Broadacres Care Home Trading Limited - Period Ending 2019-08-31

Broadacres Care Home Trading Limited - Period Ending 2019-08-31


Broadacres Care Home Trading Limited 09185314 false 2018-09-01 2019-08-31 2019-08-31 The principal activity of the company is that of providing residential care services. Digita Accounts Production Advanced 6.24.8820.0 Software true 09185314 2018-09-01 2019-08-31 09185314 2019-08-31 09185314 core:RetainedEarningsAccumulatedLosses 2019-08-31 09185314 core:ShareCapital 2019-08-31 09185314 core:CurrentFinancialInstruments 2019-08-31 09185314 core:CurrentFinancialInstruments core:WithinOneYear 2019-08-31 09185314 core:Non-currentFinancialInstruments core:AfterOneYear 2019-08-31 09185314 core:Goodwill 2019-08-31 09185314 core:FurnitureFittingsToolsEquipment 2019-08-31 09185314 core:MotorVehicles 2019-08-31 09185314 bus:SmallEntities 2018-09-01 2019-08-31 09185314 bus:AuditExemptWithAccountantsReport 2018-09-01 2019-08-31 09185314 bus:FullAccounts 2018-09-01 2019-08-31 09185314 bus:SmallCompaniesRegimeForAccounts 2018-09-01 2019-08-31 09185314 bus:RegisteredOffice 2018-09-01 2019-08-31 09185314 bus:CompanySecretary2 2018-09-01 2019-08-31 09185314 bus:Director2 2018-09-01 2019-08-31 09185314 bus:PrivateLimitedCompanyLtd 2018-09-01 2019-08-31 09185314 core:Goodwill 2018-09-01 2019-08-31 09185314 core:FurnitureFittingsToolsEquipment 2018-09-01 2019-08-31 09185314 core:MotorVehicles 2018-09-01 2019-08-31 09185314 countries:AllCountries 2018-09-01 2019-08-31 09185314 2018-08-31 09185314 core:Goodwill 2018-08-31 09185314 core:FurnitureFittingsToolsEquipment 2018-08-31 09185314 core:MotorVehicles 2018-08-31 09185314 2018-08-31 09185314 core:RetainedEarningsAccumulatedLosses 2018-08-31 09185314 core:ShareCapital 2018-08-31 09185314 core:CurrentFinancialInstruments 2018-08-31 09185314 core:CurrentFinancialInstruments core:WithinOneYear 2018-08-31 09185314 core:Non-currentFinancialInstruments core:AfterOneYear 2018-08-31 09185314 core:Goodwill 2018-08-31 09185314 core:FurnitureFittingsToolsEquipment 2018-08-31 09185314 core:MotorVehicles 2018-08-31 iso4217:GBP

Registration number: 09185314

Broadacres Care Home Trading Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 August 2019

Murrells Limited
Chartered Accountants
69-75 Thorpe Road
Norwich
NR1 1UA


 

 

Broadacres Care Home Trading Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 10

 

Broadacres Care Home Trading Limited

Company Information

Director

Mr Michael Muir-Smith

Company secretary

Ms Amanda Aloysia Woodroffe

Registered office

69 - 75 Thorpe Road
Norwich
Norfolk
NR1 1UA

Accountants

Murrells Limited
Chartered Accountants
69-75 Thorpe Road
Norwich
NR1 1UA

 

Broadacres Care Home Trading Limited

(Registration number: 09185314)
Balance Sheet as at 31 August 2019

Note

2019
£

2018
£

Fixed assets

 

Intangible assets

3

155,940

166,110

Tangible assets

4

97,567

47,936

 

253,507

214,046

Current assets

 

Debtors

5

120,160

265,003

Cash at bank and in hand

 

76,218

85,459

 

196,378

350,462

Creditors: Amounts falling due within one year

6

(224,031)

(425,872)

Net current liabilities

 

(27,653)

(75,410)

Total assets less current liabilities

 

225,854

138,636

Creditors: Amounts falling due after more than one year

6

(51,388)

(6,408)

Net assets

 

174,466

132,228

Capital and reserves

 

Called up share capital

7

100

100

Profit and loss account

174,366

132,128

Total equity

 

174,466

132,228

For the financial year ending 31 August 2019 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's 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 director acknowledges his 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 director on 5 May 2020
 

 

Broadacres Care Home Trading Limited

(Registration number: 09185314)
Balance Sheet as at 31 August 2019 (continued)

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

Mr Michael Muir-Smith
Director

 

Broadacres Care Home Trading Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2019

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
69 - 75 Thorpe Road
Norwich
Norfolk
NR1 1UA

These financial statements were authorised for issue by the director on 5 May 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.

The presentational currency in Pound Sterling and the level of rounding is £5.

The ultimate parent company is Broadacres Holdings Limited, a Company incorporated in England and Wales. The controlling party is M. Muir Smith, by virtue of his shareholdings in Broadacres Holdings Limited.

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 sales/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.

 

Broadacres Care Home Trading Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2019 (continued)

2

Accounting policies (continued)

Tax

The tax expense for the period comprises current 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.

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.

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

Motor Vehicles

25% reducing balance

Furniture, Fittings and Equipment

25% straight line

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

is written down over twenty years in equal instalments.

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.

 

Broadacres Care Home Trading Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2019 (continued)

2

Accounting policies (continued)

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.

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 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 shorter of the useful life of the asset and the lease term. 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.

 

Broadacres Care Home Trading Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2019 (continued)

2

Accounting policies (continued)

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.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

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.

 

Broadacres Care Home Trading Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2019 (continued)

3

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 September 2018

203,400

203,400

At 31 August 2019

203,400

203,400

Amortisation

At 1 September 2018

37,290

37,290

Amortisation charge

10,170

10,170

At 31 August 2019

47,460

47,460

Carrying amount

At 31 August 2019

155,940

155,940

At 31 August 2018

166,110

166,110

4

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 September 2018

79,522

21,067

100,589

Additions

12,723

65,750

78,473

At 31 August 2019

92,245

86,817

179,062

Depreciation

At 1 September 2018

44,423

8,230

52,653

Charge for the year

20,153

8,689

28,842

At 31 August 2019

64,576

16,919

81,495

Carrying amount

At 31 August 2019

27,669

69,898

97,567

At 31 August 2018

35,099

12,837

47,936

 

Broadacres Care Home Trading Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2019 (continued)

4

Tangible assets (continued)

Included within Motor Vehicles are assets held under hire purchase agreements amounting to £69,898 (2018: £12,837).
.

 

5

Debtors

Note

2019
£

2018
£

Trade debtors

 

85,963

74,303

Amounts owed by group undertakings and undertakings in which the company has a participating interest

30,178

186,801

Prepayments

 

4,019

3,899

 

120,160

265,003

 

Broadacres Care Home Trading Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2019 (continued)

6

Creditors

Creditors: amounts falling due within one year

Note

2019
£

2018
£

Due within one year

 

Hire purchase

16,452

3,305

Trade creditors

 

35,447

49,995

Amounts owed to group undertakings and undertakings in which the company has a participating interest

4,900

4,900

Taxation and social security

 

23,528

14,679

Accruals and deferred income

 

3,041

6,947

Other creditors

 

140,663

346,046

 

224,031

425,872

Creditors: amounts falling due after more than one year

Note

2019
£

2018
£

Due after one year

 

Hire purchase

51,388

6,408

7

Share capital

Allotted, called up and fully paid shares

 

2019

2018

 

No.

£

No.

£

Ordinary Shares of £1 each

100

100

100

100