Port Navas Yacht Club Limited 08796661 false 2023-06-01 2024-05-31 2024-05-31 The principal activity of the company is yacht club and facilities Digita Accounts Production Advanced 6.30.9574.0 true false 08796661 2023-06-01 2024-05-31 08796661 2024-05-31 08796661 bus:OrdinaryShareClass1 2024-05-31 08796661 core:CurrentFinancialInstruments 2024-05-31 08796661 core:CurrentFinancialInstruments core:WithinOneYear 2024-05-31 08796661 core:Non-currentFinancialInstruments 2024-05-31 08796661 core:Non-currentFinancialInstruments core:AfterOneYear 2024-05-31 08796661 core:Goodwill 2024-05-31 08796661 core:ConstructionInProgressAssetsUnderConstruction 2024-05-31 08796661 core:FurnitureFittings 2024-05-31 08796661 core:LandBuildings core:OwnedOrFreeholdAssets 2024-05-31 08796661 core:PlantMachinery 2024-05-31 08796661 bus:SmallEntities 2023-06-01 2024-05-31 08796661 bus:AuditExemptWithAccountantsReport 2023-06-01 2024-05-31 08796661 bus:FilletedAccounts 2023-06-01 2024-05-31 08796661 bus:SmallCompaniesRegimeForAccounts 2023-06-01 2024-05-31 08796661 bus:RegisteredOffice 2023-06-01 2024-05-31 08796661 bus:Director1 2023-06-01 2024-05-31 08796661 bus:Director2 2023-06-01 2024-05-31 08796661 bus:OrdinaryShareClass1 2023-06-01 2024-05-31 08796661 bus:PrivateLimitedCompanyLtd 2023-06-01 2024-05-31 08796661 bus:Agent1 2023-06-01 2024-05-31 08796661 core:Goodwill 2023-06-01 2024-05-31 08796661 core:ConstructionInProgressAssetsUnderConstruction 2023-06-01 2024-05-31 08796661 core:FurnitureFittings 2023-06-01 2024-05-31 08796661 core:LandBuildings 2023-06-01 2024-05-31 08796661 core:LandBuildings core:OwnedOrFreeholdAssets 2023-06-01 2024-05-31 08796661 core:PlantMachinery 2023-06-01 2024-05-31 08796661 countries:EnglandWales 2023-06-01 2024-05-31 08796661 2023-05-31 08796661 core:Goodwill 2023-05-31 08796661 core:CostValuation 2023-05-31 08796661 core:ConstructionInProgressAssetsUnderConstruction 2023-05-31 08796661 core:FurnitureFittings 2023-05-31 08796661 core:LandBuildings core:OwnedOrFreeholdAssets 2023-05-31 08796661 core:PlantMachinery 2023-05-31 08796661 2022-06-01 2023-05-31 08796661 2023-05-31 08796661 bus:OrdinaryShareClass1 2023-05-31 08796661 core:CurrentFinancialInstruments 2023-05-31 08796661 core:CurrentFinancialInstruments core:WithinOneYear 2023-05-31 08796661 core:Non-currentFinancialInstruments 2023-05-31 08796661 core:Non-currentFinancialInstruments core:AfterOneYear 2023-05-31 08796661 core:Goodwill 2023-05-31 08796661 core:ConstructionInProgressAssetsUnderConstruction 2023-05-31 08796661 core:FurnitureFittings 2023-05-31 08796661 core:LandBuildings core:OwnedOrFreeholdAssets 2023-05-31 08796661 core:PlantMachinery 2023-05-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 08796661

Port Navas Yacht Club Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 May 2024

 

Port Navas Yacht Club Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 12

 

Port Navas Yacht Club Limited

Company Information

Directors

T F Ellemann

Mrs A M I Ellemann

Registered office

Helland House
Treverva
Penryn
TR10 9BP

Accountants

GW&Co. Ltd
Chartered Certified AccountantsWaterside Court
Falmouth Road
Penryn
United Kingdom
TR10 8AW

 

Port Navas Yacht Club Limited

(Registration number: 08796661)
Balance Sheet as at 31 May 2024

Note

2024
£

2023
£

Fixed assets

 

Intangible assets

4

4,334

8,667

Tangible assets

5

1,037,057

1,043,521

Investments

6

1

1

 

1,041,392

1,052,189

Current assets

 

Stocks

7

98

98

Debtors

8

1,363

2,988

Cash at bank and in hand

 

971

3,132

 

2,432

6,218

Creditors: Amounts falling due within one year

9

(1,035,141)

(1,048,473)

Net current liabilities

 

(1,032,709)

(1,042,255)

Total assets less current liabilities

 

8,683

9,934

Creditors: Amounts falling due after more than one year

9

(8,860)

(14,833)

Provisions for liabilities

(3,486)

(3,486)

Net liabilities

 

(3,663)

(8,385)

Capital and reserves

 

Called up share capital

10

100

100

Retained earnings

(3,763)

(8,485)

Shareholders' deficit

 

(3,663)

(8,385)

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

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 21 October 2025 and signed on its behalf by:
 

 

Port Navas Yacht Club Limited

(Registration number: 08796661)
Balance Sheet as at 31 May 2024

.........................................
T F Ellemann
Director

 

Port Navas Yacht Club Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2024

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Helland House
Treverva
Penryn
TR10 9BP

These financial statements were authorised for issue by the Board on 21 October 2025.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

Taxation for the year comprises current and deferred tax. Tax is recognised in the Income statement except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the statement of financial position date.

 

Port Navas Yacht Club Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2024

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

The company is departing from the requirements of the Companies Act 2006 and FRS 1021A to depreciate the freehold property over its estimated useful life.

The directors are of the opinion that the value of the freehold property at the end of its estimated useful life is such, that it would be immaterial.

Asset class

Depreciation method and rate

Freehold property

not provided for on land

Improvements to property

not provided for on land

Plant and machinery

20% on cost

Fixtures and fittings

15% on cost

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:
The goodwill was previously being amortised evenly over 15 years. However, a review of its estimated useful life has been carried out and it has been deemed that the goodwill has an estimated useful life of 10 years from the date of transition.

 

Port Navas Yacht Club Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2024

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.


Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

 

Port Navas Yacht Club Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2024

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Provisions

Provisions are recognised when the company has an obligation at the reporting date as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 2 (2023 - 2).

 

Port Navas Yacht Club Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2024

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 June 2023

50,000

50,000

At 31 May 2024

50,000

50,000

Amortisation

At 1 June 2023

41,333

41,333

Amortisation charge

4,333

4,333

At 31 May 2024

45,666

45,666

Carrying amount

At 31 May 2024

4,334

4,334

At 31 May 2023

8,667

8,667

5

Tangible assets

Land and buildings
£

Properties under construction
 £

Fixtures and fittings
£

Plant and machinery
£

Cost or valuation

At 1 June 2023

999,896

30,319

23,991

30,151

At 31 May 2024

999,896

30,319

23,991

30,151

Depreciation

At 1 June 2023

-

-

23,557

17,279

Charge for the year

-

-

434

6,030

At 31 May 2024

-

-

23,991

23,309

Carrying amount

At 31 May 2024

999,896

30,319

-

6,842

At 31 May 2023

999,896

30,319

434

12,872

 

Port Navas Yacht Club Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2024

Total
£

Cost or valuation

At 1 June 2023

1,084,357

At 31 May 2024

1,084,357

Depreciation

At 1 June 2023

40,836

Charge for the year

6,464

At 31 May 2024

47,300

Carrying amount

At 31 May 2024

1,037,057

At 31 May 2023

1,043,521

Included within the net book value of land and buildings above is £999,896 (2023 - £999,896) in respect of freehold land and buildings.
 

6

Investments

2024
£

2023
£

Investments in subsidiaries

1

1

Subsidiaries

£

Cost or valuation

At 1 June 2023

1

Provision

Carrying amount

At 31 May 2024

1

At 31 May 2023

1

7

Stocks

2024
£

2023
£

Other inventories

98

98

 

Port Navas Yacht Club Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2024

8

Debtors

Current

2024
£

2023
£

Other debtors

1,363

2,988

 

1,363

2,988

 

Port Navas Yacht Club Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2024

9

Creditors

Creditors: amounts falling due within one year

Note

2024
£

2023
£

Due within one year

 

Loans and borrowings

11

5,953

5,933

Trade creditors

 

-

2,154

Amounts owed to group undertakings and undertakings in which the company has a participating interest

12

30,068

41,742

Taxation and social security

 

9,903

10,429

Accruals and deferred income

 

2,334

-

Other creditors

 

986,883

988,215

 

1,035,141

1,048,473

Creditors: amounts falling due after more than one year

Note

2024
£

2023
£

Due after one year

 

Loans and borrowings

11

8,860

14,833

10

Share capital

Allotted, called up and fully paid shares

2024

2023

No.

£

No.

£

Ordinary shares of £1 each

100

100

100

100

       

11

Loans and borrowings

Non-current loans and borrowings

2024
£

2023
£

Bank borrowings

8,860

14,833

Current loans and borrowings

2024
£

2023
£

Bank borrowings

5,953

5,933

 

Port Navas Yacht Club Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2024

12

Related party transactions

During the year the company leased part of the freehold property to Quay House Flats Limited, a wholly owned subsidiary of the company. The total amount charged for the year was £12,000 (2023:£12,000).