M_&_D_CARE_LIMITED - Accounts


Company Registration No. 06446792 (England and Wales)
M & D CARE LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2016
PAGES FOR FILING WITH REGISTRAR
M & D CARE LIMITED
COMPANY INFORMATION
Directors
Mrs M  Martin
Mr S A M Bowen
Secretary
Mr S A M Bowen
Company number
06446792
Registered office
33 Thomas Street
LLANELLI
UK
SA15 3JE
Accountants
Broomfield & Alexander Limited
Ty Derw
Lime Tree Court
Cardiff Gate Business Park
CARDIFF
UK
CF23 8AB
M & D CARE LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
M & D CARE LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2016
31 December 2016
- 1 -
2016
2015
Notes
£
£
£
£
Fixed assets
Tangible assets
4
2,419,432
1,772,435
Current assets
Debtors
5
428,211
262,597
Cash at bank and in hand
373,397
590,920
801,608
853,517
Creditors: amounts falling due within one year
6
(560,362)
(574,102)
Net current assets
241,246
279,415
Total assets less current liabilities
2,660,678
2,051,850
Creditors: amounts falling due after more than one year
7
(1,161,886)
(862,424)
Provisions for liabilities
(88,746)
(54,788)
Net assets
1,410,046
1,134,638
Capital and reserves
Called up share capital
9
3
3
Profit and loss reserves
1,410,043
1,134,635
Total equity
1,410,046
1,134,638

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

M & D CARE LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2016
31 December 2016
- 2 -

For the financial year ended 31 December 2016 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements.

The members have 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.

The financial statements were approved by the board of directors and authorised for issue on 25 September 2017 and are signed on its behalf by:
Mr S A M Bowen
Director
Company Registration No. 06446792
M & D CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2016
- 3 -
1
Accounting policies
Company information

M & D Care Limited is a private company limited by shares incorporated in England and Wales. The registered office is 33 Thomas Street, LLANELLI, UK, SA15 3JE.

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 are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

1.3
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

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

Land and buildings Freehold
Not Depreciated
Land and buildings Leasehold
33.3% on cost
Fixtures, fittings & equipment
20% on cost
Computer equipment
20% on cost
Motor vehicles
20% on cost

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

The freehold property has been reviewed for impairment under FRS 11 and the directors are of the opinion that the carrying value of £1,571,324 is considerably less that the estimated residual value of the property and as a consequence no charge has been made for depreciation in accordance with the requirements of FRS 15.

1.4
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

M & D CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2016
1
Accounting policies (Continued)
- 4 -

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.5
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.6
Financial instruments

The company has elected to apply the 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.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method 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. Financial assets classified as receivable within one year are not amortised.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publically traded and whose fair values cannot be measured reliably are measured at cost less impairment.

M & D CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2016
1
Accounting policies (Continued)
- 5 -
Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

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

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future receipts discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

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

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value though profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

M & D CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2016
1
Accounting policies (Continued)
- 6 -
Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.7
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.8
Taxation

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

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end 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. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.9
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.10
Retirement benefits

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

M & D CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2016
1
Accounting policies (Continued)
- 7 -
1.11
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to the profit and loss account so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to income on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the lease asset are consumed.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 162 (2015 - 155).

3
Dividends
Ordinary final paid
138,000
73,144
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2016
1,670,208
389,720
2,059,928
Additions
682,665
20,362
703,027
Disposals
-
(37,315)
(37,315)
At 31 December 2016
2,352,873
372,767
2,725,640
Depreciation and impairment
At 1 January 2016
8,694
278,800
287,494
Depreciation charged in the year
-
40,760
40,760
Eliminated in respect of disposals
-
(22,046)
(22,046)
At 31 December 2016
8,694
297,514
306,208
Carrying amount
At 31 December 2016
2,344,179
75,253
2,419,432
At 31 December 2015
1,661,514
110,921
1,772,435

 

M & D CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2016
- 8 -
5
Debtors
2016
2015
Amounts falling due within one year:
£
£
Trade debtors
391,240
234,519
Other debtors
36,971
28,078
428,211
262,597
6
Creditors: amounts falling due within one year
2016
2015
Notes
£
£
Bank loans and overdrafts
188,297
130,324
Obligations under finance leases
12,085
29,320
Trade creditors
20,103
-
Corporation tax
62,874
150,625
Other taxation and social security
51,184
50,433
Other creditors
211,682
194,100
Accruals and deferred income
14,137
19,300
560,362
574,102
7
Creditors: amounts falling due after more than one year
2016
2015
Notes
£
£
Bank loans and overdrafts
1,157,506
849,253
Obligations under finance leases
4,380
13,171
1,161,886
862,424

The long-term loans are secured by fixed charges over the undertaking and all property and assets present and future, including goodwill, uncalled capital, fixtures, fixed plant and machinery.

8
Provisions for liabilities
2016
2015
£
£
Deferred tax liabilities
88,746
54,788
88,746
54,788
M & D CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2016
- 9 -
9
Called up share capital
2016
2015
£
£
Ordinary share capital
Issued and fully paid
300 Ordinary of 1p each
3
3
10
Operating lease commitments
Lessee

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

2016
2015
£
£
Within one year
77,615
74,377
Between two and five years
21,511
33,127
99,126
107,504
11
Parent company

The ultimate controlling party is M & D Care Holdings Ltd, the parent company that owns 100% of the issued share capital.

2016-12-312016-01-01falseCCH SoftwareCCH Accounts Production 2017.200No description of principal activity064467922016-01-012016-12-3106446792bus:Director12016-01-012016-12-3106446792bus:CompanySecretaryDirector12016-01-012016-12-3106446792bus:CompanySecretary12016-01-012016-12-3106446792bus:RegisteredOffice2016-01-012016-12-31064467922016-12-31064467922015-12-3106446792core:LandBuildings2016-12-3106446792core:OtherPropertyPlantEquipment2016-12-3106446792core:LandBuildings2015-12-3106446792core:OtherPropertyPlantEquipment2015-12-3106446792core:CurrentFinancialInstruments2016-12-3106446792core:CurrentFinancialInstruments2015-12-3106446792core:Non-currentFinancialInstruments2016-12-3106446792core:Non-currentFinancialInstruments2015-12-3106446792core:ShareCapital2016-12-3106446792core:ShareCapital2015-12-3106446792core:RetainedEarningsAccumulatedLosses2016-12-3106446792core:RetainedEarningsAccumulatedLosses2015-12-3106446792core:HedgingReservecore:RestatedAmount2015-03-3106446792core:CapitalRedemptionReservecore:RestatedAmount2015-03-3106446792core:LandBuildingscore:OwnedOrFreeholdAssets2016-01-012016-12-3106446792core:LandBuildingscore:LeasedAssetsHeldAsLessee2016-01-012016-12-3106446792core:FurnitureFittings2016-01-012016-12-3106446792core:ComputerEquipment2016-01-012016-12-3106446792core:MotorVehicles2016-01-012016-12-3106446792core:LandBuildings2015-12-3106446792core:OtherPropertyPlantEquipment2015-12-31064467922015-12-3106446792core:LandBuildings2016-01-012016-12-3106446792core:PlantMachinery2016-01-012016-12-3106446792core:OtherPropertyPlantEquipment2016-01-012016-12-3106446792bus:PrivateLimitedCompanyLtd2016-01-012016-12-3106446792bus:FRS1022016-01-012016-12-3106446792bus:AuditExemptWithAccountantsReport2016-01-012016-12-3106446792bus:FullAccounts2016-01-012016-12-3106446792bus:SmallCompaniesRegimeForAccounts2016-01-012016-12-31xbrli:purexbrli:sharesiso4217:GBP