MILL_FARM_SPORTS_VILLAGE_ - Accounts


Company registration number 10157598 (England and Wales)
MILL FARM SPORTS VILLAGE LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 29 JUNE 2022
PAGES FOR FILING WITH REGISTRAR
MILL FARM SPORTS VILLAGE LIMITED
CONTENTS
Page
Statement of financial position
1
Notes to the financial statements
2 - 6
MILL FARM SPORTS VILLAGE LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
29 JUNE 2022
29 June 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
4
11,121,344
8,206,033
Current assets
Stocks
11,543
3,186
Debtors
5
801,692
1,091,772
Cash at bank and in hand
65,177
38,026
878,412
1,132,984
Creditors: amounts falling due within one year
6
(8,410,651)
(4,743,897)
Net current liabilities
(7,532,239)
(3,610,913)
Net assets
3,589,105
4,595,120
Capital and reserves
Called up share capital
7,654,705
7,654,705
Profit and loss reserves
7
(4,065,600)
(3,059,585)
Total equity
3,589,105
4,595,120

The directors of the company have elected not to include a copy of the income statement within the financial statements.true

For the financial year ended 29 June 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 member has 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 financial statements were approved by the board of directors and authorised for issue on 3 August 2023 and are signed on its behalf by:
Mr D A Haythornthwaite
Director
Company Registration No. 10157598
MILL FARM SPORTS VILLAGE LIMITED
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 29 JUNE 2022
29 June 2022
- 2 -
1
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Key Judgements (except estimates)

Management do not consider that there are any critical area of accounting judgement in the financial statements.

 

Key sources of estimation uncertainty

The Company makes estimates and assumptions concerning the future. The resulting accounting estimates and assumptions will, by definitions, seldom equal the related actual results. The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are discussed below.

 

At the end of the reporting period, management undertake an assessment whether there are indications that a fixed asset may be impaired or that any impairment loss previously recognised has fully or partially reversed. If such indications exist, the Group estimates the recoverable amount of the asset. Shortfalls between the carrying value of fixed assets and their recoverable amounts, being the higher of fair value less costs to sell and value-in-use, are recognised as impairment losses.

 

Impairments of revalued assets are treated as a revaluation loss. All other impairment losses are recognised in profit or loss.

 

The residual value for leasehold and freehold property is estimated at 40% of the original cost.

2
Accounting policies
Company information

Mill Farm Sports Village Limited is a private company limited by shares incorporated in England and Wales. The registered office is Mill Farm Sports Village, Coronation Way, Wesham, Lancashire, PR4 3JZ.

2.1
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.

MILL FARM SPORTS VILLAGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 29 JUNE 2022
2
Accounting policies
(Continued)
- 3 -
2.2
Going concern

The financial statements have been prepared on a going concern basis. The Company has net current liabilities of £true7,532,239 at 29 June 2022 (2021: £3,610,913) and net assets of £3,589,105 at 29 June 2022 (2021: £4,595,120). COVID-19 restrictions were in place at the start of the year, and eased in August 2021.

 

The Directors have drawn up prudent plans and forecasts for a period of at least 12 months from the date of signing the financial statements to determine the impact that COVID-19 will have on the business. The Company will rely upon the support of Tangerine Group Holdings Limited to keep it trading for a period of 12 months from the date of approving the financial statements. The Company has received assurances from Tangerine Group Holdings Limited who is under the ultimate control of the same controlling shareholder, D A Haythornthwaite that they can continue to provide financial support to enable the Company to continue trading as a going concern for a period of at least 12 months from the date of approval of these financial statements.

2.3
Turnover

Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

 

Sales are recognised at the point at which the company has fulfilled its contractual obligations and the risks and rewards attaching to the product have been transferred to the customer.

 

2.4
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 charged to the profit and loss account on a straight-line basis over the estimated useful lives of each part of an item of tangible fixed assets. Leased assets are depreciated over the shorter of the lease term and their useful lives. Land is not depreciated. The estimated useful lives are as follows:

Leashold and freehold property
4% on cost
Plant and equipment
8-10 years
Fixtures and fittings
20% on cost

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.

2.5
Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.
2.6
Financial instruments
The company has elected to apply the provisions of Section 11 'Basic Financial Instruments' of FRS 102 to all of its financial instruments.

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 entity after deducting all of its financial liabilities.

Financial assets with no stated interest rate and receivable within one year are stated at transaction price. Any losses arising from impairment are recognised in the income statement in other administrative expenses.
MILL FARM SPORTS VILLAGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 29 JUNE 2022
2
Accounting policies
(Continued)
- 4 -
2.7
Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.
Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement 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 is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.
2.8
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.

3
Employees

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

2022
2021
Number
Number
Total
30
26

No directors received remuneration from the Company in respect of services provided in either the current or prior year. Directors' remuneration is paid by Tangerine Holdings Limited.

MILL FARM SPORTS VILLAGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 29 JUNE 2022
- 5 -
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 30 June 2021
7,742,670
1,709,432
9,452,102
Additions
3,288,019
95,659
3,383,678
At 29 June 2022
11,030,689
1,805,091
12,835,780
Depreciation and impairment
At 30 June 2021
458,298
787,771
1,246,069
Depreciation charged in the year
186,066
282,301
468,367
At 29 June 2022
644,364
1,070,072
1,714,436
Carrying amount
At 29 June 2022
10,386,325
735,019
11,121,344
At 29 June 2021
7,284,372
921,661
8,206,033
5
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
522,151
634,910
Amounts owed by group undertakings
21,137
285,569
Other debtors
184,278
97,167
727,566
1,017,646
Deferred tax asset
74,126
74,126
801,692
1,091,772
6
Creditors: amounts falling due within one year
2022
2021
£
£
Trade creditors
715,063
52,510
Amounts owed to group undertakings
328,471
-
0
Taxation and social security
50,711
13,386
Other creditors
7,316,406
4,678,001
8,410,651
4,743,897
MILL FARM SPORTS VILLAGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 29 JUNE 2022
- 6 -
7
Profit and loss reserves

This reserve reflects cumulative profits and losses net of distributions to owners.

8
Related party transactions
The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Finacial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.
During the year the Company had transactions with companies under the control of D A Haythonrthwaite.
2022
2021
£
£
Goods provided
7,878
121,536
Good purchased
327,257
339
At the year end the Company had net balances outstanding with companies under the control of D A Haythornthwaite.
2022
2021
£
£
Included in Trade debtors/(creditors)
(228,737)
-
Include in Other debtors/(creditors)
(7,040,452)
(4,269,057)
The Company provided goods to D A Haythornthwaite to the value of £Nil (2021: £Nil) and he owed the Company £1,929 at 29 June 2022 (2021:£1,929) which is included in trade debtors.
9
Parent company

The Company is 100% owned subsidiary of Tangerine Leisure Limited.

 

Tangerine Leisure Limited heads a small group and therefore is not required to prepare consolidated accounts.

 

The Company is under the ultimate control of D A Haythornthwaite.

2022-06-292021-06-30false09 August 2023CCH SoftwareCCH Accounts Production 2023.100No description of principal activityMr David Alan HaythornthwaiteMrs  S Haythornthwaite101575982021-06-302022-06-29101575982022-06-29101575982021-06-2910157598core:LandBuildings2022-06-2910157598core:OtherPropertyPlantEquipment2022-06-2910157598core:LandBuildings2021-06-2910157598core:OtherPropertyPlantEquipment2021-06-2910157598core:CurrentFinancialInstrumentscore:WithinOneYear2022-06-2910157598core:CurrentFinancialInstrumentscore:WithinOneYear2021-06-2910157598core:CurrentFinancialInstruments2022-06-2910157598core:CurrentFinancialInstruments2021-06-2910157598core:ShareCapital2022-06-2910157598core:ShareCapital2021-06-2910157598core:RetainedEarningsAccumulatedLosses2022-06-2910157598core:RetainedEarningsAccumulatedLosses2021-06-2910157598bus:Director12021-06-302022-06-2910157598core:LandBuildingscore:OwnedOrFreeholdAssets2021-06-302022-06-2910157598core:PlantMachinery2021-06-302022-06-2910157598core:FurnitureFittings2021-06-302022-06-29101575982020-06-302021-06-2910157598core:LandBuildings2021-06-2910157598core:OtherPropertyPlantEquipment2021-06-29101575982021-06-2910157598core:LandBuildings2021-06-302022-06-2910157598core:OtherPropertyPlantEquipment2021-06-302022-06-2910157598core:WithinOneYear2022-06-2910157598core:WithinOneYear2021-06-2910157598bus:PrivateLimitedCompanyLtd2021-06-302022-06-2910157598bus:SmallCompaniesRegimeForAccounts2021-06-302022-06-2910157598bus:FRS1022021-06-302022-06-2910157598bus:AuditExemptWithAccountantsReport2021-06-302022-06-2910157598bus:Director22021-06-302022-06-2910157598bus:FullAccounts2021-06-302022-06-29xbrli:purexbrli:sharesiso4217:GBP