0 Fforest Camps Limited 05253076 false 2023-11-01 2024-10-31 2024-10-31 The principal activity of the company is Other holiday and collective accommodation Digita Accounts Production Advanced 6.30.9574.0 true true 05253076 2023-11-01 2024-10-31 05253076 2024-10-31 05253076 bus:OrdinaryShareClass1 2024-10-31 05253076 core:RetainedEarningsAccumulatedLosses 2024-10-31 05253076 core:ShareCapital 2024-10-31 05253076 core:CurrentFinancialInstruments 2024-10-31 05253076 core:CurrentFinancialInstruments core:WithinOneYear 2024-10-31 05253076 core:Non-currentFinancialInstruments 2024-10-31 05253076 core:Non-currentFinancialInstruments core:AfterOneYear 2024-10-31 05253076 core:FurnitureFittings 2024-10-31 05253076 core:LandBuildings core:OwnedOrFreeholdAssets 2024-10-31 05253076 core:MotorVehicles 2024-10-31 05253076 core:PlantMachinery 2024-10-31 05253076 bus:SmallEntities 2023-11-01 2024-10-31 05253076 bus:AuditExemptWithAccountantsReport 2023-11-01 2024-10-31 05253076 bus:FullAccounts 2023-11-01 2024-10-31 05253076 bus:SmallCompaniesRegimeForAccounts 2023-11-01 2024-10-31 05253076 bus:RegisteredOffice 2023-11-01 2024-10-31 05253076 bus:CompanySecretary1 2023-11-01 2024-10-31 05253076 bus:Director1 2023-11-01 2024-10-31 05253076 bus:OrdinaryShareClass1 2023-11-01 2024-10-31 05253076 bus:PrivateLimitedCompanyLtd 2023-11-01 2024-10-31 05253076 core:Buildings 2023-11-01 2024-10-31 05253076 core:FurnitureFittings 2023-11-01 2024-10-31 05253076 core:LandBuildings core:OwnedOrFreeholdAssets 2023-11-01 2024-10-31 05253076 core:MotorVehicles 2023-11-01 2024-10-31 05253076 core:PlantMachinery 2023-11-01 2024-10-31 05253076 core:OtherRelatedParties 2023-11-01 2024-10-31 05253076 countries:EnglandWales 2023-11-01 2024-10-31 05253076 2023-10-31 05253076 core:FurnitureFittings 2023-10-31 05253076 core:LandBuildings core:OwnedOrFreeholdAssets 2023-10-31 05253076 core:MotorVehicles 2023-10-31 05253076 core:PlantMachinery 2023-10-31 05253076 2022-11-01 2023-10-31 05253076 2023-10-31 05253076 bus:OrdinaryShareClass1 2023-10-31 05253076 core:RetainedEarningsAccumulatedLosses 2023-10-31 05253076 core:ShareCapital 2023-10-31 05253076 core:CurrentFinancialInstruments 2023-10-31 05253076 core:CurrentFinancialInstruments core:WithinOneYear 2023-10-31 05253076 core:Non-currentFinancialInstruments 2023-10-31 05253076 core:Non-currentFinancialInstruments core:AfterOneYear 2023-10-31 05253076 core:FurnitureFittings 2023-10-31 05253076 core:LandBuildings core:OwnedOrFreeholdAssets 2023-10-31 05253076 core:MotorVehicles 2023-10-31 05253076 core:PlantMachinery 2023-10-31 xbrli:pure iso4217:GBP xbrli:shares

Filleted

Registration number: 05253076

Fforest Camps Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 October 2024

 

Fforest Camps Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 11

 

Fforest Camps Limited

Company Information

Director

Mr J Lynch

Company secretary

Ms S Tucker

Registered office

Bridge Warehouse
Castle Street
Cardigan
SA43 3AA

 

Fforest Camps Limited

(Registration number: 05253076)
Balance Sheet as at 31 October 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

5

809,088

705,734

Current assets

 

Stocks

6

7,001

7,130

Debtors

7

764,671

854,762

Cash at bank and in hand

 

8,889

(135,653)

 

780,561

726,239

Creditors: Amounts falling due within one year

8

(1,054,579)

(1,049,720)

Net current liabilities

 

(274,018)

(323,481)

Total assets less current liabilities

 

535,070

382,253

Creditors: Amounts falling due after more than one year

8

(57,819)

(106,234)

Net assets

 

477,251

276,019

Capital and reserves

 

Called up share capital

1

1

Profit and loss account

477,250

276,018

Total equity

 

477,251

276,019

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

Director's 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 director acknowledges his 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 in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

 

Fforest Camps Limited

(Registration number: 05253076)
Balance Sheet as at 31 October 2024

Approved and authorised by the director on 30 October 2025
 

.........................................
Mr J Lynch
Director

   
     
 

Fforest Camps Limited

Notes to the Financial Statements for the Year Ended 31 October 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:
Bridge Warehouse
Castle Street
Cardigan
SA43 3AA

These financial statements were authorised for issue by the director on 30 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.

Going concern

The financial statements have been prepared on a going concern basis.

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

The tax expense for the period comprises current tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

 

Fforest Camps Limited

Notes to the Financial Statements for the Year Ended 31 October 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:

Asset class

Depreciation method and rate

Freehold property

5% Straight line basis

Plant and machinery

20% Reducing balance basis

Motor vehicles

25% Reducing balance basis

Fixtures and fittings

10% Straight line basis

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.

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.

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.

 

Fforest Camps Limited

Notes to the Financial Statements for the Year Ended 31 October 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.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

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.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 0 (2023 - 56).

 

Fforest Camps Limited

Notes to the Financial Statements for the Year Ended 31 October 2024

4

Profit/loss before tax

Arrived at after charging/(crediting)

2024
£

2023
£

Depreciation expense

141,836

90,883

 

Fforest Camps Limited

Notes to the Financial Statements for the Year Ended 31 October 2024

5

Tangible assets

Land and buildings
£

Fixtures and fittings
£

Plant and machinery
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 November 2023

517,614

7,410

963,922

23,107

1,512,053

Additions

243,342

1,000

847

-

245,189

At 31 October 2024

760,956

8,410

964,769

23,107

1,757,242

Depreciation

At 1 November 2023

73,865

1,811

710,658

19,985

806,319

Charge for the year

89,699

618

50,738

780

141,835

At 31 October 2024

163,564

2,429

761,396

20,765

948,154

Carrying amount

At 31 October 2024

597,392

5,981

203,373

2,342

809,088

At 31 October 2023

443,749

5,599

253,264

3,122

705,734

Included within the net book value of land and buildings above is £597,392 (2023 - £443,749) in respect of freehold land and buildings.
 

 

Fforest Camps Limited

Notes to the Financial Statements for the Year Ended 31 October 2024

6

Stocks

2024
£

2023
£

Other inventories

7,001

7,130

7

Debtors

Note

2024
£

2023
£

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

11

744,997

835,448

Prepayments

 

15,257

16,152

Other debtors

 

4,417

3,162

 

764,671

854,762

8

Creditors

Creditors: amounts falling due within one year

Note

2024
£

2023
£

Due within one year

 

Bank loans and overdrafts

10

45,749

45,432

Trade creditors

 

75,477

68,162

Taxation and social security

 

116,072

63,204

Other related parties

11

452,440

454,376

Directors' loan accounts

11

94,467

94,549

Outstanding defined contribution pension costs

 

1,676

1,636

Corporation tax liability

 

20,208

11,908

Other creditors

 

248,490

310,453

 

1,054,579

1,049,720

Creditors: amounts falling due after more than one year

Note

2024
£

2023
£

Due after one year

 

Loans and borrowings

10

57,819

106,234

 

Fforest Camps Limited

Notes to the Financial Statements for the Year Ended 31 October 2024

9

Share capital

Allotted, called up and fully paid shares

 

2024

2023

 

No.

£

No.

£

Ordinary of £1 each

1

1

1

1

         

10

Loans and borrowings

2024
£

2023
£

Non-current loans and borrowings

Bank borrowings

57,819

105,471

HP and finance lease liabilities

-

763

57,819

106,234

2024
£

2023
£

Current loans and borrowings

Bank borrowings

44,986

42,320

HP and finance lease liabilities

763

3,112

45,749

45,432

11

Related party transactions

Transactions with directors

As at the balance sheet date, the director was owed £94,467 (2023 : £94,549) from the company. The loan is interest free and repayable on demand.

 

Fforest Camps Limited

Notes to the Financial Statements for the Year Ended 31 October 2024

Summary of transactions with other related parties

Fforest Camps Ltd is related to the following companies by virtue of same shareholder and/or director:-
Cardigan Quays Ltd
Fforest Events Ltd
Fforest Canoes Ltd
Fforest General Stores
Pizza Tipi Ltd
BigFt Construction Ltd
Bigger Box Ltd
Beachbay Ltd
Fforest Land Ltd
Boy Ashore Ltd

 The total amount owed by Fforest Camps Ltd to the above companies is £457,628 (2023 : £457,517).
The total amount owed to Fforest Camps Ltd from the above companies is £750,184 (2023 : £838,589).

During the year ended 31st October 2024 Fforest Camps Ltd provided management services in respect of the operational activities of Manorafon Ltd amounting to £12,289 (2023 : £17,899). These transactions were made in the ordinary course of business.
During the year ended 31st October 2024 Fforest Camps Ltd provided management services in respect of the operational activities of Fforest Events Ltd amounting to £Nil (2023 : £12,000). These transactions were made in the ordinary course of business.
During the year ended 31st October 2024 Fforest Camps Ltd paid venue hire charges of £Nil (2023 : £77,040) to Cardigan Quays Ltd. These transactions were made in the ordinary course of business.
During the year ended 31st October 2024 Fforest Camps Ltd purchased repair services of £Nil (2023 : £Nil) from BigFt Construction Ltd. These transactions were made in the ordinary course of business.
During the year ended 31st October 2024 Fforest Camps Ltd received management services of £Nil (2023 : £Nil) from Cardigan Quays Ltd. These transactions were made in the ordinary course of business.