THE_SOUTHPORT_AND_AINSDAL - Accounts


Company registration number 0091907 (England and Wales)
THE SOUTHPORT AND AINSDALE GOLF CLUB LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
PAGES FOR FILING WITH REGISTRAR
THE SOUTHPORT AND AINSDALE GOLF CLUB LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
THE SOUTHPORT AND AINSDALE GOLF CLUB LIMITED
BALANCE SHEET
AS AT
31 MARCH 2022
31 March 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
3
1,084,407
1,168,518
Current assets
Stocks
15,604
12,759
Debtors
4
31,319
34,668
Cash at bank and in hand
1,325,743
1,351,960
1,372,666
1,399,387
Creditors: amounts falling due within one year
5
(258,638)
(263,788)
Net current assets
1,114,028
1,135,599
Total assets less current liabilities
2,198,435
2,304,117
Creditors: amounts falling due after more than one year
6
(220,733)
(299,671)
Provisions for liabilities
(13,958)
(9,200)
Deferred income
(811,994)
(753,282)
Net assets
1,151,750
1,241,964
Capital and reserves
Called up share capital
7
1,817
1,817
Profit and loss reserves
1,149,933
1,240,147
Total equity
1,151,750
1,241,964

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 31 March 2022 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.

THE SOUTHPORT AND AINSDALE GOLF CLUB LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2022
31 March 2022
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 11 August 2022 and are signed on its behalf by:
Mr N Leadbetter
Director
Company Registration No. 0091907
THE SOUTHPORT AND AINSDALE GOLF CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
- 3 -
1
Accounting policies
Company information

The Southport and Ainsdale Golf Club Limited is a private company limited by shares incorporated in England and Wales. The registered office is Bradshaws Lane, Ainsdale, Southport, PR8 3LG.

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 comprises income recognised by the Club in respect of goods and services supplied during the year, exclusive of VAT and discounts. Turnover is recognised as subscriptions income is spread equally over the subscription period. Entrance fees are recognised in the period the member joins the Club. All other income is recognised at the point the service is provided.

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:

Freehold property
25 years straight line
Clubhouse development
10 to 50 years straight line
Plant and equipment
5 years straight line
Fixtures and fittings
5 to 25 years 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 profit or loss.

Land is not depreciation and buildings are depreciated over 25 years.

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.

THE SOUTHPORT AND AINSDALE GOLF CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
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 profit or loss, 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 profit or loss, 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 valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

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.

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.

THE SOUTHPORT AND AINSDALE GOLF CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 5 -
Basic financial liabilities

Basic financial liabilities, including creditors, 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
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

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.

1.9
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.

THE SOUTHPORT AND AINSDALE GOLF CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 6 -
1.11
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

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.

 

Government grants relating to turnover are recognised as income over the periods when the related costs are incurred. Grants relating to an asset are recognised in income systematically over the asset's expected useful life. If part of such a grant is deferred it is recognised as deferred income rather than being deducted from the asset's carrying amount.

2
Employees

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

2022
2021
Number
Number
Total
39
33
THE SOUTHPORT AND AINSDALE GOLF CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 7 -
3
Tangible fixed assets
Freehold property
Clubhouse development
Plant and equipment
Fixtures and fittings
Total
£
£
£
£
£
Cost
At 1 April 2021
403,504
1,107,589
1,152,124
750,750
3,413,967
Additions
26,630
-
0
52,511
22,582
101,723
Disposals
-
0
-
0
(14,372)
(31,861)
(46,233)
At 31 March 2022
430,134
1,107,589
1,190,263
741,471
3,469,457
Depreciation and impairment
At 1 April 2021
289,308
505,546
917,791
532,804
2,245,449
Depreciation charged in the year
5,512
20,216
94,348
61,524
181,600
Eliminated in respect of disposals
-
0
-
0
(14,373)
(27,626)
(41,999)
At 31 March 2022
294,820
525,762
997,766
566,702
2,385,050
Carrying amount
At 31 March 2022
135,314
581,827
192,497
174,769
1,084,407
At 31 March 2021
114,196
602,043
234,333
217,946
1,168,518
4
Debtors
2022
2021
Amounts falling due within one year:
£
£
Corporation tax recoverable
4,678
4,678
Other debtors
1,380
-
0
Prepayments and accrued income
25,261
29,990
31,319
34,668
THE SOUTHPORT AND AINSDALE GOLF CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 8 -
5
Creditors: amounts falling due within one year
2022
2021
£
£
Bank loans
45,454
41,667
Obligations under finance leases
25,917
59,366
Trade creditors
102,122
79,761
Corporation tax
-
0
5,497
Other taxation and social security
59,648
33,178
Accruals and deferred income
25,497
44,319
258,638
263,788

Included above in bank loans falling due within one year is a 6 year Coronavirus Business Interruption Loan (CBIL). The loan is accruing interest on a floating rate basis with a minimum margin of 2.99%. The first year interest was covered by a government grant in the form of a Business Interruption Payment and repayment of the loan capital and interest started November 2021.

 

Amounts financed by way of hire purchase agreements are secured over the assets to which they relate.

 

Barclays Bank UK PLC has a fixed and floating charge, dated 18th August 2020, registered over all property or undertaking of the entity.

6
Creditors: amounts falling due after more than one year
2022
2021
Notes
£
£
Bank loans and overdrafts
155,312
208,333
Obligations under finance leases
65,421
91,338
220,733
299,671

Included above in bank loans falling due within one year is a 6 year Coronavirus Business Interruption Loan (CBIL). The loan is accruing interest on a floating rate basis with a minimum margin of 2.99%. The first year interest was covered by a government grant in the form of a Business Interruption Payment and repayment of the loan capital and interest started November 2021.

 

Amounts financed by way of hire purchase agreements are secured over the assets to which they relate.

 

Barclays Bank UK PLC has a fixed and floating charge, dated 18th August 2020, registered over all property or undertaking of the entity.

7
Called up share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Authorised
Ordinary of £1 each
3,000
3,000
3,000
3,000
Issued and fully paid
Ordinary of £1 each
1,817
1,817
1,817
1,817
THE SOUTHPORT AND AINSDALE GOLF CLUB LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
7
Called up share capital
(Continued)
- 9 -

Issued share capital includes 983 forfeited ordinary shares of £1 which have no rights or claims against the company.

 

During the year 34 members joined and received a £1 share each and 54 members left the club, returning their share. The net movement in shareholders was a loss of 20. At the year end 596 £1 shareholders were in existence. The remaining balance of 1,221 £1 ordinary shares are reserved for issue.

8
Controlling party

The ultimate controlling party is the Chairman Mr N Leadbetter by virtue of his vote to the board of 12 Directors. Any club member can apply to the board and this is rotated via a vote every four years

2022-03-312021-04-01false11 August 2022CCH SoftwareCCH Accounts Production 2022.200No description of principal activityMr P B GwynneMr N LeadbetterMr G A MorganMr P A RyanMs K BlakeMr B ReadMr A RutherfordMr B P WilliamsMr D WalkerMr A TurnerMr M WilliamsMr M BennettMr R C GrahamMr A EdenMr D CarringtonMs L Thompson00919072021-04-012022-03-3100919072022-03-3100919072021-03-310091907core:LandBuildingscore:OwnedOrFreeholdAssets2022-03-310091907core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-03-310091907core:PlantMachinery2022-03-310091907core:FurnitureFittings2022-03-310091907core:LandBuildingscore:OwnedOrFreeholdAssets2021-03-310091907core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-03-310091907core:PlantMachinery2021-03-310091907core:FurnitureFittings2021-03-310091907core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-310091907core:CurrentFinancialInstrumentscore:WithinOneYear2021-03-310091907core:Non-currentFinancialInstrumentscore:AfterOneYear2022-03-310091907core:Non-currentFinancialInstrumentscore:AfterOneYear2021-03-310091907core:CurrentFinancialInstruments2022-03-310091907core:CurrentFinancialInstruments2021-03-310091907core:Non-currentFinancialInstruments2022-03-310091907core:Non-currentFinancialInstruments2021-03-310091907core:ShareCapital2022-03-310091907core:ShareCapital2021-03-310091907core:RetainedEarningsAccumulatedLosses2022-03-310091907core:RetainedEarningsAccumulatedLosses2021-03-310091907bus:Director72021-04-012022-03-310091907bus:Director22021-04-012022-03-310091907core:LandBuildingscore:OwnedOrFreeholdAssets2021-04-012022-03-310091907core:LandBuildingscore:LongLeaseholdAssets2021-04-012022-03-310091907core:PlantMachinery2021-04-012022-03-310091907core:FurnitureFittings2021-04-012022-03-3100919072020-04-012021-03-310091907core:LandBuildingscore:OwnedOrFreeholdAssets2021-03-310091907core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-03-310091907core:PlantMachinery2021-03-310091907core:FurnitureFittings2021-03-3100919072021-03-310091907core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-04-012022-03-310091907bus:PrivateLimitedCompanyLtd2021-04-012022-03-310091907bus:SmallCompaniesRegimeForAccounts2021-04-012022-03-310091907bus:FRS1022021-04-012022-03-310091907bus:AuditExemptWithAccountantsReport2021-04-012022-03-310091907bus:Director12021-04-012022-03-310091907bus:Director32021-04-012022-03-310091907bus:Director42021-04-012022-03-310091907bus:Director52021-04-012022-03-310091907bus:Director62021-04-012022-03-310091907bus:Director82021-04-012022-03-310091907bus:Director92021-04-012022-03-310091907bus:Director102021-04-012022-03-310091907bus:Director112021-04-012022-03-310091907bus:Director122021-04-012022-03-310091907bus:Director132021-04-012022-03-310091907bus:Director142021-04-012022-03-310091907bus:Director152021-04-012022-03-310091907bus:CompanySecretary12021-04-012022-03-310091907bus:FullAccounts2021-04-012022-03-31xbrli:purexbrli:sharesiso4217:GBP