Worcester Garden (No.1) Limited - Period Ending 2021-03-31

Worcester Garden (No.1) Limited - Period Ending 2021-03-31


Worcester Garden (No.1) Limited 04558354 false 2020-02-01 2021-03-31 2021-03-31 The principal activity of the company is operation of care homes for the elderly Digita Accounts Production Advanced 6.29.9459.0 true true 04558354 2020-02-01 2021-03-31 04558354 2021-03-31 04558354 core:RetainedEarningsAccumulatedLosses 2021-03-31 04558354 core:RevaluationReserve 2021-03-31 04558354 core:ShareCapital 2021-03-31 04558354 core:CurrentFinancialInstruments 2021-03-31 04558354 core:CurrentFinancialInstruments core:WithinOneYear 2021-03-31 04558354 core:Non-currentFinancialInstruments 2021-03-31 04558354 core:Non-currentFinancialInstruments core:AfterOneYear 2021-03-31 04558354 core:Goodwill 2021-03-31 04558354 core:FurnitureFittings 2021-03-31 04558354 core:LandBuildings core:OwnedOrFreeholdAssets 2021-03-31 04558354 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2021-03-31 04558354 bus:SmallEntities 2020-02-01 2021-03-31 04558354 bus:Audited 2020-02-01 2021-03-31 04558354 bus:FullAccounts 2020-02-01 2021-03-31 04558354 bus:SmallCompaniesRegimeForAccounts 2020-02-01 2021-03-31 04558354 bus:RegisteredOffice 2020-02-01 2021-03-31 04558354 bus:Director1 2020-02-01 2021-03-31 04558354 bus:PrivateLimitedCompanyLtd 2020-02-01 2021-03-31 04558354 core:Goodwill 2020-02-01 2021-03-31 04558354 core:FurnitureFittings 2020-02-01 2021-03-31 04558354 core:LandBuildings 2020-02-01 2021-03-31 04558354 core:LandBuildings core:OwnedOrFreeholdAssets 2020-02-01 2021-03-31 04558354 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2020-02-01 2021-03-31 04558354 1 2020-02-01 2021-03-31 04558354 countries:UnitedKingdom 2020-02-01 2021-03-31 04558354 2020-01-31 04558354 core:Goodwill 2020-01-31 04558354 core:FurnitureFittings 2020-01-31 04558354 core:LandBuildings core:OwnedOrFreeholdAssets 2020-01-31 04558354 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2020-01-31 04558354 2019-02-01 2020-01-31 04558354 2020-01-31 04558354 core:RetainedEarningsAccumulatedLosses 2020-01-31 04558354 core:RevaluationReserve 2020-01-31 04558354 core:ShareCapital 2020-01-31 04558354 core:CurrentFinancialInstruments 2020-01-31 04558354 core:CurrentFinancialInstruments core:WithinOneYear 2020-01-31 04558354 core:Non-currentFinancialInstruments 2020-01-31 04558354 core:Non-currentFinancialInstruments core:AfterOneYear 2020-01-31 04558354 core:Goodwill 2020-01-31 04558354 core:FurnitureFittings 2020-01-31 04558354 core:LandBuildings core:OwnedOrFreeholdAssets 2020-01-31 04558354 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2020-01-31 04558354 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2019-02-01 2020-01-31 04558354 2019-01-31 04558354 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2019-01-31 iso4217:GBP xbrli:pure

Registration number: 04558354

Worcester Garden (No.1) Limited

Annual Report and Financial Statements

for the Period from 1 February 2020 to 31 March 2021

 

Worcester Garden (No.1) Limited

Contents

Balance Sheet

1

Notes to the Financial Statements

2 to 8

 

Worcester Garden (No.1) Limited

(Registration number: 04558354)
Balance Sheet as at 31 March 2021

Note

2021
£

Unaudited
2020
£

Fixed assets

 

Intangible assets

4

-

115,500

Tangible assets

5

1,133,853

1,126,520

 

1,133,853

1,242,020

Current assets

 

Stocks

6

1,096

-

Debtors

7

48,625

172,064

Cash at bank and in hand

 

222,437

62,982

 

272,158

235,046

Creditors: Amounts falling due within one year

8

(138,860)

(79,751)

Net current assets

 

133,298

155,295

Total assets less current liabilities

 

1,267,151

1,397,315

Creditors: Amounts falling due after more than one year

8

(50,000)

(262,618)

Provisions for liabilities

(16,110)

(14,612)

Net assets

 

1,201,041

1,120,085

Capital and reserves

 

Called up share capital

1

1

Revaluation reserve

292,808

292,808

Profit and loss account

908,232

827,276

Shareholders' funds

 

1,201,041

1,120,085

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.

Approved and authorised by the director on 17 December 2021
 

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

J A Slator
Director

 

Worcester Garden (No.1) Limited

Notes to the Financial Statements for the Period from 1 February 2020 to 31 March 2021

1

General information

The company is a private company limited by share capital, incorporated in United Kingdom.

The address of its registered office is:
The Old Bakery
9 Church Road
Almondsbury
Bristol
BS32 4ED

These financial statements were authorised for issue by the director on 17 December 2021.

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.

Disclosure of long or short period

During the period, the company extended its accounting reference date to 31 March 2021 in order to bring its year end in line with it's parent company. As a result, the comparative figures relating to the 12 month period ended 31 January 2020 are not comparable to these results for the 14 month period ended 31 March 2021.

Going concern

The director has reviewed budgets to assist with planning and spend over the forthcoming months. Although COVID-19 has had an impact on trading throughout the period ended 31 March 2021, the director does not consider that this will significantly impact the company’s ability to continue as a going concern.

The Company made a profit before tax of £99,384 (2020 - £80,208) and had cash at bank of £222,437 (2020 - £62,982) at the period ended 31 March 2021. Any outbreak is likely to lead to a sudden fall in occupancy, which may not be replaced in the immediate future, however liquidity is unlikely to become an issue due to the large cash reserves.

Based on the above and information available to the Director at the date of approval, the Company continues to adopt the going concern basis in preparing these financial statements and the Company has adequate resources to continue to trade for the foreseeable future being twelve months from approval of these financial statements.

 

Worcester Garden (No.1) Limited

Notes to the Financial Statements for the Period from 1 February 2020 to 31 March 2021

Audit report

The Independent Auditor's Report was unqualified. The name of the Senior Statutory Auditor who signed the audit report on 17 December 2021 was D S Jacobs, who signed for and on behalf of Milsted Langdon LLP.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the 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.

Government grants

Grants are credited to deferred revenue. Grants towards revenue expenditure are released to the profit and loss account as the related expenditure is incurred. Grants towards capital expenditure are released to the profit and loss account over the expected useful life of the assets to which they relate. Government grants have been recognised on an accruals basis and have been recognised in the same period in which the related expense has been incurred.

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 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, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Freehold land and buildings

Nil

Fixtures, fittings and equipment

15% reducing balance

No depreciation is provided on freehold land and buildings which is a departure from the requirements of the Companies Act 2006. These properties are held solely for the trade of the company and in the opinion of the director and secured loan provider, their fair value significantly exceeds their book value, although the assets continue to be held at historic cost. Any measure of consumption to depreciate them is therefore not considered to be true and fair reflection of the asset held.

 

Worcester Garden (No.1) Limited

Notes to the Financial Statements for the Period from 1 February 2020 to 31 March 2021

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

10% straight line

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.

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.

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.

At each reporting date, stocks are assessed for impairment. If stocks are 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.

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.

 

Worcester Garden (No.1) Limited

Notes to the Financial Statements for the Period from 1 February 2020 to 31 March 2021

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.

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.

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.

3

Staff numbers

The average number of persons employed by the company (including the director) during the period was 42 (2020 - 41).

 

Worcester Garden (No.1) Limited

Notes to the Financial Statements for the Period from 1 February 2020 to 31 March 2021

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 February 2020

165,000

165,000

At 31 March 2021

165,000

165,000

Amortisation

At 1 February 2020

49,500

49,500

Amortisation charge

115,500

115,500

At 31 March 2021

165,000

165,000

Carrying amount

At 31 March 2021

-

-

At 31 January 2020

115,500

115,500

5

Tangible assets

Freehold land and buildings
£

Furniture, fittings and equipment
£

Total
£

Cost or valuation

At 1 February 2020

1,046,930

272,851

1,319,781

Additions

-

25,667

25,667

At 31 March 2021

1,046,930

298,518

1,345,448

Depreciation

At 1 February 2020

-

193,261

193,261

Charge for the period

-

18,334

18,334

At 31 March 2021

-

211,595

211,595

Carrying amount

At 31 March 2021

1,046,930

86,923

1,133,853

At 31 January 2020

1,046,930

79,590

1,126,520

Included within the net book value of land and buildings above is £1,046,930 (2020 - £1,046,930) in respect of freehold land and buildings.
 

 

Worcester Garden (No.1) Limited

Notes to the Financial Statements for the Period from 1 February 2020 to 31 March 2021

6

Stocks

2021
£

Unaudited
2020
£

Other inventories

1,096

-

7

Debtors

Note

2021
£

Unaudited
2020
£

Trade debtors

 

13,487

18,910

Amounts due from related parties

11

18,997

-

Other debtors

 

16,141

153,154

 

48,625

172,064

8

Creditors

Due within one year

Note

2021
£

Unaudited
2020
£

 

Loans and borrowings

9

-

51,912

Trade creditors

 

17,278

4,504

Social security and other taxes

 

12,232

-

Other creditors

 

92,420

4,588

Corporation tax liability

16,930

18,747

 

138,860

79,751

Due after one year

 

Loans and borrowings

9

50,000

262,618

9

Loans and borrowings

2021
£

Unaudited
2020
£

Non-current loans and borrowings

Bank borrowings

50,000

262,618

 

Worcester Garden (No.1) Limited

Notes to the Financial Statements for the Period from 1 February 2020 to 31 March 2021

2021
£

Unaudited
2020
£

Current loans and borrowings

Bank borrowings

-

51,912

Included in loans and borrowings are bank loans totalling £50,000 (2020 - £262,618). This liability is secured by way of a fixed and floating charge over all the property and undertakings of the Company.

10

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of guarantees not included in the balance sheet is £1,669,634 (2020 - £Nil). An unlimited cross-company composite guarantee is in force with the company's parent, Osborne Care Holdings Limited and a related company, Osborne Care Homes Limited, as security for bank borrowings.

11

Related party transactions

The company has taken advantage of the exemption within FRS 102 Section 33 in respect of Related Party Transactions not to disclose transactions or balances with the ultimate parent or any wholly owned subsidiary undertakings of the group.

Loans from related parties

2021

Key management
£

Total
£

At start of period

207

207

Advanced

11,917

11,917

Repaid

(12,124)

(12,124)

At end of period

-

-

2020

Key management
£

Total
£

At start of period

47

47

Advanced

160

160

At end of period

207

207