Maes Dolau Caravan Park (Llandudno) Limited 07595633 false 2024-04-01 2025-03-31 2025-03-31 The principal activity of the company is a holiday park operator. Digita Accounts Production Advanced 6.30.9574.0 true true 07595633 2024-04-01 2025-03-31 07595633 2025-03-31 07595633 bus:OrdinaryShareClass1 2025-03-31 07595633 core:RetainedEarningsAccumulatedLosses 2025-03-31 07595633 core:RevaluationReserve 2025-03-31 07595633 core:ShareCapital 2025-03-31 07595633 core:CurrentFinancialInstruments 2025-03-31 07595633 core:CurrentFinancialInstruments core:WithinOneYear 2025-03-31 07595633 core:Non-currentFinancialInstruments 2025-03-31 07595633 core:Non-currentFinancialInstruments core:AfterOneYear 2025-03-31 07595633 core:FurnitureFittingsToolsEquipment 2025-03-31 07595633 core:LandBuildings 2025-03-31 07595633 core:MotorVehicles 2025-03-31 07595633 core:OtherPropertyPlantEquipment 2025-03-31 07595633 bus:SmallEntities 2024-04-01 2025-03-31 07595633 bus:AuditExemptWithAccountantsReport 2024-04-01 2025-03-31 07595633 bus:FilletedAccounts 2024-04-01 2025-03-31 07595633 bus:SmallCompaniesRegimeForAccounts 2024-04-01 2025-03-31 07595633 bus:RegisteredOffice 2024-04-01 2025-03-31 07595633 bus:Director1 2024-04-01 2025-03-31 07595633 bus:OrdinaryShareClass1 2024-04-01 2025-03-31 07595633 bus:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 07595633 bus:Agent1 2024-04-01 2025-03-31 07595633 core:FurnitureFittingsToolsEquipment 2024-04-01 2025-03-31 07595633 core:LandBuildings 2024-04-01 2025-03-31 07595633 core:MotorCars 2024-04-01 2025-03-31 07595633 core:MotorVehicles 2024-04-01 2025-03-31 07595633 core:OtherPropertyPlantEquipment 2024-04-01 2025-03-31 07595633 core:PlantMachinery 2024-04-01 2025-03-31 07595633 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2024-04-01 2025-03-31 07595633 core:ParentEntities 2024-04-01 2025-03-31 07595633 1 2024-04-01 2025-03-31 07595633 countries:AllCountries 2024-04-01 2025-03-31 07595633 2024-03-31 07595633 core:FurnitureFittingsToolsEquipment 2024-03-31 07595633 core:LandBuildings 2024-03-31 07595633 core:MotorVehicles 2024-03-31 07595633 core:OtherPropertyPlantEquipment 2024-03-31 07595633 2023-04-01 2024-03-31 07595633 2024-03-31 07595633 bus:OrdinaryShareClass1 2024-03-31 07595633 core:RetainedEarningsAccumulatedLosses 2024-03-31 07595633 core:RevaluationReserve 2024-03-31 07595633 core:ShareCapital 2024-03-31 07595633 core:CurrentFinancialInstruments 2024-03-31 07595633 core:CurrentFinancialInstruments core:WithinOneYear 2024-03-31 07595633 core:Non-currentFinancialInstruments 2024-03-31 07595633 core:Non-currentFinancialInstruments core:AfterOneYear 2024-03-31 07595633 core:FurnitureFittingsToolsEquipment 2024-03-31 07595633 core:LandBuildings 2024-03-31 07595633 core:MotorVehicles 2024-03-31 07595633 core:OtherPropertyPlantEquipment 2024-03-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 07595633

Maes Dolau Caravan Park (Llandudno) Limited

trading as Maes Dolau Ltd

Unaudited Filleted Financial Statements

for the Year Ended 31 March 2025

 

Maes Dolau Caravan Park (Llandudno) Limited

trading as Maes Dolau Ltd

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 9

 

Maes Dolau Caravan Park (Llandudno) Limited

trading as Maes Dolau Ltd

Company Information

Director

Ms Kelly Proffitt

Registered office

Selby Towers
29 Princes Drive
Colwyn Bay
LL29 8PE

Accountants

Aston Hughes & Co
Chartered AccountantsSelby Towers
29 Princes Drive
Colwyn Bay
LL29 8PE

 

Maes Dolau Caravan Park (Llandudno) Limited

trading as Maes Dolau Ltd

(Registration number: 07595633)
Balance Sheet as at 31 March 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

4

3,296,574

3,267,990

Current assets

 

Stocks

5

80,625

59,000

Debtors

6

2,029,709

2,063,122

Cash at bank and in hand

 

786,271

722,677

 

2,896,605

2,844,799

Creditors: Amounts falling due within one year

7

(1,728,195)

(1,874,510)

Net current assets

 

1,168,410

970,289

Total assets less current liabilities

 

4,464,984

4,238,279

Creditors: Amounts falling due after more than one year

7

(951,228)

(981,266)

Provisions for liabilities

(189,288)

(189,288)

Net assets

 

3,324,468

3,067,725

Capital and reserves

 

Called up share capital

8

100

100

Revaluation reserve

806,962

806,962

Retained earnings

2,517,406

2,260,663

Shareholders' funds

 

3,324,468

3,067,725

For the financial year ending 31 March 2025 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 her 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 director has not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the director on 12 December 2025
 

 

Maes Dolau Caravan Park (Llandudno) Limited

trading as Maes Dolau Ltd

(Registration number: 07595633)
Balance Sheet as at 31 March 2025

.........................................
Ms Kelly Proffitt
Director

 

Maes Dolau Caravan Park (Llandudno) Limited

trading as Maes Dolau Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

1

General information

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

The address of its registered office is:
Selby Towers
29 Princes Drive
Colwyn Bay
LL29 8PE

These financial statements were authorised for issue by the director on 12 December 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

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.

 

Maes Dolau Caravan Park (Llandudno) Limited

trading as Maes Dolau Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses, with ethe exception of land and buildings which are included at valuation.

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

Plant and machinery

10% Straight line

Motor vehicles

20% Straight line

Investments

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.

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.

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.

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.

 

Maes Dolau Caravan Park (Llandudno) Limited

trading as Maes Dolau Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

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.

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 6 (2024 - 4).

 

Maes Dolau Caravan Park (Llandudno) Limited

trading as Maes Dolau Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

4

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 April 2024

3,200,000

1,029

70,504

142,754

3,414,287

Additions

1,920

-

-

46,818

48,738

At 31 March 2025

3,201,920

1,029

70,504

189,572

3,463,025

Depreciation

At 1 April 2024

-

257

23,141

122,899

146,297

Charge for the year

96

258

11,841

7,959

20,154

At 31 March 2025

96

515

34,982

130,858

166,451

Carrying amount

At 31 March 2025

3,201,824

514

35,522

58,714

3,296,574

At 31 March 2024

3,200,000

772

47,363

19,855

3,267,990

Included within the net book value of land and buildings above is £3,200,000 (2024 - £3,200,000) in respect of freehold land and buildings and £1,824 (2024 - £Nil) in respect of short leasehold land and buildings.
 

 

Maes Dolau Caravan Park (Llandudno) Limited

trading as Maes Dolau Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

5

Stocks

2025
£

2024
£

Other inventories

80,625

59,000

6

Debtors

Current

Note

2025
£

2024
£

Trade debtors

 

2,466

44,604

Amounts owed by related parties

11

1,915,042

1,915,043

Prepayments

 

3,896

4,633

Other debtors

 

108,305

98,842

   

2,029,709

2,063,122

7

Creditors

Creditors: amounts falling due within one year

Note

2025
£

2024
£

Due within one year

 

Loans and borrowings

10

45,195

60,352

Trade creditors

 

43,113

886

Taxation and social security

 

138,616

140,031

Accruals and deferred income

 

364,039

348,549

Other creditors

 

1,137,232

1,324,692

 

1,728,195

1,874,510

Bank loans and overdrafts of £45,195 (2024 - £60,352) are secured against the assets of the company.

Other creditors includes £714,503 (2024; £774,904) owed to previous controlling shareholders and £403,810 (2024; £527,000) the the current controlling shareholder, no interest is charged.

Creditors: amounts falling due after more than one year

Note

2025
£

2024
£

Due after one year

 

Loans and borrowings

10

951,228

981,266

Bank loans and overdrafts of £951,228 (2024 - £981,266) are secured against the assets of the company.

 

Maes Dolau Caravan Park (Llandudno) Limited

trading as Maes Dolau Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

8

Share capital

Allotted, called up and fully paid shares

2025

2024

No.

£

No.

£

Ordinary of £1 each

100

100

100

100

       

9

Reserves

Deferred tax has been recognised on the revalued amount and charged to the revaluation reserve at the current rate of corporation tax.

10

Loans and borrowings

Non-current loans and borrowings

2025
£

2024
£

Bank borrowings

951,228

981,266

Current loans and borrowings

2025
£

2024
£

Bank borrowings

45,195

60,352

11

Related party transactions

Summary of transactions with parent

Outstanding loan balance of £1,915,042 (2024; £1,915,042)
Interest free with no repayment terms.

Summary of transactions with all entities with joint control or significant interest

A company controlled by the shareholder was provided with an interest free loan of £72,000 (2024 £64,000), no repayment terms have been agreed.

12

Parent and ultimate parent undertaking

The company's immediate parent is Eclipse Leisure Limited, incorporated in England and Wales.

 The ultimate controlling party is Ms K Profitt.