Company registration number 00188160 (England and Wales)
HILLSIDE GOLF CLUB LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025
PAGES FOR FILING WITH REGISTRAR
HILLSIDE GOLF CLUB LIMITED
BALANCE SHEET
AS AT 31 MAY 2025
31 May 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
2,489,724
2,204,055
Current assets
Stocks
209,930
206,503
Debtors
4
46,576
28,533
Cash at bank and in hand
349,220
249,284
605,726
484,320
Creditors: amounts falling due within one year
5
(853,426)
(719,093)
Net current liabilities
(247,700)
(234,773)
Total assets less current liabilities
2,242,024
1,969,282
Creditors: amounts falling due after more than one year
6
(414,197)
(444,771)
Net assets
1,827,827
1,524,511
Capital and reserves
Called up share capital
4,393
4,393
Capital redemption reserve
115
115
Income and expenditure account
1,823,319
1,520,003
Total equity
1,827,827
1,524,511

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on 6 November 2025 and are signed on its behalf by:
J J Bradburn (Chairman)
P J J Tabron
Director
Director
Company Registration No. 00188160
HILLSIDE GOLF CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025
- 2 -
1
Accounting policies
Company information

Hillside Golf Club Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Club House, Hastings Road, Hillside, Southport, PR8 2LU.

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
Turnover

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 any discounts allowed.

Subscriptions for membership is recognised in the year to which the subscription relates, a subscription paid in advance is shown as deferred income.

 

Entrance fees payable on admittance to membership, is recognised on receipt of payment.

 

Income from green fees from visitors or guests is recognised as income on the date the course is played.

 

Buggy income is recognised on receipt of payment.

 

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer.

Income from competitions, other sporting and social events is recognised as income on the day of the competition or on completion of the event.

HILLSIDE GOLF CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 3 -
1.3
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost 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:

Leasehold land and buildings
2%/10% per annum on a straighlt line basis
Course development
2%/10% per annum on a straight line basis
Fixtures and fittings
10%/33% per annum in a straight line basis
Course equipment
25%/33% per annum on a straight line basis

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.

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).

Recoverable amount is the higher of fair value less costs to sell and value in use.

 

An impairment loss is recognised immediately in profit or loss.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply.

1.5
Stocks

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

 

Cost is calculated on a first in first out basis.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling 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.

HILLSIDE GOLF CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 4 -
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.

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 and bank loans 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
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs. No dividends are paid on equity instruments.

1.9
Taxation

The tax expense represents the sum of the tax currently payable on nonmutual trading income and interest received only. The company's mutual trading income is exempt from tax.

Current tax

The current year tax is payable on nonmutual income and interest received.

Deferred tax

Deferred tax is not provided as the company is only subject to corporation tax on its nonmutual income.

1.10
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.

1.11
Retirement benefits

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

HILLSIDE GOLF CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 5 -
1.12
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 leases asset are consumed.

1.13
Government grants

Grants which relate to assets are recognised in income on a systematic basis over the useful life of the asset.

2
Employees

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

2025
2024
Number
Number
Total
64
62
3
Tangible fixed assets
Leasehold land and buildings
Course development
Fixtures and fittings
Course equipment
Total
£
£
£
£
£
Cost
At 1 June 2024
1,714,819
1,187,517
1,516,679
1,070,519
5,489,534
Additions
403,292
3,466
27,603
105,738
540,099
Disposals
-
0
-
0
(1,541)
(136,630)
(138,171)
At 31 May 2025
2,118,111
1,190,983
1,542,741
1,039,627
5,891,462
Depreciation and impairment
At 1 June 2024
585,593
515,581
1,407,881
776,424
3,285,479
Depreciation charged in the year
50,150
35,402
43,152
125,726
254,430
Eliminated in respect of disposals
-
0
-
0
(1,541)
(136,630)
(138,171)
At 31 May 2025
635,743
550,983
1,449,492
765,520
3,401,738
Carrying amount
At 31 May 2025
1,482,368
640,000
93,249
274,107
2,489,724
At 31 May 2024
1,129,226
671,936
108,798
294,095
2,204,055
HILLSIDE GOLF CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 6 -
4
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
11,000
4,204
Other debtors
2,666
7,257
Prepayments and accrued income
32,910
17,072
46,576
28,533

 

5
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loan
32,305
30,315
Trade creditors
108,941
170,724
Corporation tax
113,436
84,476
Other taxation and social security
47,757
45,508
Deferred income
483,817
309,294
Accruals
67,170
78,776
853,426
719,093

The bank loan is secured by a fixed charge over the leasehold property.

 

6
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loan
414,197
444,771

The bank loan is secured by a fixed charge over the leasehold property.

The long term bank loan is repayable over 15 years and incurs an interest rate of 2.25% above the Bank of England's base rate.

Amounts included above which fall due after five years are as follows:
Payable by instalments
260,863
300,833
HILLSIDE GOLF CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 7 -
7
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

Senior Statutory Auditor:
Neil Latham
Statutory Auditor:
Harrison Latham & Company
Date of audit report:
7 November 2025
8
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows: £73,478, (2024 - £90,668).

 

9
Capital commitments

Amounts contracted for but not provided in the financial statements:

2025
2024
£
£
Acquisition of tangible fixed assets
158,779
49,484
10
Pension commitments

The company operates a defined contribution pension scheme for all eligible employees. The assets of the scheme are held separately from those of the company in an independently administered fund. At the balance sheet date there were no unpaid contributions (2024-nil).

11
Directors' transactions

The directors like all other members pay subscriptions dependent upon category of membership, at rates applicable to all members in that category. The directors like all other members are entitled to use the club facilities, which includes the use of a discount card.

2025-05-312024-06-01false07 November 2025CCH SoftwareCCH Accounts Production 2024.100No description of principal activityThis audit opinion is unqualifiedJ J BradburnC EntwistleW A GillespieL V RushworthP J J TabronP A JordanA J BartonG GaskellM R HelmeR MatesT BarnesC J Williamsfalsefalse001881602024-06-012025-05-31001881602025-05-31001881602024-05-3100188160core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-05-3100188160core:PlantMachinery2025-05-3100188160core:FurnitureFittings2025-05-3100188160core:MotorVehicles2025-05-3100188160core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-05-3100188160core:PlantMachinery2024-05-3100188160core:FurnitureFittings2024-05-3100188160core:MotorVehicles2024-05-3100188160core:CurrentFinancialInstrumentscore:WithinOneYear2025-05-3100188160core:CurrentFinancialInstrumentscore:WithinOneYear2024-05-3100188160core:CurrentFinancialInstruments2025-05-3100188160core:CurrentFinancialInstruments2024-05-3100188160core:Non-currentFinancialInstruments2025-05-3100188160core:Non-currentFinancialInstruments2024-05-3100188160core:ShareCapital2025-05-3100188160core:ShareCapital2024-05-3100188160core:CapitalRedemptionReserve2025-05-3100188160core:CapitalRedemptionReserve2024-05-3100188160core:RetainedEarningsAccumulatedLosses2025-05-3100188160core:RetainedEarningsAccumulatedLosses2024-05-3100188160bus:Director12024-06-012025-05-3100188160bus:Director52024-06-012025-05-3100188160core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-06-012025-05-3100188160core:PlantMachinery2024-06-012025-05-3100188160core:FurnitureFittings2024-06-012025-05-3100188160core:MotorVehicles2024-06-012025-05-31001881602023-06-012024-05-3100188160core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-05-3100188160core:PlantMachinery2024-05-3100188160core:FurnitureFittings2024-05-3100188160core:MotorVehicles2024-05-31001881602024-05-3100188160bus:PrivateLimitedCompanyLtd2024-06-012025-05-3100188160bus:SmallCompaniesRegimeForAccounts2024-06-012025-05-3100188160bus:FRS1022024-06-012025-05-3100188160bus:Audited2024-06-012025-05-3100188160bus:Director22024-06-012025-05-3100188160bus:Director32024-06-012025-05-3100188160bus:Director42024-06-012025-05-3100188160bus:Director62024-06-012025-05-3100188160bus:Director72024-06-012025-05-3100188160bus:Director82024-06-012025-05-3100188160bus:Director92024-06-012025-05-3100188160bus:Director102024-06-012025-05-3100188160bus:Director112024-06-012025-05-3100188160bus:CompanySecretary12024-06-012025-05-3100188160bus:FullAccounts2024-06-012025-05-31xbrli:purexbrli:sharesiso4217:GBP