ACCOUNTS - Final Accounts


Caseware UK (AP4) 2022.0.179 2022.0.179 2023-08-312023-08-3126false2022-09-01No description of principal activity30falsetrue 00377635 2022-09-01 2023-08-31 00377635 2021-09-01 2022-08-31 00377635 2023-08-31 00377635 2022-08-31 00377635 c:Director7 2022-09-01 2023-08-31 00377635 d:Buildings 2022-09-01 2023-08-31 00377635 d:Buildings 2023-08-31 00377635 d:Buildings 2022-08-31 00377635 d:Buildings d:OwnedOrFreeholdAssets 2022-09-01 2023-08-31 00377635 d:PlantMachinery 2022-09-01 2023-08-31 00377635 d:PlantMachinery 2023-08-31 00377635 d:PlantMachinery 2022-08-31 00377635 d:PlantMachinery d:OwnedOrFreeholdAssets 2022-09-01 2023-08-31 00377635 d:FurnitureFittings 2022-09-01 2023-08-31 00377635 d:FurnitureFittings 2023-08-31 00377635 d:FurnitureFittings 2022-08-31 00377635 d:FurnitureFittings d:OwnedOrFreeholdAssets 2022-09-01 2023-08-31 00377635 d:OfficeEquipment 2022-09-01 2023-08-31 00377635 d:OfficeEquipment 2023-08-31 00377635 d:OfficeEquipment 2022-08-31 00377635 d:OfficeEquipment d:OwnedOrFreeholdAssets 2022-09-01 2023-08-31 00377635 d:ComputerEquipment 2022-09-01 2023-08-31 00377635 d:ComputerEquipment 2023-08-31 00377635 d:ComputerEquipment 2022-08-31 00377635 d:ComputerEquipment d:OwnedOrFreeholdAssets 2022-09-01 2023-08-31 00377635 d:OtherPropertyPlantEquipment 2022-09-01 2023-08-31 00377635 d:OtherPropertyPlantEquipment 2023-08-31 00377635 d:OtherPropertyPlantEquipment 2022-08-31 00377635 d:OtherPropertyPlantEquipment d:OwnedOrFreeholdAssets 2022-09-01 2023-08-31 00377635 d:OwnedOrFreeholdAssets 2022-09-01 2023-08-31 00377635 d:CurrentFinancialInstruments 2023-08-31 00377635 d:CurrentFinancialInstruments 2022-08-31 00377635 d:Non-currentFinancialInstruments 2023-08-31 00377635 d:Non-currentFinancialInstruments 2022-08-31 00377635 d:CurrentFinancialInstruments d:WithinOneYear 2023-08-31 00377635 d:CurrentFinancialInstruments d:WithinOneYear 2022-08-31 00377635 d:Non-currentFinancialInstruments d:AfterOneYear 2023-08-31 00377635 d:Non-currentFinancialInstruments d:AfterOneYear 2022-08-31 00377635 d:RevaluationReserve 2023-08-31 00377635 d:RevaluationReserve 2022-08-31 00377635 d:RetainedEarningsAccumulatedLosses 2023-08-31 00377635 d:RetainedEarningsAccumulatedLosses 2022-08-31 00377635 d:AcceleratedTaxDepreciationDeferredTax 2023-08-31 00377635 d:AcceleratedTaxDepreciationDeferredTax 2022-08-31 00377635 d:OtherDeferredTax 2023-08-31 00377635 d:OtherDeferredTax 2022-08-31 00377635 c:FRS102 2022-09-01 2023-08-31 00377635 c:Audited 2022-09-01 2023-08-31 00377635 c:FullAccounts 2022-09-01 2023-08-31 00377635 c:PrivateLimitedCompanyLtd 2022-09-01 2023-08-31 00377635 d:WithinOneYear 2023-08-31 00377635 d:WithinOneYear 2022-08-31 00377635 d:BetweenOneFiveYears 2023-08-31 00377635 d:BetweenOneFiveYears 2022-08-31 00377635 c:SmallCompaniesRegimeForAccounts 2022-09-01 2023-08-31 00377635 2 2022-09-01 2023-08-31 00377635 d:PlantMachinery d:LeasedAssetsHeldAsLessee 2023-08-31 00377635 d:PlantMachinery d:LeasedAssetsHeldAsLessee 2022-08-31 00377635 d:LeasedAssetsHeldAsLessee 2023-08-31 00377635 d:LeasedAssetsHeldAsLessee 2022-08-31 iso4217:GBP xbrli:pure

Registered number: 00377635










HANKLEY COMMON GOLF CLUB LIMITED










FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 31 AUGUST 2023

 
HANKLEY COMMON GOLF CLUB LIMITED
REGISTERED NUMBER: 00377635

STATEMENT OF FINANCIAL POSITION
AS AT 31 AUGUST 2023

2023
2022
Note
£
£

Fixed assets
  

Tangible assets
 5 
2,591,645
2,135,401

  
2,591,645
2,135,401

Current assets
  

Stocks
  
19,303
23,670

Debtors: amounts falling due within one year
 6 
73,933
64,840

Current asset investments
  
80,602
161,184

Cash at bank and in hand
  
1,302,513
1,495,847

  
1,476,351
1,745,541

Creditors: amounts falling due within one year
 7 
(1,163,447)
(1,029,483)

Net current assets
  
 
 
312,904
 
 
716,058

Total assets less current liabilities
  
2,904,549
2,851,459

Creditors: amounts falling due after more than one year
 8 
(3,650)
(3,650)

Provisions for liabilities
  

Deferred tax
 9 
(34,384)
(34,384)

  
 
 
(34,384)
 
 
(34,384)

Net assets
  
2,866,515
2,813,425


Capital and reserves
  

Revaluation reserve
  
57,108
57,108

Profit and loss account
  
2,809,407
2,756,317

  
2,866,515
2,813,425


Page 1

 
HANKLEY COMMON GOLF CLUB LIMITED
REGISTERED NUMBER: 00377635
    
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 AUGUST 2023

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The Company has opted not to file the statement of income and retained earnings in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 






A Young
Director

Date: 18 December 2023

The notes on pages 3 to 10 form part of these financial statements.

Page 2

 
HANKLEY COMMON GOLF CLUB LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2023

1.


General information

Hankley Common Golf Club Limited, (00377635), is a private company limited by guarantee without share capital and incorporated in England & Wales. Its registered office is The Clubhouse, Hankley Common, Tilford, Farnham, Surrey, GU10 2DD.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The presentation currency of the company is GBP. The financial statements have been rounded to the nearest £.

The following principal accounting policies have been applied:

 
2.2

Revenue

Revenue comprises income recognised by the Company in respect of goods and services supplied during the year, exclusive of VAT and trade discounts.
Revenue is recognised as follows:

- Subscription income is spread equally over the subscription period;
- Entrance fees are recognised at the start of the Membership period;
- Green fee income is recognised when the round of golf has been played;
- Bar & catering income and other income is recognised when the service has been provided or   goods despatched.

 
2.3

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 3

 
HANKLEY COMMON GOLF CLUB LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2023

2.Accounting policies (continued)


2.3
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Clubhouse & general buildings
-
2%, 5% or 10% straight line
Course equipment
-
10% or 20% straight line
Fixtures and fittings
-
10% or 20% straight line
Office equipment
-
20%
straight line
Course construction
-
5%
straight line
Course irrigation
-
5%
straight line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

As permitted by the transitional provisions under FRS 102 the Company has elected not to adopt a policy of revaluation of tangible fixed assets but to retain within the value of land and buildings, such buildings previously revalued, as deemed cost.
The board operates a policy of constantly maintaining the freehold properties let to staff to a high standard, such that the estimated residual value will never fall below the carrying value in the books. No depreciation is therefore provided on the original cost of these freehold properties. The board considers that the policy of not depreciating these assets is necessary in order for the accounts to show a true and fair view. The board performs annual impairment reviews to ensure that the recoverable amount is not lower than the carrying value.

 
2.4

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work in progress and finished goods include labour and attributable overheads.

At each reporting date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.5

Debtors

Short-term debtors are measured at transaction price, less any impairment.

 
2.6

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

Page 4

 
HANKLEY COMMON GOLF CLUB LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2023

2.Accounting policies (continued)

 
2.7

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.

Basic financial assets

Basic financial assets, which include trade and other receivables, cash and bank balances, are initially measured at their transaction price including transaction costs and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, 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.

Discounting is omitted where the effect of discounting is immaterial. The Company's cash and cash equivalents, trade and most other receivables due with the operating cycle fall into this category of financial instruments.

Financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instruments any contract that evidences a residual interest in the assets of the Company after the deduction of all its liabilities.

Basic financial liabilities, which include trade and other payables, bank loans and other loans are initially measured at their transaction price after transaction costs. When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future receipts discounted at a market rate of interest. Discounting is omitted where the effect of discounting is immaterial.

Debt instruments are subsequently carried at their amortised cost using the effective interest rate method.

Trade payables are obligations to pay for goods and services that have been acquired in the ordinary course of business from suppliers. Trade payables are classified as current liabilities if the payment is due within one year. If not, they represent non-current liabilities. Trade payables are initially recognised at their transaction price and subsequently are measured at amortised cost using the effective interest method. Discounting is omitted where the effect of discounting is immaterial.

 
2.8

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.9

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

Page 5

 
HANKLEY COMMON GOLF CLUB LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2023

2.Accounting policies (continued)

 
2.10

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

 
2.11

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Statement of Financial Position. The assets of the plan are held separately from the Company in independently administered funds.

 
2.12

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.13

Current taxation

The tax expense for the year comprises current tax. Tax is recognised in the Statement of Income and retained earnings, except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

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 income.


3.


Auditor's information

The auditor's report on the financial statements for the year ended 31 August 2023 was unqualified.

The audit report was signed on 18 December 2023 by Keely Harvey FCA (Senior Statutory Auditor) on behalf of Shaw Gibbs (Audit) Limited.


4.


Employees

The average monthly number of employees during the year was 30 (2022 - 26).

Page 6

 
HANKLEY COMMON GOLF CLUB LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2023

5.


Tangible fixed assets





Freehold property
Plant and machinery
Fixtures and fittings
Office equipment
Course construction

£
£
£
£
£



Cost or valuation


At 1 September 2022
1,800,417
1,032,045
386,527
75,228
249,309


Additions
-
329,042
18,635
996
359,376


Disposals
(13,626)
(10,243)
-
-
-



At 31 August 2023

1,786,791
1,350,844
405,162
76,224
608,685



Depreciation


At 1 September 2022
849,426
796,466
226,670
69,815
5,354


Charge for the year on owned assets
42,226
91,868
36,708
1,599
19,177



At 31 August 2023

891,652
888,334
263,378
71,414
24,531



Net book value



At 31 August 2023
895,139
462,510
141,784
4,810
584,154



At 31 August 2022
950,991
235,580
159,857
5,412
243,955
Page 7

 
HANKLEY COMMON GOLF CLUB LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2023

           5.Tangible fixed assets (continued)


Course irrigation
Total

£
£



Cost or valuation


At 1 September 2022
717,677
4,261,203


Additions
-
708,049


Disposals
-
(23,869)



At 31 August 2023

717,677
4,945,383



Depreciation


At 1 September 2022
178,071
2,125,802


Charge for the year on owned assets
36,358
227,936



At 31 August 2023

214,429
2,353,738



Net book value



At 31 August 2023
503,248
2,591,645



At 31 August 2022
539,606
2,135,401

Included in land and buildings is freehold land at cost of £28,143 (2022: £28,143), which is not depreciated.
Within freehold land and buildings are assets held at a valuation of £69,165, made in July 1983, resulting in a revaluation reserve of £57,108. The revalued amount has been used as deemed cost.
If held at historic cost, the cost and carrying amount of the assets would be cost of £12,057 and NBV of £2,411 (2022: Cost: £12,057 and NBV £2,653).

Page 8

 
HANKLEY COMMON GOLF CLUB LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2023

           5.Tangible fixed assets (continued)

The net book value of assets held under finance leases or hire purchase contracts, included above, are as follows:


2023
2022
£
£



Plant and machinery
-
54,644

-
54,644


6.


Debtors

2023
2022
£
£


Trade debtors
32,487
23,369

Other debtors
1,303
219

Prepayments and accrued income
40,143
41,252

73,933
64,840



7.


Creditors: Amounts falling due within one year

2023
2022
£
£

Trade creditors
192,168
115,666

Corporation tax
-
17,000

Other taxation and social security
38,620
32,051

Other creditors
116,150
103,543

Accruals and deferred income
816,509
761,223

1,163,447
1,029,483


Page 9

 
HANKLEY COMMON GOLF CLUB LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2023

8.


Creditors: Amounts falling due after more than one year

2023
2022
£
£

Loan notes
3,650
3,650

3,650
3,650


Members' loans are unsecured and interest free. Repayment will be made on the resignation or death of a member.


9.


Deferred taxation




2023


£






At beginning of year
(34,384)



At end of year
(34,384)

The provision for deferred taxation is made up as follows:

2023
2022
£
£


Accelerated capital allowances
(36,623)
(36,623)

Short term timing differences
2,239
2,239

(34,384)
(34,384)


10.


Commitments under operating leases

At 31 August 2023 the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:

2023
2022
£
£


Not later than 1 year
14,974
7,962

Later than 1 year and not later than 5 years
4,896
6,855

19,870
14,817

 
Page 10