Company registration number 11634531 (England and Wales)
CHILTERN FOREST GOLF CLUB 2018 LIMITED
AMENDED UNAUDITED FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 MARCH 2026
PAGES FOR FILING WITH REGISTRAR
CHILTERN FOREST GOLF CLUB 2018 LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
CHILTERN FOREST GOLF CLUB 2018 LIMITED
BALANCE SHEET
AS AT 31 MARCH 2026
31 March 2026
- 1 -
31 March 2026
31 December 2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
733,211
773,207
Current assets
Stocks
22,211
9,185
Debtors
4
47,495
44,333
Cash at bank and in hand
177,683
87,331
247,389
140,849
Creditors: amounts falling due within one year
5
(266,822)
(217,325)
Net current liabilities
(19,433)
(76,476)
Total assets less current liabilities
713,778
696,731
Creditors: amounts falling due after more than one year
6
(301,341)
(299,108)
Net assets
412,437
397,623
Reserves
Other reserves
270
736
Income and expenditure account
9
412,167
396,887
Total members' funds
412,437
397,623
CHILTERN FOREST GOLF CLUB 2018 LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 MARCH 2026
31 March 2026
- 2 -

For the financial period ended 31 March 2026 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 period in question in accordance with section 476.

The director acknowledges her 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 director of the company has 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 20 October 2026 and are signed on its behalf by:
Mr S Moran
Director
Company registration number 11634531 (England and Wales)
CHILTERN FOREST GOLF CLUB 2018 LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 MARCH 2026
- 3 -
1
Accounting policies
Company information

Chiltern Forest Golf Club 2018 Limited is a private company limited by guarantee incorporated in England and Wales. The registered office is Unit H, 2nd Floor Offices, 40 Murdock Road, Bicester, Oxon, OX26 4PP.

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 company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

 

This is an amended set of accounts for the period ended 31 March 2026. They replace the original accounts and are now the statutory accounts. They are prepared as they were at the date of the original accounts.

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:

Land, buildings & course improvements
2% straight line, 3% straight line, 10% straight line and varying in accordance with asset
Course machinery
15% straight line
Clubhouse & office equipment
15% straight line

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.

CHILTERN FOREST GOLF CLUB 2018 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MARCH 2026
1
Accounting policies
(Continued)
- 4 -

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.

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. 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.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

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, 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.

1.7
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 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.

CHILTERN FOREST GOLF CLUB 2018 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MARCH 2026
1
Accounting policies
(Continued)
- 5 -
Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

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.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

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 initially at transaction price and subsequently measured at amortised cost using the effective interest method.

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
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.

1.10
Retirement benefits

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

CHILTERN FOREST GOLF CLUB 2018 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MARCH 2026
1
Accounting policies
(Continued)
- 6 -
1.11
Leases

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 leased asset are consumed.

1.12
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.

2
Employees

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

2026
2024
Number
Number
Total
10
10
3
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2025
1,479,798
215,738
1,695,536
Additions
20,730
13,569
34,299
At 31 March 2026
1,500,528
229,307
1,729,835
Depreciation and impairment
At 1 January 2025
748,559
173,770
922,329
Depreciation charged in the period
60,673
13,622
74,295
At 31 March 2026
809,232
187,392
996,624
Carrying amount
At 31 March 2026
691,296
41,915
733,211
At 31 December 2024
731,239
41,968
773,207
CHILTERN FOREST GOLF CLUB 2018 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MARCH 2026
- 7 -
4
Debtors
2026
2024
Amounts falling due within one year:
£
£
Service charges due
754
432
Other debtors
46,741
43,901
47,495
44,333
5
Creditors: amounts falling due within one year
2026
2024
£
£
Bank loans
5,661
5,487
Trade creditors
49,792
47,438
Taxation and social security
8,479
9,416
Other creditors
202,890
154,984
266,822
217,325
6
Creditors: amounts falling due after more than one year
2026
2024
£
£
Bank loans and overdrafts
18,858
25,913
Other creditors - Mortgage
282,483
273,195
301,341
299,108
7
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.

8
Hartfield Trust - Designated fund
2026
2024
£
£
At the beginning of the period
736
736
Other movements
(466)
-
At the end of the period
270
736

Dorothy Hartfield bequeathed the residue of her estate to Chiltern Forest Golf Club, the funds to be held in Trust and to be used for the upkeep and improvement of the course, excluding the clubhouse, and the funds expended are only in addition to the funds that would normally be expended by the Club.

CHILTERN FOREST GOLF CLUB 2018 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MARCH 2026
- 8 -
9
Income and expenditure account
2026
2024
£
£
At the beginning of the period
396,887
419,622
Surplus/(deficit) for the period
15,280
(22,735)
At the end of the period
412,167
396,887
2026-03-312025-01-01truefalsefalseCCH SoftwareCCH Accounts Production 2026.300No description of principal activityMr R FisherMr S MoranMr P  Gascoynefalse116345312025-01-012026-03-31116345312026-03-31116345312024-12-3111634531core:LandBuildings2026-03-3111634531core:OtherPropertyPlantEquipment2026-03-3111634531core:LandBuildings2024-12-3111634531core:OtherPropertyPlantEquipment2024-12-3111634531core:WithinOneYear2026-03-3111634531core:WithinOneYear2024-12-3111634531core:CurrentFinancialInstrumentscore:WithinOneYear2026-03-3111634531core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3111634531core:Non-currentFinancialInstrumentscore:AfterOneYear2026-03-3111634531core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3111634531core:OtherMiscellaneousReserve2026-03-3111634531core:OtherMiscellaneousReserve2024-12-3111634531core:RetainedEarningsAccumulatedLosses2026-03-3111634531core:RetainedEarningsAccumulatedLosses2024-12-3111634531core:RetainedEarningsAccumulatedLosses2024-12-3111634531core:RetainedEarningsAccumulatedLosses2023-12-3111634531bus:Director22025-01-012026-03-3111634531core:LandBuildingscore:OwnedOrFreeholdAssets2025-01-012026-03-3111634531core:PlantMachinery2025-01-012026-03-3111634531core:FurnitureFittings2025-01-012026-03-31116345312024-01-012024-12-3111634531core:LandBuildings2024-12-3111634531core:OtherPropertyPlantEquipment2024-12-31116345312024-12-3111634531core:LandBuildings2025-01-012026-03-3111634531core:OtherPropertyPlantEquipment2025-01-012026-03-3111634531core:CurrentFinancialInstruments2026-03-3111634531core:CurrentFinancialInstruments2024-12-3111634531core:Non-currentFinancialInstruments2026-03-3111634531core:Non-currentFinancialInstruments2024-12-3111634531bus:CompanyLimitedByGuarantee2025-01-012026-03-3111634531bus:FRS1022025-01-012026-03-3111634531bus:AuditExemptWithAccountantsReport2025-01-012026-03-3111634531bus:Director12025-01-012026-03-3111634531bus:CompanySecretary12025-01-012026-03-3111634531bus:SmallCompaniesRegimeForAccounts2025-01-012026-03-3111634531bus:FullAccounts2025-01-012026-03-31xbrli:purexbrli:sharesiso4217:GBP