Rothley Park Golf Club Ltd - Period Ending 2023-03-31

Rothley Park Golf Club Ltd - Period Ending 2023-03-31


Rothley Park Golf Club Ltd 11145649 false 2022-04-01 2023-03-31 2023-03-31 The principal activity of the company is that of a members' golf club. Digita Accounts Production Advanced 6.30.9574.0 true false true 11145649 2022-04-01 2023-03-31 11145649 2023-03-31 11145649 core:OtherReservesSubtotal 2023-03-31 11145649 core:RetainedEarningsAccumulatedLosses 2023-03-31 11145649 core:HirePurchaseContracts core:CurrentFinancialInstruments 2023-03-31 11145649 core:CurrentFinancialInstruments 2023-03-31 11145649 core:CurrentFinancialInstruments core:WithinOneYear 2023-03-31 11145649 core:Non-currentFinancialInstruments 2023-03-31 11145649 core:Non-currentFinancialInstruments core:AfterOneYear 2023-03-31 11145649 core:AdditionsToInvestments 2023-03-31 11145649 core:CostValuation 2023-03-31 11145649 core:FurnitureFittingsToolsEquipment 2023-03-31 11145649 core:LandBuildings 2023-03-31 11145649 core:OtherPropertyPlantEquipment 2023-03-31 11145649 bus:SmallEntities 2022-04-01 2023-03-31 11145649 bus:AuditExemptWithAccountantsReport 2022-04-01 2023-03-31 11145649 bus:FullAccounts 2022-04-01 2023-03-31 11145649 bus:SmallCompaniesRegimeForAccounts 2022-04-01 2023-03-31 11145649 bus:RegisteredOffice 2022-04-01 2023-03-31 11145649 bus:Director10 2022-04-01 2023-03-31 11145649 bus:Director12 2022-04-01 2023-03-31 11145649 bus:Director2 2022-04-01 2023-03-31 11145649 bus:Director4 2022-04-01 2023-03-31 11145649 bus:Director7 2022-04-01 2023-03-31 11145649 bus:Director9 2022-04-01 2023-03-31 11145649 bus:CompanyLimitedByGuarantee 2022-04-01 2023-03-31 11145649 core:Buildings 2022-04-01 2023-03-31 11145649 core:FurnitureFittings 2022-04-01 2023-03-31 11145649 core:FurnitureFittingsToolsEquipment 2022-04-01 2023-03-31 11145649 core:Land 2022-04-01 2023-03-31 11145649 core:LandBuildings 2022-04-01 2023-03-31 11145649 core:OtherPropertyPlantEquipment 2022-04-01 2023-03-31 11145649 core:ToolsEquipment 2022-04-01 2023-03-31 11145649 core:Subsidiary1 2022-04-01 2023-03-31 11145649 countries:EnglandWales 2022-04-01 2023-03-31 11145649 2022-03-31 11145649 core:FurnitureFittingsToolsEquipment 2022-03-31 11145649 core:LandBuildings 2022-03-31 11145649 core:OtherPropertyPlantEquipment 2022-03-31 11145649 2021-04-01 2022-03-31 11145649 2022-03-31 11145649 core:OtherReservesSubtotal 2022-03-31 11145649 core:RetainedEarningsAccumulatedLosses 2022-03-31 11145649 core:HirePurchaseContracts core:CurrentFinancialInstruments 2022-03-31 11145649 core:CurrentFinancialInstruments 2022-03-31 11145649 core:CurrentFinancialInstruments core:WithinOneYear 2022-03-31 11145649 core:Non-currentFinancialInstruments 2022-03-31 11145649 core:Non-currentFinancialInstruments core:AfterOneYear 2022-03-31 11145649 core:FurnitureFittingsToolsEquipment 2022-03-31 11145649 core:LandBuildings 2022-03-31 11145649 core:OtherPropertyPlantEquipment 2022-03-31 11145649 core:Subsidiary1 2021-04-01 2022-03-31 iso4217:GBP xbrli:pure

Registration number: 11145649

Rothley Park Golf Club Ltd

trading as Rothley Park Golf Club

(A company limited by guarantee)

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2023

 

Rothley Park Golf Club Ltd

trading as Rothley Park Golf Club

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 10

 

Rothley Park Golf Club Ltd

trading as Rothley Park Golf Club

Company Information

Directors

J. W. Perry

H. A. Z. Morrell

D. M. Hastings

D. J. Lowe

R. W. Laurie

P. A. Watson

Registered office

Rothley Park Golf Club
Westfield Lane
Rothley
Leicestershire
LE7 7LH

 

Rothley Park Golf Club Ltd

trading as Rothley Park Golf Club

(Registration number: 11145649)
Balance Sheet as at 31 March 2023

Note

2023
£

2022
£

Fixed assets

 

Tangible assets

5

530,987

594,157

Investments

6

360

360

 

531,347

594,517

Current assets

 

Stocks

7

18,836

19,767

Debtors

8

31,145

28,417

Cash at bank and in hand

 

547,985

417,658

 

597,966

465,842

Creditors: Amounts falling due within one year

9

(422,135)

(415,236)

Net current assets

 

175,831

50,606

Total assets less current liabilities

 

707,178

645,123

Creditors: Amounts falling due after more than one year

9

(108,858)

(128,208)

Net assets

 

598,320

516,915

Capital and reserves

 

Other reserves

569,474

569,474

General reserves

28,846

(52,559)

Shareholders' funds

 

598,320

516,915

 

Rothley Park Golf Club Ltd

trading as Rothley Park Golf Club

(Registration number: 11145649)
Balance Sheet as at 31 March 2023

For the financial year ending 31 March 2023 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. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 13 December 2023 and signed on its behalf by:
 

.........................................
D. M. Hastings
Director

 

Rothley Park Golf Club Ltd

trading as Rothley Park Golf Club

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

1

General information

The company is a company limited by guarantee, incorporated in England and Wales, and consequently does not have share capital. Each of the members is liable to contribute an amount not exceeding £1 towards the assets of the company in the event of liquidation.

The address of its registered office is:
Rothley Park Golf Club
Westfield Lane
Rothley
Leicestershire
LE7 7LH
United Kingdom

These financial statements were authorised for issue by the Board on 13 December 2023.

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 smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

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 members' club subscriptions receivable and other golfing and ancillary income receivable from members and visitors, which is recognised on provision of services. Members' joining fees are recognised on receipt and ongoing membership fees are received in advance and released to the profit and loss account over the relevant period.

 

Rothley Park Golf Club Ltd

trading as Rothley Park Golf Club

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

Tangible assets

Tangible assets are stated in the balance sheet 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 over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Leasehold land

Not depreciated

Clubhouse improvements

10% straight line

Course buildings

5% straight line

Fixtures, fittings and heavy plant

15% straight line

Course equipment

20% straight line

Irrigation system

5% straight line

Investments

Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.

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 debtors.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method. Cost is the actual purchase cost including, where appropriate, inwards carriage. Selling price is the price at which the stock can be realised in the normal course of business. Provision is made for slow moving stocks.

 

Rothley Park Golf Club Ltd

trading as Rothley Park Golf Club

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Trade creditors 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

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 are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the useful life of the asset. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 24 (2022 - 23).

 

Rothley Park Golf Club Ltd

trading as Rothley Park Golf Club

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

4

Profit/loss before tax

Arrived at after charging:

2023
£

2022
£

Depreciation

85,355

96,472

5

Tangible assets

Land and buildings
£

Fixtures, fittings and heavy plant
 £

Course equipment and irrigation system
£

Total
£

Cost or valuation

At 1 April 2022

704,993

79,403

905,166

1,689,562

Additions

5,000

15,798

1,387

22,185

At 31 March 2023

709,993

95,201

906,553

1,711,747

Depreciation

At 1 April 2022

394,470

67,014

633,921

1,095,405

Charge for the year

26,267

4,107

54,981

85,355

At 31 March 2023

420,737

71,121

688,902

1,180,760

Carrying amount

At 31 March 2023

289,256

24,080

217,651

530,987

At 31 March 2022

310,523

12,389

271,245

594,157

Included within the net book value of land and buildings above is £121,918 (2022 - £148,185) in respect of freehold land and buildings and £167,338 (2022 - £162,338) in respect of long leasehold land and buildings.
 

 

Rothley Park Golf Club Ltd

trading as Rothley Park Golf Club

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

6

Investments

2023
£

2022
£

Investments in subsidiaries

360

360

Subsidiaries

£

Cost or valuation

Additions

360

At 31 March 2023

360

Carrying amount

At 31 March 2023

360

At 31 March 2022

360

Details of undertakings

Details of the investments in which the company holds 20% or more of the nominal value of any class of share capital are as follows:

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

     

2023

2022

Subsidiary undertakings

Rothley Park Golf Course Company Limited

Westfield Lane, Rothley, Leicester, LE7 7LH

Ordinary

100%

100%

 

     

The principal activity of Rothley Park Golf Course Company Limited is to hold the deeds of the land for the club.

The profit for the financial period of Rothley Park Golf Course Company Limited was £- and the aggregate amount of capital and reserves at the end of the period was £1.

 

Rothley Park Golf Club Ltd

trading as Rothley Park Golf Club

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

7

Stocks

2023
£

2022
£

Stock for usage

18,836

19,767

8

Debtors

Current

2023
£

2022
£

Trade debtors

4,262

-

Other debtors

26,883

28,417

 

31,145

28,417

9

Creditors

Creditors: amounts falling due within one year

Note

2023
£

2022
£

Due within one year

 

Loans and borrowings

10

-

7,720

Trade creditors

 

58,208

50,535

Taxation and social security

 

9,270

8,027

Accruals and deferred income

 

233,165

257,374

Other creditors

 

121,492

91,580

 

422,135

415,236

Creditors include net obligations under hire purchase contracts which are secured of £nil (2022 - £7,720).

 

Rothley Park Golf Club Ltd

trading as Rothley Park Golf Club

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

Creditors: amounts falling due after more than one year

Note

2023
£

2022
£

Due after one year

 

Loans and borrowings

10

108,858

126,933

Accruals and prepaid income

 

-

1,275

 

108,858

128,208

10

Loans and borrowings

2023
£

2022
£

Non-current loans and borrowings

Members' loans

108,858

126,933

2023
£

2022
£

Current loans and borrowings

Hire purchase contracts

-

7,720