2,718,210
2,778,210
Amounts owed to undertakings in which the group has a participating interest
10,000
10,000
Corporation tax payable
30,925
161,206
Other taxation and social security
602,337
496
-
-
Other creditors
3,590,977
3,523,231
60,000
Accruals and deferred income
1,904,096
1,825,211
2,500
2,500
28,117,479
29,041,030
2,780,710
2,780,710
Included in Trace Creditors is £1,284,189 (2023: £2,707,652) which is secured on the assets to which it relates.
PARTINGTON (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 34 -
19
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans and overdrafts
20
4,152,768
5,398,921
Other borrowings
20
958,790
1,323,592
5,111,558
6,722,513
-
-
Amounts included above which fall due after five years are as follows:
Payable by instalments
148,530
956,350
-
-
20
Loans and overdrafts
Group
Company
2024
2023
2024
2023
£
£
£
£
Bank loans
18,907,903
19,787,435
Bank overdrafts
1,152,722
1,155,857
Other loans
2,087,699
2,474,077
22,148,324
23,417,369
-
-
Payable within one year
17,036,766
16,694,856
Payable after one year
5,111,558
6,722,513
The long-term bank loans are secured by fixed and floating charges over all the assets of the group. Plus the first legal charge over Windy Harbour caravan park and Black Beck caravan park.
The long-term other loan is secured by way of a fixed charge and all freehold land known as Tarn House Caravan Park.
The bank loan is for a term of 15 years with the bank loan interest being charged at 2.30% per annum over base. The repayments are made annually.
21
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
141,043
432,304
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.
PARTINGTON (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 35 -
22
Deferred taxation
Deferred tax assets and liabilities are offset where the group or company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:
Liabilities
Liabilities
Assets
Assets
2024
2023
2024
2023
Group
£
£
£
£
Accelerated capital allowances
1,165,406
1,506,035
-
-
Tax losses
-
(219,019)
77,321
-
Short term timing differences
-
8,553
-
-
1,165,406
1,295,569
77,321
-
The company has no deferred tax assets or liabilities.
Group
Company
2024
2024
Movements in the year:
£
£
Liability at 1 October 2023
1,295,569
-
Charge to profit or loss
(207,484)
-
Liability at 30 September 2024
1,088,085
-
The deferred tax liability set out above is expected to reverse by £52,024 within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.
23
Share capital
Group and company
2024
2023
Ordinary share capital
£
£
Issued and fully paid
233,600 Ordinary A of 1p each
2,336
2,336
707,100 Ordinary D of 1p each
7,071
7,071
707,100 Ordinary E of 1p each
7,071
7,071
1,159,600 Ordinary F of 1p each
11,596
11,596
28,074
28,074
The holders of each class of share have equal voting rights and equal rights as to capital.
PARTINGTON (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 36 -
24
Operating lease commitments
Lessee
The operating leases less than 5 years represent leases of office equipment from third parties. The leases are negotiated over terms of 3-5 years and rentals are fixed over the agreed period.
Operating lease payments over 5 years represent rentals payable by the group for certain of its properties. Leases are negotiated for an average term of 15 years and rentals are fixed for an average of 5 years. All leases include a provision for five-yearly upward rent reviews according to prevailing market conditions.
At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
Group
Company
2024
2023
2024
2023
£
£
£
£
Within one year
52,000
52,000
-
-
Between two and five years
186,750
203,750
-
-
In over five years
43,750
78,750
-
-
282,500
334,500
-
-
25
Events after the reporting date
Subsequent to the reporting date, on 6 March 2025, the Group completed the sale of its entire interest in Greenfield Caravan Park Holdings. Prior to year end, an impairment charge was recognised in The Partington Group Limited to reduce the carrying value of its investment in the subsidiary to its fair value less costs to sell, based on the agreed sales price.
The disposal is a non-adjusting event under FRS 102, Section 32, and accordingly no further adjustments have been made to the financial statements.
26
Related party transactions
The following amounts were outstanding at the reporting end date:
Amounts due to related parties
2024
2023
£
£
Group
Key management personnel
2,187,797
2,414,326
Other information
During 2023 the company took out a loan of £1,130,000 from The Kearsley No1 Pension Fund, a small self-administered pension scheme, of which the directors are trustees. Interest of 6.25% is payable annually. The balance as at September 2024 is £935,387.
PARTINGTON (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 37 -
27
Analysis of changes in net debt - group
1 October 2023
Cash flows
30 September 2024
£
£
£
Cash at bank and in hand
31,996
264,090
296,086
Bank overdrafts
(1,155,857)
3,135
(1,152,722)
(1,123,861)
267,225
(856,636)
Borrowings excluding overdrafts
(22,261,512)
1,265,910
(20,995,602)
(23,385,373)
1,533,135
(21,852,238)
28
Cash generated from group operations
2024
2023
£
£
(Loss)/profit for the year after tax
(315,101)
408,587
Adjustments for:
Taxation (credited)/charged
(295,830)
362,879
Finance costs
1,673,716
1,338,474
Investment income
(113)
(12,504)
Gain on disposal of tangible fixed assets
(67,992)
(7,500)
Fair value gain on investment properties
(765,875)
Amortisation and impairment of intangible assets
531,731
531,731
Depreciation and impairment of tangible fixed assets
1,515,636
1,484,148
Movements in working capital:
Decrease/(increase) in stocks
1,522,477
(3,635,999)
Decrease/(increase) in debtors
516,461
(791,635)
(Decrease)/increase in creditors
(1,135,180)
3,062,085
Cash generated from operations
3,945,805
1,974,391
29
Prior period adjustment
An adjustment has been made to recognise a number of properties as Investment Properties rather than as freehold property. A further adjustment was then made to revalue these properties to fair value rather than cost. This has been corrected in the comparative period profit and loss.
A further error which has been corrected is the presentation of a loan which is now entirely shown as due within 1 year, as repayable on demand, rather than presented as per its terms. This is due to a loan covenant breach. However, it does not reflect the true position of the loan repayments as the company believes the bank loan will not be called in.
PARTINGTON (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
29
Prior period adjustment
(Continued)
- 38 -
Reconciliation of changes in equity - group
1 October
30 September
2022
2023
£
£
Adjustments to prior year
Bank loans due greater than one year
-
13,500,000
Bank loans due less than one year
-
(13,500,000)
Investment properties
-
1,058,064
Land and Buidlings
-
(1,058,064)
Revaluation of Investment Properties
-
765,875
Total adjustments
-
765,875
Equity as previously reported
23,902,080
23,344,792
Equity as adjusted
23,902,080
24,110,667
Analysis of the effect upon equity
Profit and loss reserves
-
765,875
Reconciliation of changes in (loss) / profit for the previous financial period - group
2023
£
Adjustments to prior year
Revaluation of Investment Properties
765,875
Loss as previously reported
(357,288)
Profit as adjusted
408,587
Reconciliation of changes in equity - company
The prior period adjustments do not give rise to any effect upon equity.
Reconciliation of changes in profit for the previous financial period - company
The prior period adjustments do not give rise to any effect upon profit.
2024-09-302023-10-01falsefalseCCH SoftwareCCH Accounts Production 2025.200Mr R P KearsleyMrs A M Challisfalse09283843bus:Consolidated2023-10-012024-09-30092838432023-10-012024-09-3009283843bus:Director12023-10-012024-09-3009283843bus:Director22023-10-012024-09-3009283843bus:RegisteredOffice2023-10-012024-09-30092838432024-09-3009283843bus:Consolidated2024-09-3009283843bus:Consolidated2022-10-012023-09-30092838432022-10-012023-09-3009283843core:Goodwillbus:Consolidated2024-09-3009283843core:Goodwillbus:Consolidated2023-09-3009283843core:NegativeGoodwillbus:Consolidated2024-09-3009283843core:NegativeGoodwillbus:Consolidated2023-09-3009283843core:NetGoodwillbus:Consolidated2024-09-3009283843core:NetGoodwillbus:Consolidated2023-09-3009283843bus:Consolidated2023-09-3009283843core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-09-3009283843core:FurnitureFittingsbus:Consolidated2024-09-3009283843core:MotorVehiclesbus:Consolidated2024-09-3009283843core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-09-3009283843core:FurnitureFittingsbus:Consolidated2023-09-3009283843core:MotorVehiclesbus:Consolidated2023-09-30092838432023-09-3009283843core:ShareCapitalbus:Consolidated2024-09-3009283843core:ShareCapitalbus:Consolidated2023-09-3009283843core:SharePremiumbus:Consolidated2024-09-3009283843core:SharePremiumbus:Consolidated2023-09-3009283843core:CapitalRedemptionReservebus:Consolidated2024-09-3009283843core:CapitalRedemptionReservebus:Consolidated2023-09-3009283843core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-09-3009283843core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-09-3009283843core:ShareCapital2024-09-3009283843core:ShareCapital2023-09-3009283843core:SharePremium2024-09-3009283843core:SharePremium2023-09-3009283843core:CapitalRedemptionReserve2024-09-3009283843core:CapitalRedemptionReserve2023-09-3009283843core:RetainedEarningsAccumulatedLosses2024-09-3009283843core:RetainedEarningsAccumulatedLosses2023-09-3009283843core:ShareCapitalbus:Consolidated2022-09-3009283843core:SharePremiumbus:Consolidated2022-09-3009283843core:CapitalRedemptionReservebus:Consolidated2022-09-30092838432022-09-3009283843core:ShareCapital2022-09-3009283843core:SharePremium2022-09-3009283843core:CapitalRedemptionReserve2022-09-3009283843core:RetainedEarningsAccumulatedLosses2022-09-3009283843bus:Consolidated2022-09-3009283843core:Goodwill2023-10-012024-09-3009283843core:LandBuildingscore:LongLeaseholdAssets2023-10-012024-09-3009283843core:FurnitureFittings2023-10-012024-09-3009283843core:MotorVehicles2023-10-012024-09-3009283843core:UKTaxbus:Consolidated2023-10-012024-09-3009283843core:UKTaxbus:Consolidated2022-10-012023-09-3009283843bus:Consolidated12023-10-012024-09-3009283843bus:Consolidated12022-10-012023-09-3009283843bus:Consolidated22023-10-012024-09-3009283843bus:Consolidated22022-10-012023-09-3009283843bus:Consolidated32023-10-012024-09-3009283843bus:Consolidated32022-10-012023-09-3009283843bus:Consolidated42023-10-012024-09-3009283843bus:Consolidated42022-10-012023-09-3009283843core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-09-3009283843core:FurnitureFittingsbus:Consolidated2023-09-3009283843core:MotorVehiclesbus:Consolidated2023-09-3009283843bus:Consolidated2023-09-3009283843core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-10-012024-09-3009283843core:FurnitureFittingsbus:Consolidated2023-10-012024-09-3009283843core:MotorVehiclesbus:Consolidated2023-10-012024-09-3009283843core:Goodwillbus:Consolidated2023-09-3009283843core:NegativeGoodwillbus:Consolidated2023-09-3009283843core:Goodwillbus:Consolidated2023-10-012024-09-3009283843core:NegativeGoodwillbus:Consolidated2023-10-012024-09-3009283843core:Subsidiary12023-10-012024-09-3009283843core:Subsidiary22023-10-012024-09-3009283843core:Subsidiary32023-10-012024-09-3009283843core:Subsidiary42023-10-012024-09-3009283843core:Subsidiary52023-10-012024-09-3009283843core:Subsidiary62023-10-012024-09-3009283843core:Subsidiary72023-10-012024-09-3009283843core:Subsidiary82023-10-012024-09-3009283843core:Subsidiary92023-10-012024-09-3009283843core:Subsidiary102023-10-012024-09-3009283843core:Subsidiary112023-10-012024-09-3009283843core:Subsidiary112023-10-012024-09-3009283843core:Subsidiary222023-10-012024-09-3009283843core:Subsidiary332023-10-012024-09-3009283843core:Subsidiary442023-10-012024-09-3009283843core:Subsidiary552023-10-012024-09-3009283843core:Subsidiary662023-10-012024-09-3009283843core:Subsidiary772023-10-012024-09-3009283843core:Subsidiary882023-10-012024-09-3009283843core:Subsidiary992023-10-012024-09-3009283843core:Subsidiary10102023-10-012024-09-3009283843core:Subsidiary11112023-10-012024-09-3009283843core:Non-currentFinancialInstrumentsbus:Consolidated2024-09-3009283843core:Non-currentFinancialInstrumentsbus:Consolidated2023-09-3009283843core:Non-currentFinancialInstruments2024-09-3009283843core:Non-currentFinancialInstruments2023-09-3009283843core:CurrentFinancialInstruments2024-09-3009283843core:CurrentFinancialInstruments2023-09-3009283843core:CurrentFinancialInstrumentsbus:Consolidated2024-09-3009283843core:CurrentFinancialInstrumentsbus:Consolidated2023-09-3009283843core:WithinOneYearbus:Consolidated2024-09-3009283843core:WithinOneYearbus:Consolidated2023-09-3009283843core:CurrentFinancialInstrumentscore:WithinOneYear2024-09-3009283843core:CurrentFinancialInstrumentscore:WithinOneYear2023-09-3009283843core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-09-3009283843core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-09-3009283843core:Non-currentFinancialInstrumentscore:AfterOneYear2024-09-3009283843core:Non-currentFinancialInstrumentscore:AfterOneYear2023-09-3009283843core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-09-3009283843core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-09-3009283843bus:PrivateLimitedCompanyLtd2023-10-012024-09-3009283843bus:FRS1022023-10-012024-09-3009283843bus:Audited2023-10-012024-09-3009283843bus:ConsolidatedGroupCompanyAccounts2023-10-012024-09-3009283843bus:FullAccounts2023-10-012024-09-30xbrli:purexbrli:sharesiso4217:GBP