PINE_LODGE_CARE_LIMITED - Accounts


Company Registration No. 07672836 (England and Wales)
PINE LODGE CARE LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2021
PAGES FOR FILING WITH REGISTRAR
PINE LODGE CARE LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 6
PINE LODGE CARE LIMITED
BALANCE SHEET
AS AT
31 JULY 2021
31 July 2021
- 1 -
2021
2020
Notes
£
£
£
£
Fixed assets
Intangible assets
3
1,465,000
1,611,500
Tangible assets
4
66,318
102,505
1,531,318
1,714,005
Current assets
Debtors
5
105,966
52,067
Cash at bank and in hand
697,141
119,146
803,107
171,213
Creditors: amounts falling due within one year
6
(664,252)
(682,836)
Net current assets/(liabilities)
138,855
(511,623)
Total assets less current liabilities
1,670,173
1,202,382
Creditors: amounts falling due after more than one year
7
(201,941)
(156,535)
Provisions for liabilities
(9,900)
(17,000)
Net assets
1,458,332
1,028,847
Capital and reserves
Called up share capital
2
2
Profit and loss reserves
1,458,330
1,028,845
Total equity
1,458,332
1,028,847

The director of the company has elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 31 July 2021 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The director acknowledges his 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.

PINE LODGE CARE LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 JULY 2021
31 July 2021
- 2 -
The financial statements were approved and signed by the director and authorised for issue on 7 September 2021
Mr S P Thompson
Director
Company Registration No. 07672836
PINE LODGE CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2021
- 3 -
1
Accounting policies
Company information

Pine Lodge Care Limited is a private company limited by shares incorporated in England and Wales. The registered office is 3-4 Bower Terrace, Tonbridge Road, Maidstone, Kent, ME16 8RY. The principal place of business is 32 Key Street, Sittingbourne, Kent, ME10 1YU.

1.1
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 have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover is measured at the fair value of the consideration received or receivable for services provided in the normal course of business. Turnover is generally recognised at the point of carrying out the service.

1.3
Intangible fixed assets - goodwill

Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation. Goodwill is considered to have a finite useful life and is being amortised over a period of 20 years. In the opinion of the director, this period represents a reliable estimate of the useful life of goodwill based on the long established business name and good reputation. Intangible assets are reviewed for impairment in any period in which events or changes in circumstances indicate that the carrying value may not be fully recoverable.

1.4
Tangible fixed assets

Tangible fixed assets are measured at cost, net of depreciation.

Depreciation is recognised so as to write off the cost of assets over their useful lives on the following bases:

Land and buildings Leasehold
Over the term of the lease
Fixtures, fittings & equipment
15% reducing balance basis
1.5
Financial instruments

The company has elected to apply the recognition and measurement provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are measured at transaction price including transaction costs.

Basic financial liabilities

Basic financial liabilities, including creditors, are recognised at transaction price.

PINE LODGE CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2021
1
Accounting policies
(Continued)
- 4 -
1.6
Taxation

The tax expense represents the sum of the tax currently payable or receivable and deferred tax.

Current tax

Current tax represents the amount of tax payable or receivable in respect of the taxable profit (or loss) for the current or past reporting periods. It is measured at the amount expected to be paid or recovered using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

1.7
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.8
Leasing and hire purchase commitments

Rentals payable under operating leases are charged to income on a straight line basis over the term of the lease.

1.9
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.

2
Employees

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

2021
2020
Number
Number
Total
68
71
PINE LODGE CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2021
- 5 -
3
Intangible fixed assets
Goodwill
£
Cost
At 1 August 2020 and 31 July 2021
2,930,000
Amortisation and impairment
At 1 August 2020
1,318,500
Amortisation charged for the year
146,500
At 31 July 2021
1,465,000
Carrying amount
At 31 July 2021
1,465,000
At 31 July 2020
1,611,500
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 August 2020
553,311
249,015
802,326
Additions
-
0
837
837
Disposals
-
0
(90,136)
(90,136)
At 31 July 2021
553,311
159,716
713,027
Depreciation and impairment
At 1 August 2020
549,152
150,669
699,821
Depreciation charged in the year
1,387
11,171
12,558
Eliminated in respect of disposals
-
0
(65,670)
(65,670)
At 31 July 2021
550,539
96,170
646,709
Carrying amount
At 31 July 2021
2,772
63,546
66,318
At 31 July 2020
4,159
98,346
102,505
PINE LODGE CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2021
- 6 -
5
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
101,882
20,000
Other debtors
4,084
32,067
105,966
52,067
6
Creditors: amounts falling due within one year
2021
2020
£
£
Taxation and social security
142,711
123,500
Other creditors
521,541
559,336
664,252
682,836
7
Creditors: amounts falling due after more than one year
2021
2020
£
£
Other creditors
201,941
156,535
8
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2021
2020
£
£
45,535
98,203
9
Related party transactions

Other creditors includes a loan from Mr S P Thompson, the director and sole shareholder of the company, amounting to £701,941 (2020 - £656,535).

 

During the year, the company occupied a property owned by Mr S P Thompson and paid rent to him of £20,000 (2020 - £20,000).

2021-07-312020-08-01false07 September 2021CCH SoftwareCCH Accounts Production 2021.200No description of principal activityMr S P Thompson076728362020-08-012021-07-31076728362021-07-3107672836core:NetGoodwill2021-07-3107672836core:NetGoodwill2020-07-31076728362019-08-012020-07-31076728362020-07-3107672836core:LandBuildings2021-07-3107672836core:OtherPropertyPlantEquipment2021-07-3107672836core:LandBuildings2020-07-3107672836core:OtherPropertyPlantEquipment2020-07-3107672836core:CurrentFinancialInstrumentscore:WithinOneYear2021-07-3107672836core:CurrentFinancialInstrumentscore:WithinOneYear2020-07-3107672836core:Non-currentFinancialInstrumentscore:AfterOneYear2021-07-3107672836core:Non-currentFinancialInstrumentscore:AfterOneYear2020-07-3107672836core:CurrentFinancialInstruments2021-07-3107672836core:CurrentFinancialInstruments2020-07-3107672836core:ShareCapital2021-07-3107672836core:ShareCapital2020-07-3107672836core:RetainedEarningsAccumulatedLosses2021-07-3107672836core:RetainedEarningsAccumulatedLosses2020-07-3107672836bus:Director12020-08-012021-07-3107672836core:Goodwill2020-08-012021-07-3107672836core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-08-012021-07-3107672836core:FurnitureFittings2020-08-012021-07-3107672836core:NetGoodwill2020-07-3107672836core:NetGoodwill2020-08-012021-07-3107672836core:LandBuildings2020-07-3107672836core:OtherPropertyPlantEquipment2020-07-31076728362020-07-3107672836core:LandBuildings2020-08-012021-07-3107672836core:OtherPropertyPlantEquipment2020-08-012021-07-3107672836core:WithinOneYear2021-07-3107672836core:WithinOneYear2020-07-3107672836core:Non-currentFinancialInstruments2021-07-3107672836core:Non-currentFinancialInstruments2020-07-3107672836bus:PrivateLimitedCompanyLtd2020-08-012021-07-3107672836bus:SmallCompaniesRegimeForAccounts2020-08-012021-07-3107672836bus:FRS1022020-08-012021-07-3107672836bus:AuditExemptWithAccountantsReport2020-08-012021-07-3107672836bus:FullAccounts2020-08-012021-07-31xbrli:purexbrli:sharesiso4217:GBP