Company Registration No. 11315018 (England and Wales)
LLEWELYN CYF
(TA. PEN Y BONT CARAVAN AND CAMPING)
Unaudited financial statements
For the year ended 30 November 2025
Pages for filing with registrar
LLEWELYN CYF
(TA. PEN Y BONT CARAVAN AND CAMPING)
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 7
LLEWELYN CYF
(TA. PEN Y BONT CARAVAN AND CAMPING)
BALANCE SHEET
As at 30 November 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
3
29,167
39,167
Tangible assets
4
1,493,309
1,485,756
1,522,476
1,524,923
Current assets
Stocks
5,447
6,221
Debtors
5
90,640
55,206
Cash at bank and in hand
182,271
159,060
278,358
220,487
Creditors: amounts falling due within one year
6
(145,122)
(132,250)
Net current assets
133,236
88,237
Total assets less current liabilities
1,655,712
1,613,160
Creditors: amounts falling due after more than one year
7
(1,153,458)
(1,174,989)
Provisions for liabilities
(55,680)
(57,156)
Net assets
446,574
381,015
Capital and reserves
Called up share capital
120
120
Profit and loss reserves
446,454
380,895
Total equity
446,574
381,015
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
For the financial year ended 30 November 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
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.
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.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
LLEWELYN CYF
(TA. PEN Y BONT CARAVAN AND CAMPING)
BALANCE SHEET (CONTINUED)
As at 30 November 2025
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 17 August 2026 and are signed on its behalf by:
Mr G L Williams
Director
Company Registration No. 11315018
LLEWELYN CYF
(TA. PEN Y BONT CARAVAN AND CAMPING)
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 30 November 2025
- 3 -
1
Accounting policies
Company information
Llewelyn Cyf is a private company limited by shares incorporated in England and Wales. The registered office is Bryn Caled Farmhouse, Llanuwchllyn, Bala, Gwynedd, LL23 7SU.
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 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, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. The principal accounting policies adopted are set out below.
1.2
Revenue
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
1.3
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
1.4
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
none
Park improvements
10% straight line
Plant and equipment
15% reducing balance
Hire Fleet
10% 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 profit or loss.
LLEWELYN CYF
(TA. PEN Y BONT CARAVAN AND CAMPING)
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
For the year ended 30 November 2025
1
Accounting policies
(Continued)
- 4 -
1.5
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible 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.
1.6
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
1.7
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.8
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 initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
1.9
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.10
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
LLEWELYN CYF
(TA. PEN Y BONT CARAVAN AND CAMPING)
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
For the year ended 30 November 2025
1
Accounting policies
(Continued)
- 5 -
Current tax
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
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.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.11
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.12
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.13
Government grants
Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.
A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.
LLEWELYN CYF
(TA. PEN Y BONT CARAVAN AND CAMPING)
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
For the year ended 30 November 2025
- 6 -
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
5
6
3
Intangible fixed assets
Goodwill
£
Cost
At 1 December 2024 and 30 November 2025
100,000
Amortisation and impairment
At 1 December 2024
60,833
Amortisation charged for the year
10,000
At 30 November 2025
70,833
Carrying amount
At 30 November 2025
29,167
At 30 November 2024
39,167
4
Tangible fixed assets
Freehold land and buildings
Park improvements
Plant and equipment
Hire Fleet
Total
£
£
£
£
£
Cost
At 1 December 2024
1,182,575
203,429
42,854
171,492
1,600,350
Additions
15,622
35,544
51,166
Disposals
(6,400)
(6,400)
At 30 November 2025
1,182,575
219,051
71,998
171,492
1,645,116
Depreciation and impairment
At 1 December 2024
56,224
15,628
42,742
114,594
Depreciation charged in the year
20,345
6,058
12,875
39,278
Eliminated in respect of disposals
(2,065)
(2,065)
At 30 November 2025
76,569
19,621
55,617
151,807
Carrying amount
At 30 November 2025
1,182,575
142,482
52,377
115,875
1,493,309
At 30 November 2024
1,182,575
147,205
27,226
128,750
1,485,756
LLEWELYN CYF
(TA. PEN Y BONT CARAVAN AND CAMPING)
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
For the year ended 30 November 2025
- 7 -
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
738
431
Other debtors
89,902
54,775
90,640
55,206
6
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans and overdrafts
48,619
48,619
Receipts in advance
11,848
11,153
Trade creditors
19,653
12,344
Corporation tax
54,727
44,933
Other taxation and social security
10,211
15,201
Directors/partnership loan
64
145,122
132,250
7
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
459,422
491,945
Inter company loan
694,036
683,044
1,153,458
1,174,989