Cardiff City (House of Sport) Limited - Period Ending 2020-06-30

Cardiff City (House of Sport) Limited - Period Ending 2020-06-30


Cardiff City (House of Sport) Limited 07141377 false 2019-07-01 2020-06-30 2020-06-30 The principal activity of the company is the development and running of a sport and leisure academy Digita Accounts Production Advanced 6.24.8820.0 Software true 07141377 2019-07-01 2020-06-30 07141377 2020-06-30 07141377 bus:OrdinaryShareClass1 2020-06-30 07141377 bus:OrdinaryShareClass2 2020-06-30 07141377 core:RetainedEarningsAccumulatedLosses 2020-06-30 07141377 core:ShareCapital 2020-06-30 07141377 core:CurrentFinancialInstruments 2020-06-30 07141377 core:CurrentFinancialInstruments core:WithinOneYear 2020-06-30 07141377 core:Non-currentFinancialInstruments 2020-06-30 07141377 core:Non-currentFinancialInstruments core:AfterOneYear 2020-06-30 07141377 core:MoreThanFiveYears 1 2020-06-30 07141377 core:FurnitureFittingsToolsEquipment 2020-06-30 07141377 core:LandBuildings 2020-06-30 07141377 core:OtherPropertyPlantEquipment 2020-06-30 07141377 bus:SmallEntities 2019-07-01 2020-06-30 07141377 bus:AuditExemptWithAccountantsReport 2019-07-01 2020-06-30 07141377 bus:FullAccounts 2019-07-01 2020-06-30 07141377 bus:SmallCompaniesRegimeForAccounts 2019-07-01 2020-06-30 07141377 bus:RegisteredOffice 2019-07-01 2020-06-30 07141377 bus:CompanySecretary1 2019-07-01 2020-06-30 07141377 bus:Director1 2019-07-01 2020-06-30 07141377 bus:Director2 2019-07-01 2020-06-30 07141377 bus:Director4 2019-07-01 2020-06-30 07141377 bus:Director5 2019-07-01 2020-06-30 07141377 bus:OrdinaryShareClass1 2019-07-01 2020-06-30 07141377 bus:OrdinaryShareClass2 2019-07-01 2020-06-30 07141377 bus:PrivateLimitedCompanyLtd 2019-07-01 2020-06-30 07141377 core:Buildings 2019-07-01 2020-06-30 07141377 core:FurnitureFittingsToolsEquipment 2019-07-01 2020-06-30 07141377 core:Land 2019-07-01 2020-06-30 07141377 core:LandBuildings 2019-07-01 2020-06-30 07141377 core:OtherPropertyPlantEquipment 2019-07-01 2020-06-30 07141377 core:PlantMachinery 2019-07-01 2020-06-30 07141377 core:OtherRelatedParties 2019-07-01 2020-06-30 07141377 1 2019-07-01 2020-06-30 07141377 2 2019-07-01 2020-06-30 07141377 countries:AllCountries 2019-07-01 2020-06-30 07141377 2019-06-30 07141377 core:FurnitureFittingsToolsEquipment 2019-06-30 07141377 core:LandBuildings 2019-06-30 07141377 core:OtherPropertyPlantEquipment 2019-06-30 07141377 2018-07-01 2019-06-30 07141377 2019-06-30 07141377 bus:OrdinaryShareClass1 2019-06-30 07141377 bus:OrdinaryShareClass2 2019-06-30 07141377 core:RetainedEarningsAccumulatedLosses 2019-06-30 07141377 core:ShareCapital 2019-06-30 07141377 core:CurrentFinancialInstruments 2019-06-30 07141377 core:CurrentFinancialInstruments core:WithinOneYear 2019-06-30 07141377 core:Non-currentFinancialInstruments 2019-06-30 07141377 core:Non-currentFinancialInstruments core:AfterOneYear 2019-06-30 07141377 core:MoreThanFiveYears 1 2019-06-30 07141377 core:FurnitureFittingsToolsEquipment 2019-06-30 07141377 core:LandBuildings 2019-06-30 07141377 core:OtherPropertyPlantEquipment 2019-06-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 07141377

Cardiff City (House of Sport) Limited

Filleted Annual Report and Unaudited Financial Statements

for the Year Ended 30 June 2020

HSJ Accountants Ltd
Severn House
Hazell Drive
Newport
South Wales
NP10 8FY

 

Cardiff City (House of Sport) Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 10

 

Cardiff City (House of Sport) Limited

Company Information

Directors

Mr K Choo

Mr MK Lim

Mrs JM Borley Parker

Mr S Borley


 

Company secretary

Acuity Secretaries Limited

Registered office

Ground Floor
1 Alexandra Gate
Ffordd Pengam
Tremorfa
Cardiff
CF24 2SA


 

Accountants

HSJ Accountants Ltd
Severn House
Hazell Drive
Newport
South Wales
NP10 8FY

 

Cardiff City (House of Sport) Limited

(Registration number: 07141377)
Balance Sheet as at 30 June 2020

Note

2020
£

2019
£

Fixed assets

 

Tangible assets

5

6,119,639

6,271,919

Current assets

 

Stocks

6

244,818

193,582

Debtors

7

229,538

233,502

Cash at bank and in hand

 

308

308

 

474,664

427,392

Creditors: Amounts falling due within one year

8

(2,835,881)

(2,907,740)

Net current liabilities

 

(2,361,217)

(2,480,348)

Total assets less current liabilities

 

3,758,422

3,791,571

Creditors: Amounts falling due after more than one year

8

(2,166,250)

(2,293,750)

Provisions for liabilities

(131,837)

(134,817)

Net assets

 

1,460,335

1,363,004

Capital and reserves

 

Called up share capital

9

500,000

500,000

Profit and loss account

960,335

863,004

Total equity

 

1,460,335

1,363,004

 

Cardiff City (House of Sport) Limited

(Registration number: 07141377)
Balance Sheet as at 30 June 2020

For the financial year ending 30 June 2020 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 and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the Board on 13 July 2020 and signed on its behalf by:
 

.........................................

Mr S Borley
Director

 

Cardiff City (House of Sport) Limited

Notes to the Financial Statements for the Year Ended 30 June 2020

1

General information

The company registration number is: 07141377

The company is a private company limited by share capital, incorporated in the United Kingdom.

The address of its registered office is:
Ground Floor
1 Alexandra Gate
Ffordd Pengam
Tremorfa
Cardiff
CF24 2SA

The principal place of business is:
Clos Parc Morgannwg
Leckwith
Cardiff
CF11 8AQ

These financial statements were authorised for issue by the Board on 13 July 2020.

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 - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

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.

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 value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

 

Cardiff City (House of Sport) Limited

Notes to the Financial Statements for the Year Ended 30 June 2020

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.

Tangible assets

Tangible assets are stated in the statement of financial position 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

Land

Nil

Buildings

2% straight line

Furniture, fittings and equipment

25% straight line

Plant and equipment

25% straight line

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.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Work in progress

The cost of work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition.

 

Cardiff City (House of Sport) Limited

Notes to the Financial Statements for the Year Ended 30 June 2020

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

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.

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.

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.

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

Business activity

During the year, the company's turnover levels was affected by the continued work in respect of the track and pitch renovations being undertaken.

 

Cardiff City (House of Sport) Limited

Notes to the Financial Statements for the Year Ended 30 June 2020

4

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 17 (2019 - 17).

5

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Plant and equipment
£

Total
£

Cost or valuation

At 1 July 2019

6,933,339

112,550

8,000

7,053,889

Additions

-

750

-

750

At 30 June 2020

6,933,339

113,300

8,000

7,054,639

Depreciation

At 1 July 2019

685,046

90,257

6,667

781,970

Charge for the year

142,262

9,435

1,333

153,030

At 30 June 2020

827,308

99,692

8,000

935,000

Carrying amount

At 30 June 2020

6,106,031

13,608

-

6,119,639

At 30 June 2019

6,248,293

22,293

1,333

6,271,919

Included within the net book value of land and buildings above is £6,119,639 (2019 - £6,248,293) in respect of freehold land and buildings.

6

Stocks

2020
£

2019
£

Work in progress

244,818

193,582

 

Cardiff City (House of Sport) Limited

Notes to the Financial Statements for the Year Ended 30 June 2020

7

Debtors

2020
£

2019
£

Trade debtors

114,445

129,529

Other debtors

115,093

103,973

 

229,538

233,502

8

Creditors

Creditors: amounts falling due within one year

Note

2020
£

2019
£

Due within one year

 

Bank loans and overdrafts

10

1,056,012

1,094,332

Trade creditors

 

270,139

250,660

Corporation tax

 

118,766

65,391

Taxation and social security

 

13,533

22,810

Other creditors

 

209,475

209,475

Accruals and deferred income

 

1,167,956

1,265,072

 

2,835,881

2,907,740

Due after one year

 

Loans and borrowings

10

2,166,250

2,293,750

Creditors: amounts falling due after more than one year

Note

2020
£

2019
£

Due after one year

 

Loans and borrowings

10

2,166,250

2,293,750

2020
£

2019
£

After more than five years by instalments

103,750

171,250

 

Cardiff City (House of Sport) Limited

Notes to the Financial Statements for the Year Ended 30 June 2020

9

Share capital

Allotted, called up and fully paid shares

 

2020

2019

 

No.

£

No.

£

Ordinary A Shares of £1 each

250,000

250,000

250,000

250,000

Ordinary B Shares of £1 each

250,000

250,000

250,000

250,000

 

500,000

500,000

500,000

500,000

10

Loans and borrowings

2020
£

2019
£

Non-current loans and borrowings

Bank borrowings

666,250

793,750

Other borrowings

1,500,000

1,500,000

2,166,250

2,293,750

2020
£

2019
£

Current loans and borrowings

Bank borrowings

180,000

180,000

Bank overdrafts

21,158

138,050

Other borrowings

854,854

776,282

1,056,012

1,094,332

Bank borrowings

The bank loans are secured by a fixed charge against the buildings on the company balance sheet.

The bank overdraft is secured by a floating charge against the company assets.

Other borrowings

The other loans comprise of unsecured loans from related companies.

 

Cardiff City (House of Sport) Limited

Notes to the Financial Statements for the Year Ended 30 June 2020

11

Related party transactions

Summary of transactions with other related parties

Relationship: Shareholders
 During the year, the related companies received interest at a rate of 3% per annum on loans to the company. The interest payable in the year in respect of these loans was £78,572 (2019 - £75,002). The company also received an unsecured, interest free temporary loan from one of the related companies. At the balance sheet date the amount due to the related party companies was £2,564,329 (2019 - £2,485,757).

 

12

Effect of Covid-19

Due to the COVID-19 pandemic the facility closed in line with government advice on 17th March 2020 resulting in lost Revenue of £150,000. A reopening date is yet to be confirmed. We have received government support during this period by utilising the business rates holiday scheme, CJRS and CBILS. We remain in a strong position to bounce back after the pandemic and have taken the opportunity to redevelop and increase the scope of facilities in both Leckwith and House of Sport. In addition to this we are planning developments to increase the capacity of our outdoor facilities starting with the Ocean Park development where work is due to begin July 2020 with a anticipated completion date of October 2020.