Company registration number 09218829 (England and Wales)
THE CHEVIN GOLF CLUB LIMITED
COMPANY LIMITED BY GUARANTEE
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
THE CHEVIN GOLF CLUB LIMITED
COMPANY LIMITED BY GUARANTEE
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
THE CHEVIN GOLF CLUB LIMITED
COMPANY LIMITED BY GUARANTEE
BALANCE SHEET
AS AT 31 MARCH 2025
31 March 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
724,620
653,478
Investments
4
13
13
724,633
653,491
Current assets
Stocks
8,701
9,330
Debtors
5
45,172
44,221
Cash at bank and in hand
530,347
522,262
584,220
575,813
Creditors: amounts falling due within one year
7
(667,590)
(602,272)
Net current liabilities
(83,370)
(26,459)
Total assets less current liabilities
641,263
627,032
Creditors: amounts falling due after more than one year
8
(424,133)
(418,792)
Net assets
217,130
208,240
Reserves
Other reserves
152,457
152,457
Irrigation funds
95,665
60,571
Income and expenditure account
(30,992)
(4,788)
Total members' funds
217,130
208,240
THE CHEVIN GOLF CLUB LIMITED
COMPANY LIMITED BY GUARANTEE
BALANCE SHEET (CONTINUED)
AS AT 31 MARCH 2025
31 March 2025
- 2 -
For the financial year ended 31 March 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.
The Directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime.
The directors of the company have elected not to include a copy of the income and expenditure account within the financial statements.true
The financial statements were approved by the board of directors and authorised for issue on 4 June 2025 and are signed on its behalf by:
Mrs Rachel Clarke
Mr John Green
Director
Director
Company registration number 09218829 (England and Wales)
THE CHEVIN GOLF CLUB LIMITED
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
1
Accounting policies
Company information
The Chevin Golf Club Limited is a private Company limited by guarantee incorporated in England and Wales. The registered office is Golf Lane, Duffield, Belper, Derbyshire, DE56 4EE.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
The financial statements are prepared in sterling, which is the functional currency of the Company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Income and expenditure
Income and expenses are included in the financial statements as they become receivable or due.
Expenses include VAT where applicable as the Company is partially exempt.
1.3
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Land and buildings freehold
2% straight line
Land and buildings leasehold
2% straight line
Plant and machinery
10% - 20% straight line
Irrigation system
4% straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to surplus or deficit.
1.4
Fixed asset investments
A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
1.5
Impairment of fixed assets
At each reporting period end date, the Company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the Company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
THE CHEVIN GOLF CLUB LIMITED
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 4 -
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in surplus or deficit, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
1.6
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.7
Cash at bank and in hand
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks and other short-term liquid investments with original maturities of three months or less.
1.8
Financial instruments
The Company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the Company's balance sheet when the Company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
THE CHEVIN GOLF CLUB LIMITED
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 5 -
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.
Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.
1.9
Taxation
The tax expense represents the sum of the tax currently payable.
1.10
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the Company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.11
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
2
Employees
The average monthly number of persons employed by the company during the year was:
2025
2024
Number
Number
Total
35
23
THE CHEVIN GOLF CLUB LIMITED
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 6 -
3
Tangible fixed assets
Land and buildings freehold
Land and buildings leasehold
Plant and machinery
Irrigation system
Total
£
£
£
£
£
Cost
At 1 April 2024
235,032
82,932
108,246
355,108
781,318
Additions
110,666
110,666
At 31 March 2025
235,032
82,932
218,912
355,108
891,984
Depreciation and impairment
At 1 April 2024
49,356
19,987
51,390
7,107
127,840
Depreciation charged in the year
4,704
1,657
18,967
14,196
39,524
At 31 March 2025
54,060
21,644
70,357
21,303
167,364
Carrying amount
At 31 March 2025
180,972
61,288
148,555
333,805
724,620
At 31 March 2024
185,676
62,945
56,856
348,001
653,478
4
Fixed asset investments
2025
2024
£
£
Shares in group undertakings and participating interests
13
13
Fixed asset investments not carried at market value
The investment is stated at cost, as it cannot be reliably measured by any other means.
THE CHEVIN GOLF CLUB LIMITED
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
2,492
239
Other debtors and prepayments
42,680
43,982
45,172
44,221
6
Bank balances
Cash held at 31 March 2025 was £530,347 (2024: £522,262) of which £24,365 (2024: £25,219) was in respect of the Irrigation Levy received.
7
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Subscriptions in advance
434,081
363,616
Irrigation system creditor and loans
50,000
50,800
Bank loans and overdrafts
5,760
5,760
Trade creditors
16,757
29,201
Irrigation Levy received
24,365
25,219
Corporation tax
27
3
Other taxation and social security
31,218
31,057
Amounts due under hire purchase
18,628
10,089
Other creditors
86,754
86,527
667,590
602,272
8
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
21,799
27,597
Irrigation loans
205,000
241,400
Amounts due under hire purchase
86,078
27,268
Subscriptions in advance
19,380
30,651
Amounts due to Chevin Estates Limited
91,876
91,876
424,133
418,792
THE CHEVIN GOLF CLUB LIMITED
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
9
Secured creditors
Included in creditors due within one year is an amount of £18,628 (2024: £10,089) in respect of finance agreements, which is secured on the associated assets to which they relate.
Included in creditors due in more than one year is an amount of £86,078 (2024: £27,268) in respect of finance agreements, which is secured on the associated assets to which they relate.
10
Retirement benefit schemes
Defined contribution schemes
The Company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the Company in an independently administered fund.
11
Members' liability
The Company is limited by guarantee, not having a share capital and consequently the liability of members is limited, subject to an undertaking by each member to contribute to the net assets or liabilities of the Company on winding up such amounts as may be required not exceeding £1.
12
Operating lease commitments
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:
2025
2024
£
£
191,283
167,351
13
Parent company
The Company is under the control of its members.
2025-03-312024-04-01falsefalsefalse04 June 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityDr David DawsonMrs Rachel ClarkeMr James RussellMr John GreenMr Tim HoblynMr David LeattMr George WishartMr Carl WilliamsMr David MackenzieMr Daniel Housley092188292024-04-012025-03-31092188292025-03-31092188292024-03-3109218829core:LandBuildingscore:OwnedOrFreeholdAssets2025-03-3109218829core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-03-3109218829core:PlantMachinery2025-03-3109218829core:FurnitureFittings2025-03-3109218829core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-3109218829core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-03-3109218829core:PlantMachinery2024-03-3109218829core:FurnitureFittings2024-03-3109218829core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3109218829core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3109218829core:Non-currentFinancialInstrumentscore:AfterOneYear2025-03-3109218829core:Non-currentFinancialInstrumentscore:AfterOneYear2024-03-3109218829core:OtherMiscellaneousReserve2025-03-3109218829core:OtherMiscellaneousReserve2024-03-3109218829core:FurtherSpecificReserve1ComponentTotalEquity2025-03-3109218829core:FurtherSpecificReserve1ComponentTotalEquity2024-03-3109218829core:RetainedEarningsAccumulatedLosses2025-03-3109218829core:RetainedEarningsAccumulatedLosses2024-03-3109218829bus:Director22024-04-012025-03-3109218829bus:Director42024-04-012025-03-3109218829core:LandBuildingscore:OwnedOrFreeholdAssets2024-04-012025-03-3109218829core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-04-012025-03-3109218829core:PlantMachinery2024-04-012025-03-31092188292023-04-012024-03-3109218829core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-3109218829core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-03-3109218829core:PlantMachinery2024-03-3109218829core:FurnitureFittings2024-03-31092188292024-03-3109218829core:FurnitureFittings2024-04-012025-03-3109218829core:CurrentFinancialInstruments2025-03-3109218829core:CurrentFinancialInstruments2024-03-3109218829core:WithinOneYear2025-03-3109218829core:WithinOneYear2024-03-3109218829core:Non-currentFinancialInstruments2025-03-3109218829core:Non-currentFinancialInstruments2024-03-3109218829bus:CompanyLimitedByGuarantee2024-04-012025-03-3109218829bus:FRS1022024-04-012025-03-3109218829bus:AuditExemptWithAccountantsReport2024-04-012025-03-3109218829bus:Director12024-04-012025-03-3109218829bus:Director32024-04-012025-03-3109218829bus:Director52024-04-012025-03-3109218829bus:Director62024-04-012025-03-3109218829bus:Director72024-04-012025-03-3109218829bus:Director82024-04-012025-03-3109218829bus:Director92024-04-012025-03-3109218829bus:CompanySecretary12024-04-012025-03-3109218829bus:SmallCompaniesRegimeForAccounts2024-04-012025-03-3109218829bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP