Company registration number 00099376 (England and Wales)
THE LEAMINGTON AND COUNTY GOLF CLUB LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
PAGES FOR FILING WITH REGISTRAR
THE LEAMINGTON AND COUNTY GOLF CLUB LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 6
THE LEAMINGTON AND COUNTY GOLF CLUB LTD
COMPANY INFORMATION
Directors
Mr P Callaghan
Mr R A Hunt
Mr T M Illingworth
Mr M Molesworth
Mr W Ryan
Mr I C Salmon
Mrs R Skilbeck
Secretary
Mr B M Frazer
Company number
00099376
Registered office
Golf Lane
Whitnash
Leamington Spa
Warwickshire
England
CV31 2QA
Accountants
Haslehursts Limited
88 Hill Village Road
Sutton Coldfield
West Midlands
England
B75 5BE
THE LEAMINGTON AND COUNTY GOLF CLUB LTD
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
1,422,670
1,438,626
Current assets
Stocks
16,561
7,860
Debtors
4
72,586
86,253
Cash at bank and in hand
142,685
148,379
231,832
242,492
Creditors: amounts falling due within one year
5
(427,303)
(421,201)
Net current liabilities
(195,471)
(178,709)
Total assets less current liabilities
1,227,199
1,259,917
Creditors: amounts falling due after more than one year
6
(93,761)
(91,483)
Net assets
1,133,438
1,168,434
Reserves
Revaluation reserve
8
418,423
418,423
Income and expenditure account
715,015
750,011
Total members' funds
1,133,438
1,168,434

The notes on pages 3 to 6 form part of these financial statements.

THE LEAMINGTON AND COUNTY GOLF CLUB LTD
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2025
31 December 2025
- 2 -

For the financial year ended 31 December 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 29 April 2026 and are signed on its behalf by:
Mr M Molesworth
Director
Company registration number 00099376 (England and Wales)
THE LEAMINGTON AND COUNTY GOLF CLUB LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
1
Accounting policies
Company information

The Leamington and County Golf Club Ltd is a private company limited by guarantee incorporated in England and Wales. The registered office is Golf Lane, Whitnash, Leamington Spa, Warwickshire, England, CV31 2QA.

1.1
Basis of preparation

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 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 all of 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
nil
Leasehold improvements
2% straight line
Plant and equipment
Over 20 and 7 years
Fixtures and fittings
10% straight line and 20% straight line
Computers
33% straight line
1.4
Stocks

Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

1.5
Taxation

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

1.6
Retirement benefits

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

THE LEAMINGTON AND COUNTY GOLF CLUB LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 4 -
1.7
Leases
As lessee

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.

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

As lessor

When the company acts as a lessor, a lease is classified as a finance lease whenever it transfers substantially all the risks and rewards of ownership of the underlying asset to the lessee, either at the end of the lease term or for the major part of the economic life of the asset. All other leases are classified as operating leases. If an arrangement contains both lease and non-lease components, the company allocates the consideration in the contract to the two elements.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

2
Employees

The average monthly number of persons employed by the company during the year was:

2025
2024
Number
Number
Total
16
16
THE LEAMINGTON AND COUNTY GOLF CLUB LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 5 -
3
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2025
2,084,135
1,044,543
3,128,678
Additions
8,073
47,664
55,737
Disposals
-
0
(6,100)
(6,100)
At 31 December 2025
2,092,208
1,086,107
3,178,315
Depreciation and impairment
At 1 January 2025
914,940
775,112
1,690,052
Depreciation charged in the year
28,414
43,127
71,541
Eliminated in respect of disposals
-
0
(5,948)
(5,948)
At 31 December 2025
943,354
812,291
1,755,645
Carrying amount
At 31 December 2025
1,148,854
273,816
1,422,670
At 31 December 2024
1,169,195
269,431
1,438,626
4
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
21,209
24,130
Other debtors
51,377
62,123
72,586
86,253
5
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
5,340
5,340
Trade creditors
61,632
75,125
Taxation and social security
20,364
15,233
Other creditors
339,967
325,503
427,303
421,201

The hire purchase is secured on the assets concerned.

 

The bank loan is secured by a legal charge over the land of the company.

THE LEAMINGTON AND COUNTY GOLF CLUB LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 6 -
6
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
74,263
80,607
Other creditors
19,498
10,876
93,761
91,483

The hire purchase is secured on the assets concerned.

 

The bank loan is secured by a legal charge over the land of the company.

7
Members' liability

The company is limited by guarantee, and does not have any share capital. Each member guarantees to contribute up to a maximum of £2 should the company be wound up within one year from the date upon which he or she ceases to be a member.

8
Revaluation reserve
2025
2024
£
£
At the beginning and end of the year
418,423
418,423
9
Operating lease commitments
As lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2025
2024
£
£
Total commitments
296,249
397,705
2025-12-312025-01-01falsefalsefalse29 April 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityMr P CallaghanMr R A HuntMr T M IllingworthMr M MolesworthMr W RyanMr I C SalmonMrs R SkilbeckMr B M Frazer000993762025-01-012025-12-3100099376bus:Director12025-01-012025-12-3100099376bus:Director22025-01-012025-12-3100099376bus:Director32025-01-012025-12-3100099376bus:Director42025-01-012025-12-3100099376bus:Director52025-01-012025-12-3100099376bus:Director62025-01-012025-12-3100099376bus:Director72025-01-012025-12-3100099376bus:CompanySecretaryDirector12025-01-012025-12-3100099376bus:CompanySecretary12025-01-012025-12-3100099376bus:RegisteredOffice2025-01-012025-12-31000993762025-12-31000993762024-12-3100099376core:LandBuildings2025-12-3100099376core:OtherPropertyPlantEquipment2025-12-3100099376core:LandBuildings2024-12-3100099376core:OtherPropertyPlantEquipment2024-12-3100099376core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3100099376core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3100099376core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-3100099376core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3100099376core:CurrentFinancialInstruments2025-12-3100099376core:CurrentFinancialInstruments2024-12-3100099376core:Non-currentFinancialInstruments2025-12-3100099376core:Non-currentFinancialInstruments2024-12-3100099376core:RevaluationReserve2025-12-3100099376core:RevaluationReserve2024-12-3100099376core:RetainedEarningsAccumulatedLosses2025-12-3100099376core:RetainedEarningsAccumulatedLosses2024-12-3100099376core:LandBuildingscore:OwnedOrFreeholdAssets2025-01-012025-12-3100099376core:LeaseholdImprovements2025-01-012025-12-3100099376core:PlantMachinery2025-01-012025-12-3100099376core:FurnitureFittings2025-01-012025-12-3100099376core:ComputerEquipment2025-01-012025-12-31000993762024-01-012024-12-3100099376core:LandBuildings2024-12-3100099376core:OtherPropertyPlantEquipment2024-12-31000993762024-12-3100099376core:LandBuildings2025-01-012025-12-3100099376core:OtherPropertyPlantEquipment2025-01-012025-12-3100099376bus:CompanyLimitedByGuarantee2025-01-012025-12-3100099376bus:SmallCompaniesRegimeForAccounts2025-01-012025-12-3100099376bus:FRS1022025-01-012025-12-3100099376bus:AuditExemptWithAccountantsReport2025-01-012025-12-3100099376bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP