Naunton Downs Golf Club Limited 02676183 false 2023-07-01 2024-06-30 2024-06-30 The principal activity of the company is that of a golf club. Digita Accounts Production Advanced 6.30.9574.0 true 02676183 2023-07-01 2024-06-30 02676183 2024-06-30 02676183 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-06-30 02676183 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2024-06-30 02676183 core:CurrentFinancialInstruments 2024-06-30 02676183 core:CurrentFinancialInstruments core:WithinOneYear 2024-06-30 02676183 core:Non-currentFinancialInstruments 2024-06-30 02676183 core:Non-currentFinancialInstruments core:AfterOneYear 2024-06-30 02676183 core:Non-currentFinancialInstruments core:Secured 2024-06-30 02676183 core:ConstructionInProgressAssetsUnderConstruction 2024-06-30 02676183 core:FurnitureFittings 2024-06-30 02676183 core:LandBuildings core:OwnedOrFreeholdAssets 2024-06-30 02676183 core:MotorVehicles 2024-06-30 02676183 core:OfficeEquipment 2024-06-30 02676183 core:PlantMachinery 2024-06-30 02676183 bus:SmallEntities 2023-07-01 2024-06-30 02676183 bus:AuditExemptWithAccountantsReport 2023-07-01 2024-06-30 02676183 bus:FilletedAccounts 2023-07-01 2024-06-30 02676183 bus:SmallCompaniesRegimeForAccounts 2023-07-01 2024-06-30 02676183 bus:RegisteredOffice 2023-07-01 2024-06-30 02676183 bus:Director1 2023-07-01 2024-06-30 02676183 bus:PrivateLimitedCompanyLtd 2023-07-01 2024-06-30 02676183 core:ConstructionInProgressAssetsUnderConstruction 2023-07-01 2024-06-30 02676183 core:FurnitureFittings 2023-07-01 2024-06-30 02676183 core:LandBuildings 2023-07-01 2024-06-30 02676183 core:LandBuildings core:OwnedOrFreeholdAssets 2023-07-01 2024-06-30 02676183 core:MotorVehicles 2023-07-01 2024-06-30 02676183 core:OfficeEquipment 2023-07-01 2024-06-30 02676183 core:PlantMachinery 2023-07-01 2024-06-30 02676183 countries:EnglandWales 2023-07-01 2024-06-30 02676183 2023-06-30 02676183 core:ConstructionInProgressAssetsUnderConstruction 2023-06-30 02676183 core:FurnitureFittings 2023-06-30 02676183 core:LandBuildings core:OwnedOrFreeholdAssets 2023-06-30 02676183 core:MotorVehicles 2023-06-30 02676183 core:OfficeEquipment 2023-06-30 02676183 core:PlantMachinery 2023-06-30 02676183 2022-04-01 2023-06-30 02676183 2023-06-30 02676183 core:HirePurchaseContracts core:CurrentFinancialInstruments 2023-06-30 02676183 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2023-06-30 02676183 core:CurrentFinancialInstruments 2023-06-30 02676183 core:CurrentFinancialInstruments core:WithinOneYear 2023-06-30 02676183 core:Non-currentFinancialInstruments 2023-06-30 02676183 core:Non-currentFinancialInstruments core:AfterOneYear 2023-06-30 02676183 core:Non-currentFinancialInstruments core:Secured 2023-06-30 02676183 core:ConstructionInProgressAssetsUnderConstruction 2023-06-30 02676183 core:FurnitureFittings 2023-06-30 02676183 core:LandBuildings core:OwnedOrFreeholdAssets 2023-06-30 02676183 core:MotorVehicles 2023-06-30 02676183 core:OfficeEquipment 2023-06-30 02676183 core:PlantMachinery 2023-06-30 iso4217:GBP xbrli:pure

Registration number: 02676183

Naunton Downs Golf Club Limited

Unaudited Filleted Financial Statements

for the Year Ended 30 June 2024

 

Naunton Downs Golf Club Limited

Contents

Balance Sheet

1 to 2

Notes to the Unaudited Financial Statements

3 to 8

 

Naunton Downs Golf Club Limited

(Registration number: 02676183)
Balance Sheet as at 30 June 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

4

1,333,439

1,860,440

Current assets

 

Debtors

5

1,030,412

730,455

Cash at bank and in hand

 

-

22,830

 

1,030,412

753,285

Creditors: Amounts falling due within one year

6

(88,037)

(119,356)

Net current assets

 

942,375

633,929

Total assets less current liabilities

 

2,275,814

2,494,369

Creditors: Amounts falling due after more than one year

6

(1,868,006)

(1,975,974)

Net assets

 

407,808

518,395

Capital and reserves

 

Called up share capital

100,000

100,000

Retained earnings

307,808

418,395

Shareholders' funds

 

407,808

518,395

For the financial year ending 30 June 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' 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 directors acknowledge their 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. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 14 August 2026 and signed on its behalf by:
 

 

Naunton Downs Golf Club Limited

(Registration number: 02676183)
Balance Sheet as at 30 June 2024

.........................................
B P Pauling
Director

 

Naunton Downs Golf Club Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 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:
Naunton Downs Estate
Naunton
Cheltenham
Gloucestershire
GL54 3AE
England

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.

Summary of disclosure exemptions

The compnay has taken advantage of exemptions conferred by Financial Reporting Standard 102 - Related Party Disclosures not to disclose transactions between wholly owned members of the same group.

Group accounts not prepared

The company is part of a small group. The company has taken advantage of the exemption provided by section 398 of the Companies Act 2006 and has not prepared group accounts.

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.

Tax

The tax expense for the period comprises current tax payable.

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.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

 

Naunton Downs Golf Club Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 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

Plant and machinery

25% reducing balance

Fixtures and fittings

25% reducing balance

Motor vehicles

25% reducing balance

Office equipment

25% reducing balance

Land and buildings

Not depreciated

Property under construction

Not depreciated

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 creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers.

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.

 

Naunton Downs Golf Club Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

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.

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 directors) during the year, was 2 (2023 - 6).

 

Naunton Downs Golf Club Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

4

Tangible assets

Land and buildings
£

Properties under construction
 £

Fixtures and fittings
£

Plant and machinery
£

Other equipment
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 July 2023

1,796,365

-

184,453

182,225

71,646

2,150

2,236,839

Additions

-

734,651

-

-

-

-

734,651

Disposals

(1,197,577)

-

(184,453)

(182,225)

(71,646)

(2,150)

(1,638,051)

At 30 June 2024

598,788

734,651

-

-

-

-

1,333,439

Depreciation

At 1 July 2023

-

-

161,676

146,062

66,511

2,150

376,399

Eliminated on disposal

-

-

(161,676)

(146,062)

(66,511)

(2,150)

(376,399)

At 30 June 2024

-

-

-

-

-

-

-

Carrying amount

At 30 June 2024

598,788

734,651

-

-

-

-

1,333,439

At 30 June 2023

1,796,365

-

22,777

36,163

5,135

-

1,860,440

Included within the net book value of land and buildings above is £598,788 (2023 - £1,796,365) in respect of freehold land and buildings.
 

 

Naunton Downs Golf Club Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

5

Debtors

Current

Note

2024
£

2023
£

Trade debtors

 

-

17,248

Amounts owed by related parties

1,020,861

-

Prepayments

 

-

688,378

Other debtors

 

9,551

24,829

   

1,030,412

730,455

6

Creditors

Creditors: amounts falling due within one year

Note

2024
£

2023
£

Due within one year

 

Loans and borrowings

7

-

13,825

Trade creditors

 

-

1,766

Taxation and social security

 

3,097

17,569

Other creditors

 

84,940

86,196

 

88,037

119,356

Creditors: amounts falling due after more than one year

Note

2024
£

2023
£

Due after one year

 

Loans and borrowings

7

456,500

469,674

Other non-current financial liabilities

 

1,411,506

1,506,300

 

1,868,006

1,975,974

 

Naunton Downs Golf Club Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

7

Loans and borrowings

Current loans and borrowings

2024
£

2023
£

Hire purchase contracts

-

13,825

Non-current loans and borrowings

2024
£

2023
£

Hire purchase contracts

-

13,174

Debentures

456,500

456,500

456,500

469,674

The amount of £456,500 (2023: £456,500) in respect of debentures relates to 50 year debentures, the first of which falls for repayment on 31st July 2043. The holders of these are entitled to unlimited golf for 50 years, at the end of which the principal only is repayable and the debentures may be re-issued by the Company.