KNOLE_PARK_GOLF_CLUB_LIMI - Accounts


Company Registration No. 00195492 (England and Wales)
KNOLE PARK GOLF CLUB LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2018
PAGES FOR FILING WITH REGISTRAR
KNOLE PARK GOLF CLUB LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
3 - 7
KNOLE PARK GOLF CLUB LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2018
31 December 2018
- 1 -
2018
2017
Notes
£
£
£
£
Fixed assets
Tangible assets
6
748,892
697,933
Investment properties
7
315,000
295,000
1,063,892
992,933
Current assets
Stocks
23,179
23,436
Debtors
8
25,672
25,640
Cash at bank and in hand
812,452
751,390
861,303
800,466
Creditors: amounts falling due within one year
9
(827,762)
(676,000)
Net current assets
33,541
124,466
Total assets less current liabilities
1,097,433
1,117,399
Provisions for liabilities
10
(24,316)
(21,000)
Net assets
1,073,117
1,096,399
Reserves
Revaluation reserve
252,919
232,919
Clubhouse rebuild/renovation reserve
125,000
125,000
Greenshed reserve
30,000
30,000
Income and expenditure account
665,198
708,480
Members' funds
1,073,117
1,096,399

The director of the company has elected not to include a copy of the income and expenditure 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 and signed by the director and authorised for issue on 7 March 2019
I Storey
A Jeffrey
Director
Hon. Treasurer
Company Registration No. 00195492
KNOLE PARK GOLF CLUB LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2018
- 2 -
Revaluation reserve
Clubhouse rebuild/renovation reserve
Greenshed reserve
Accumuluat-ed profit reserve
Total
£
£
£
£
£
At 1 January 2017
232,919
125,000
30,000
573,605
961,524
Year ended 31 December 2017:
Surplus for the year
-
-
-
134,875
134,875
Balance at 31 December 2017
232,919
125,000
30,000
708,480
1,096,399
Year ended 31 December 2018:
Deficit for the year
-
-
-
(23,282)
(23,282)
Movement in revaluation reserve
20,000
-
-
(20,000)
-
Balance at 31 December 2018
252,919
125,000
30,000
665,198
1,073,117
KNOLE PARK GOLF CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2018
- 3 -
1
Accounting policies
Company information

Knole Park Golf Club Limited is a private company limited by guarantee incorporated in England and Wales. The registered office is Seal Hollow Road, Sevenoaks, Kent, TN15 0HJ.

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 have been prepared with early application of the FRS 102 Triennial Review 2017 amendments in full.

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 investment properties at fair value. The principal accounting policies adopted are set out below.

1.2
Income

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the club and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable. Revenue us recognised for the different income streams as follows;

 

Golf membership subscription income is recognised in the income and expenditure account in the period to which it relates.

 

Other income streams are recognised as the activity arises.

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:

Long-term leasehold property
Straight line over 20 to 30 years
Plant and equipment
Straight line over 4 to 20 years

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
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. The surplus or deficit on revaluation is recognised in the income and expenditure account.

KNOLE PARK GOLF CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
1
Accounting policies
(Continued)
- 4 -
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.

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 at bank and in hand

Cash at bank and in hand 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 only has financial instruments which are classified as basic financial instruments.

 

Short-term debtors and creditors are measured at the settlement value. Any losses from impairment are recognised in profit and loss.

1.8
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. 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.

1.9
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to income on a straight line basis over the term of the relevant lease.

2
Exceptional items
2018
2017
£
£
VAT refund
-
134,880

The exceptional item relates to a refund of overcharged VAT from HMRC. £120,344 of this amount relates to the actual refund and £43,519 relates to interest received on the refund. £28,983 of professional fees associated with the refund were deducted from the income to arrive at the figure above.

KNOLE PARK GOLF CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
- 5 -
3
Prior period adjustment

An adjustment has been made to the prior period, to reflect bar and catering income within income and direct bar and catering costs within expenditure. In the prior period, the net profit on bar and catering was included in income. This has resulted in an increase in both income and expenditure by £168,297. There is no impact on the result for the prior period, or on reserves.

4
Employees

The average monthly number of persons (including directors) employed by the company during the year was 29 (2017 - 29). This is split between 17 permanent staff (2017 - 17) and 12 temporary staff (2017 - 12).

5
Taxation
2018
2017
£
£
Corporation tax
Current tax on the surplus for the year
2,266
10,565
Origination and reversal of timing differences
3,316
(4,000)
Taxation on profit on ordinary activities
5,582
6,565
6
Tangible fixed assets
Long-term leasehold property
Plant and machinery
Total
£
£
£
Cost
At 1 January 2018
810,886
430,736
1,241,622
Additions
92,439
50,873
143,312
At 31 December 2018
903,325
481,609
1,384,934
Depreciation and impairment
At 1 January 2018
344,352
199,337
543,689
Depreciation charged in the year
38,779
53,574
92,353
At 31 December 2018
383,131
252,911
636,042
Carrying amount
At 31 December 2018
520,194
228,698
748,892
At 31 December 2017
466,534
231,399
697,933
KNOLE PARK GOLF CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
- 6 -
7
Investment property
2018
£
Fair value
At 1 January 2018 and 31 December 2018
315,000

On a historical cost basis, the investment property would have been included at a cost of £62,081.

 

The 2018 valuation was made by a chartered surveyor, on an open market value for existing use basis.

8
Debtors
2018
2017
Amounts falling due within one year:
£
£
Other debtors
25,672
25,640
9
Creditors: amounts falling due within one year
2018
2017
£
£
Trade creditors
137,685
69,611
Corporation tax
2,379
10,678
Other taxation and social security
11,391
14,119
Other creditors
676,307
581,592
827,762
676,000
10
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2018
2017
Balances:
£
£
Investment property
24,316
21,000
11
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.

KNOLE PARK GOLF CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
- 7 -
12
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.

The senior statutory auditor was Amy Healey FCA CTA DChA.
The auditor was Lindeyer Francis Ferguson Limited.
13
Capital commitments

Amounts contracted for but not provided in the financial statements:

2018
2017
£
£
Acquisition of tangible fixed assets
-
42,469
14
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:

2018
2017
£
£
Within one year
100,000
100,000
Between two and five years
400,000
400,000
In over five years
500,000
600,000
1,000,000
1,100,000
2018-12-312018-01-01falseCCH SoftwareCCH Accounts Production 2018.310No description of principal activity07 March 2019This audit opinion is unqualifiedStoreyN Statham2019-03-07001954922018-01-012018-12-31001954922018-12-31001954922017-12-3100195492core:LandBuildings2018-12-3100195492core:OtherPropertyPlantEquipment2018-12-3100195492core:LandBuildings2017-12-3100195492core:OtherPropertyPlantEquipment2017-12-3100195492core:CurrentFinancialInstruments2018-12-3100195492core:CurrentFinancialInstruments2017-12-3100195492core:RevaluationReserve2018-12-3100195492core:RevaluationReserve2017-12-3100195492core:OtherCapitalReserve2018-12-3100195492core:OtherCapitalReserve2017-12-3100195492core:OtherMiscellaneousReserve2018-12-3100195492core:OtherMiscellaneousReserve2017-12-3100195492core:RetainedEarningsAccumulatedLosses2018-12-3100195492core:RetainedEarningsAccumulatedLosses2017-12-3100195492core:RevaluationReserve2015-12-3100195492core:OtherCapitalReserve2015-12-3100195492core:OtherMiscellaneousReserve2015-12-3100195492core:RetainedEarningsAccumulatedLosses2015-12-31001954922015-12-3100195492bus:Director12018-01-012018-12-31001954922016-01-012017-12-3100195492core:RetainedEarningsAccumulatedLosses2018-01-012018-12-3100195492core:RevaluationReserve2018-01-012018-12-3100195492core:LandBuildingscore:LeasedAssetsHeldAsLessee2018-01-012018-12-3100195492core:PlantMachinery2018-01-012018-12-3100195492core:Exceptional2016-01-012017-12-3100195492core:LandBuildings2017-12-3100195492core:OtherPropertyPlantEquipment2017-12-31001954922017-12-3100195492core:LandBuildings2018-01-012018-12-3100195492core:OtherPropertyPlantEquipment2018-01-012018-12-3100195492core:WithinOneYear2018-12-3100195492core:WithinOneYear2017-12-3100195492core:BetweenTwoFiveYears2018-12-3100195492core:BetweenTwoFiveYears2017-12-3100195492core:MoreThanFiveYears2018-12-3100195492core:MoreThanFiveYears2017-12-3100195492bus:CompanyLimitedByGuarantee2018-01-012018-12-3100195492bus:FRS1022018-01-012018-12-3100195492bus:Audited2018-01-012018-12-3100195492bus:SmallCompaniesRegimeForAccounts2018-01-012018-12-3100195492bus:CompanySecretary12018-01-012018-12-3100195492bus:FullAccounts2018-01-012018-12-31xbrli:purexbrli:sharesiso4217:GBP