Barleycroft Care Home Limited Company accounts
Barleycroft Care Home Limited Company accounts
COMPANY REGISTRATION NUMBER:
04848474
|
|
For the year ended |
|
|
Financial Statements |
Year ended 31 December 2019
Contents |
Page |
Officers and professional advisers |
1 |
Strategic report |
2 |
Directors' report |
4 |
Independent auditor's report to the member |
6 |
Statement of income and retained earnings |
9 |
Statement of financial position |
10 |
Notes to the financial statements |
11 |
|
Officers and Professional Advisers |
The board of directors |
|
|
|
|
|
Registered office |
|
|
|
|
|
|
|
|
|
Auditor |
|
Chartered accountants & statutory auditor |
|
Beaumont Business Centre |
|
6 Snow Hill |
|
London |
|
EC1A 2AY |
|
|
Strategic Report |
Year ended 31 December 2019
The directors present the strategic report and the financial statements for the year ended 31 December 2019. Business review
Barleycroft Care home Limited owns and operates an 80 bed care home regulated by the Care Quality Commission
. The Home's CQC rating improved from Requires Improvement to Good in June 2019. Revenue increased in the year from £2,339,000 to £2,546,000 due to occupancy increasing from 83% to 86%. This translated into a gross profit of £797,000 (2018 £675,000). There are no significant future developments planned for the Company. Principal risks and uncertainties Management monitors risks on a weekly and monthly basis. The primary concern of the management is the quality of care. There are dedicated regional managers and Operational Directors responsible for supporting the Home in provision of high quality care services. The major financial risk to the company is the increase in its cost base, often exceeding the rate of inflation, primarily relating to the National Living Wage. The Company is exposed to credit risk with its customers, albeit major customers are public sector, and therefore with limited credit risk. Pricing risk is limited to the risk associated with negotiating annual price increases. Liquidity and cashflow risk could arise in the event of a downturn in trading. However, in this event, sister companies in the group can provide liquidity if required. The potential impact of Brexit remains uncertain, however, it is likely to reduce the pool of staff available, and there are risks related to the cost of supplies including food and energy. Financial and other key performance indicators The key financial and operational performance indicators monitored by management include regulatory reviews, internal quality reviews, occupancy ratios, average weekly fees and cost to revenue ratios. During 2020 the worldwide spread of Coronavirus occurred and from March 2020 impacted the UK and the care home industry in particular. This had a significant impact on the market and company. Occupancy decreased and costs increased through increased PPE and sickness costs, as well as the investments we made to make our homes more resilient to future waves of the virus. We received support from government in terms of grants and other additional funding which helped offset the negative financial impact of the virus. The overall effect of the virus remains unclear, but it will last into 2021.
This report was approved by the board of directors on 11 February 2021 and signed on behalf of the board by:
|
Director |
Registered office: |
|
|
|
|
|
|
Directors' Report |
Year ended 31 December 2019
The directors present their report and the financial statements of the company for the year ended
31 December 2019
.
Directors
The directors who served the company during the year were as follows:
|
|
|
|
P Sodhi
|
(Resigned
|
Dividends
The directors do not recommend the payment of a dividend.
Disclosure of information in the strategic report
Directors' responsibilities statement
Each of the persons who is a director at the date of approval of this report confirms that:
-
so far as they are aware, there is no relevant audit information of which the company's auditor is unaware; and - they have taken all steps that they ought to have taken as a director to make themselves aware of any relevant audit information and to establish that the company's auditor is aware of that information.
This report was approved by the board of directors on
11 February 2021
and signed on behalf of the board by:
|
Director |
Registered office: |
|
|
|
|
|
|
Independent Auditor's Report to the Member of
|
Year ended 31 December 2019
Opinion
Basis for opinion
Conclusions relating to going concern
We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where:
-
the directors' use of the going concern basis of accounting in the preparation of the financial statements is not appropriate; or
-
the directors have not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the company's ability to continue to adopt the going concern basis of accounting for a period of at least twelve months from the date when the financial statements are authorised for issue.
Other information
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
-
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
-
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
Matters on which we are required to report by exception
Responsibilities of directors
Auditor's responsibilities for the audit of the financial statements
This report is made solely to the company's member, as a body, in accordance with chapter 3 of part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's member those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's member as a body, for our audit work, for this report, or for the opinions we have formed.
|
(Senior Statutory Auditor) |
For and on behalf of |
|
Chartered accountants & statutory auditor |
Beaumont Business Centre |
6 Snow Hill |
London |
EC1A 2AY |
|
Statement of Income and Retained Earnings |
Year ended 31 December 2019
2019 |
2018 |
||
Note |
£ |
£ |
|
Turnover |
4 |
|
|
Cost of sales |
|
|
------------ |
------------ |
|
Gross profit |
|
|
Administrative expenses |
|
|
|
--------- |
--------- |
||
Operating profit |
5 |
|
|
Other interest receivable and similar income |
9 |
|
|
Interest payable and similar expenses |
10 |
|
|
--------- |
--------- |
||
(Loss)/profit before taxation |
(
|
|
|
Tax on (loss)/profit |
11 |
(
|
(
|
-------- |
--------- |
||
Profit for the financial year and total comprehensive income |
|
|
|
-------- |
--------- |
||
Retained losses at the start of the year |
(
|
(
|
--------- |
--------- |
|
Retained losses at the end of the year |
(
|
(
|
--------- |
--------- |
|
All the activities of the company are from continuing operations.
|
Statement of Financial Position |
2019 |
2018 |
|
Note |
£ |
£ |
Fixed assets
Tangible assets |
12 |
|
|
Current assets
Debtors |
13 |
|
|
Cash at bank and in hand |
|
|
|
------------- |
------------ |
||
|
|
||
Creditors: amounts falling due within one year |
14 |
|
|
------------- |
------------ |
||
Net current assets |
|
|
|
------------ |
------------ |
||
Total assets less current liabilities |
|
|
|
Creditors: amounts falling due after more than one year |
15 |
|
|
------------ |
------------ |
||
Net assets |
|
|
|
------------ |
------------ |
||
Capital and reserves
Called up share capital |
17 |
|
|
Share premium account |
18 |
|
|
Profit and loss account |
18 |
(
|
(
|
------------ |
------------ |
||
Shareholder funds |
|
|
|
------------ |
------------ |
||
These financial statements were approved by the
board of directors
and authorised for issue on
11 February 2021
, and are signed on behalf of the board by:
|
Director |
Company registration number:
04848474
|
Notes to the Financial Statements |
Year ended 31 December 2019
1.
General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is Abbey Healthcare, Sutherland House, 70 - 78 West Hendon Broadway, London, NW9 7BT.
2.
Statement of compliance
3.
Accounting policies
Basis of preparation
Going concern
Disclosure exemptions
The entity satisfies the criteria of being a qualifying entity as defined in FRS 102. Its financial statements are consolidated into the financial statements of
Abbey Healthcare (Festival) Limited
which can be obtained from Sutherland House, 70-78 West Hendon Broadway, London, NW9 7BT. As such, advantage has been taken of the following disclosure exemptions available under paragraph 1.12 of FRS 102: (a) Disclosures in respect of each class of share capital have not been presented. (b) No cash flow statement has been presented for the company. (c) Disclosures in respect of financial instruments have not been presented. (d) Disclosures in respect of share-based payments have not been presented. (e) No disclosure has been given for the aggregate remuneration of key management personnel.
Judgements and key sources of estimation uncertainty
Revenue recognition
Income tax
Tangible assets
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
Freehold property |
- |
|
|
Fixtures and fittings |
- |
|
|
Finance leases and hire purchase contracts
Financial instruments
Defined contribution plans
4.
Turnover
Turnover arises from:
2019 |
2018 |
|
£ |
£ |
|
Rendering of services |
|
|
------------ |
------------ |
|
The whole of the turnover is attributable to the principal activity of the company wholly undertaken in the United Kingdom.
5.
Operating profit
Operating profit or loss is stated after charging:
2019 |
2018 |
|
£ |
£ |
|
Depreciation of tangible assets |
|
|
Impairment of trade debtors |
76,052 |
– |
--------- |
-------- |
|
6.
Auditor's remuneration
2019 |
2018 |
|
£ |
£ |
|
Fees payable for the audit of the financial statements |
|
|
------- |
------- |
|
7.
Staff costs
The average number of persons employed by the company during the year, including the directors, amounted to:
2019 |
2018 |
|
No. |
No. |
|
Production staff |
|
|
Management staff |
3 |
1 |
---- |
---- |
|
|
|
|
---- |
---- |
|
The aggregate payroll costs incurred during the year, relating to the above, were:
2019 |
2018 |
|
£ |
£ |
|
Wages and salaries |
|
|
Social security costs |
|
|
Other pension costs |
|
|
------------ |
------------ |
|
|
|
|
------------ |
------------ |
|
8.
Directors' remuneration
The directors' aggregate remuneration in respect of qualifying services was:
2019 |
2018 |
|
£ |
£ |
|
Remuneration |
|
|
Company contributions to defined contribution pension plans |
– |
|
-------- |
------- |
|
|
|
|
-------- |
------- |
|
The number of directors who accrued benefits under company pension plans was as follows:
2019 |
2018 |
|
No. |
No. |
|
Defined contribution plans |
– |
|
---- |
---- |
|
9.
Other interest receivable and similar income
2019 |
2018 |
|
£ |
£ |
|
Interest on cash and cash equivalents |
|
|
Interest from group undertakings |
|
– |
Other interest receivable and similar income |
– |
|
---- |
---- |
|
|
|
|
---- |
---- |
|
10.
Interest payable and similar expenses
2019 |
2018 |
|
£ |
£ |
|
Interest on banks loans and overdrafts |
|
– |
Interest on obligations under finance leases and hire purchase contracts |
|
|
Interest due to group undertakings |
|
|
--------- |
--------- |
|
|
|
|
--------- |
--------- |
|
11.
Tax on (loss)/profit
Major components of tax income
2019 |
2018 |
|
£ |
£ |
|
Current tax:
Adjustments in respect of prior periods |
(
|
(
|
-------- |
-------- |
|
Tax on (loss)/profit |
(
|
(
|
-------- |
-------- |
|
Reconciliation of tax income
The tax assessed on the (loss)/profit on ordinary activities for the year is lower than (2018: lower than) the
standard rate of corporation tax in the UK
of
19
% (2018:
19
%).
2019 |
2018 |
|
£ |
£ |
|
(Loss)/profit on ordinary activities before taxation |
(
|
|
-------- |
--------- |
|
(Loss)/profit on ordinary activities by rate of tax |
(
|
|
Adjustment to tax charge in respect of prior periods |
(
|
(
|
Effect of expenses not deductible for tax purposes |
(
|
|
Effect of capital allowances and depreciation |
(
|
(
|
Utilisation of tax losses |
|
(
|
-------- |
--------- |
|
Tax on (loss)/profit |
(
|
(
|
-------- |
--------- |
|
12.
Tangible assets
Freehold property |
Fixtures and fittings |
Total |
|
£ |
£ |
£ |
|
Cost |
|||
At 1 January 2019 |
|
|
|
Additions |
– |
|
|
------------ |
--------- |
------------ |
|
At 31 December 2019 |
|
|
|
------------ |
--------- |
------------ |
|
Depreciation |
|||
At 1 January 2019 |
|
|
|
Charge for the year |
|
|
|
------------ |
--------- |
------------ |
|
At 31 December 2019 |
|
|
|
------------ |
--------- |
------------ |
|
Carrying amount |
|||
At 31 December 2019 |
|
|
|
------------ |
--------- |
------------ |
|
At 31 December 2018 |
|
|
|
------------ |
--------- |
------------ |
|
13.
Debtors
2019 |
2018 |
|
£ |
£ |
|
Trade debtors |
|
|
Amounts owed by group undertakings |
|
|
Prepayments and accrued income |
|
|
Other debtors |
|
– |
------------- |
------------ |
|
|
|
|
------------- |
------------ |
|
14.
Creditors:
amounts falling due within one year
2019 |
2018 |
|
£ |
£ |
|
Bank loans and overdrafts |
– |
|
Trade creditors |
|
|
Amounts owed to group undertakings |
|
|
Accruals and deferred income |
|
|
Social security and other taxes |
|
|
Other creditors |
|
|
------------- |
------------ |
|
|
|
|
------------- |
------------ |
|
Bank loans are secured by a fixed and floating charge over all of the company's assets.
15.
Creditors:
amounts falling due after more than one year
2019 |
2018 |
|
£ |
£ |
|
Bank loans and overdrafts |
|
– |
Other creditors |
– |
|
------------ |
------------ |
|
|
|
|
------------ |
------------ |
|
Bank loans are secured by a fixed and floating charge over all of the company's assets.
16.
Employee benefits
Defined contribution plans
The amount recognised in profit or loss as an expense in relation to defined contribution plans was £
15,210
(2018: £
33,318
).
17.
Called up share capital
Issued, called up and fully paid
2019 |
2018 |
|||
No. |
£ |
No. |
£ |
|
|
|
29,400 |
|
29,400 |
------------ |
-------- |
------------ |
-------- |
|
Shares issued and fully paid
2019 |
2018 |
|||
No. |
£ |
No. |
£ |
|
|
|
29,400 |
|
29,400 |
------------ |
-------- |
------------ |
-------- |
|
Shares issued and partly paid
2019 |
2018 |
|||
No. |
£ |
No. |
£ |
|
18.
Reserves
Share premium account - This reserve records the amount above the nominal value received for shares sold, less transaction costs. Profit and loss account - This reserve records retained earnings and accumulated losses.
19.
Related parties
The company operated a loan account with director A. The company advanced £11,000 to the director in the year and this was the balance outstanding at the year end. No interest was charged and the loan is repayable on demand.
20.
Controlling party
The company was under the control of the
Trustees of the Prabhdyal Sodhi Overseas Settlement
throughout the year, an entity based in Gibraltar. The immediate parent company is Festival Care Homes Limited. The ultimate parent company is Lansbury Limited, a company incorporated in Gibraltar.