Company registration number 09601443 (England and Wales)
BRECON RUGBY FOOTBALL CLUB LIMITED
Unaudited Financial Statements
for the Year Ended 30 April 2025
BRECON RUGBY FOOTBALL CLUB LIMITED
BALANCE SHEET
AS AT 30 APRIL 2025
30 April 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
539,905
489,252
Current assets
Stocks
4
12,457
13,668
Debtors
5
9,115
14,919
Cash at bank and in hand
40,816
11,828
62,388
40,415
Creditors: amounts falling due within one year
6
(72,326)
(60,623)
Net current liabilities
(9,938)
(20,208)
Total assets less current liabilities
529,967
469,044
Creditors: amounts falling due after more than one year
7
(102,115)
(53,339)
Net assets
427,852
415,705
Reserves
Income and expenditure account
427,852
415,705
Total members' funds
427,852
415,705
BRECON RUGBY FOOTBALL CLUB LIMITED
BALANCE SHEET
AS AT 30 APRIL 2025
30 April 2025
- 2 -

For the financial year ended 30 April 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 Companies Act 2006 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 3 July 2025 and are signed on its behalf by:
Mr G D Owens
Director
Company registration number 09601443 (England and Wales)
BRECON RUGBY FOOTBALL CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2025
- 3 -
1
Accounting policies
Company information

Brecon Rugby Football Club Limited is a private company limited by guarantee incorporated in England and Wales. The registered office is 63 The Watton, Brecon, Powys, Wales, LD3 7EL.

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 cannot reclaim it.

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:

Freehold land and buildings
2% on cost
Pavillion and fields
2% on cost
Fixtures and fittings
15% reducing balance

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
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.

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.

BRECON RUGBY FOOTBALL CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2025
1
Accounting policies
- 4 -

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 surplus or deficit, 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.

1.5
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell.

1.6
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.7
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 measured at transaction price.

Basic financial liabilities

Basic financial liabilities, including creditors and bank loans are recognised at transaction price.

 

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 at transaction price.

1.8
Taxation

The company is exempt from corporation tax, it being a company not carrying on a business for the purposes of making a profit.

1.9
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

BRECON RUGBY FOOTBALL CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2025
- 5 -
2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2025
2024
Number
Number
Total
17
17
3
Tangible fixed assets
Freehold land and buildings
Pavillion and fields
Fixtures and fittings
Total
£
£
£
£
Cost
At 1 May 2024
230,000
290,359
35,580
555,939
Additions
-
0
62,954
-
0
62,954
At 30 April 2025
230,000
353,313
35,580
618,893
Depreciation and impairment
At 1 May 2024
31,817
15,368
19,502
66,687
Depreciation charged in the year
4,600
5,289
2,412
12,301
At 30 April 2025
36,417
20,657
21,914
78,988
Carrying amount
At 30 April 2025
193,583
332,656
13,666
539,905
At 30 April 2024
198,183
274,991
16,078
489,252
4
Stocks
2025
2024
£
£
Stocks
12,457
13,668
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
8,898
7,941
Other debtors
217
1,197
Prepayments and accrued income
-
0
5,781
9,115
14,919
BRECON RUGBY FOOTBALL CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2025
- 6 -
6
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans and overdrafts
8
22,809
26,395
Trade creditors
34,817
18,285
Taxation and social security
3,196
2,570
Accruals and deferred income
11,504
13,373
72,326
60,623
7
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
25,217
30,539
Other creditors
76,898
22,800
102,115
53,339
8
Loans and overdrafts
2025
2024
£
£
Bank loans
30,540
35,864
Bank overdrafts
17,486
21,070
Other loans
76,898
22,800
124,924
79,734
Payable within one year
22,809
26,395
Payable after one year
102,115
53,339

Bank Loan

Bounce Back Loan is denominated in GBP with a nominal interest rate of 2.5%, and the final instalment is due on 1 September 2030. The carrying amount at year end is £30,540 (2024 - £35,864).

The loan is not secured.

 

Other Loans

Advance of discount agreement with Molson Coors Brewing Company (UK) Limited, denominated in GBP with a nominal interest rate of 5% above base rate of bank of England, and the final instalment is due in July 2027. The carrying amount at year end is £18,644 (2024 - £22,800).

 

CALF Fund Loan, denominated in GBP with a nominal interest rate of 7%, and the final instalment is due on 19 August 2039. The carrying amount at the year end is £58,254.

The loan is secured over the property known as 63 The Watton, Brecon.

BRECON RUGBY FOOTBALL CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2025
- 7 -
9
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.

2025-04-302024-05-01falsefalsefalse03 July 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr R MorrisMr G D OwensMrs A R WoodlandMr J D EdwardsMr R C Iley096014432024-05-012025-04-30096014432025-04-30096014432024-04-3009601443core:LandBuildingscore:OwnedOrFreeholdAssets2025-04-3009601443core:PlantMachinery2025-04-3009601443core:FurnitureFittings2025-04-3009601443core:LandBuildingscore:OwnedOrFreeholdAssets2024-04-3009601443core:PlantMachinery2024-04-3009601443core:FurnitureFittings2024-04-3009601443core:CurrentFinancialInstrumentscore:WithinOneYear2025-04-3009601443core:CurrentFinancialInstrumentscore:WithinOneYear2024-04-3009601443core:RetainedEarningsAccumulatedLosses2025-04-3009601443core:RetainedEarningsAccumulatedLosses2024-04-3009601443bus:Director22024-05-012025-04-3009601443core:LandBuildingscore:OwnedOrFreeholdAssets2024-05-012025-04-3009601443core:PlantMachinery2024-05-012025-04-3009601443core:FurnitureFittings2024-05-012025-04-30096014432023-05-012024-04-3009601443core:LandBuildingscore:OwnedOrFreeholdAssets2024-04-3009601443core:PlantMachinery2024-04-3009601443core:FurnitureFittings2024-04-30096014432024-04-3009601443core:CurrentFinancialInstruments2025-04-3009601443core:CurrentFinancialInstruments2024-04-3009601443core:Non-currentFinancialInstruments2025-04-3009601443core:Non-currentFinancialInstruments2024-04-3009601443bus:CompanyLimitedByGuarantee2024-05-012025-04-3009601443bus:SmallCompaniesRegimeForAccounts2024-05-012025-04-3009601443bus:FRS1022024-05-012025-04-3009601443bus:AuditExemptWithAccountantsReport2024-05-012025-04-3009601443bus:Director12024-05-012025-04-3009601443bus:Director32024-05-012025-04-3009601443bus:Director42024-05-012025-04-3009601443bus:Director52024-05-012025-04-3009601443bus:FullAccounts2024-05-012025-04-30xbrli:purexbrli:sharesiso4217:GBP