| The Cedars Care Home (Ashford) Limited |
| Registered number: |
05491086 |
| Balance Sheet |
| as at 31 March 2018 |
|
| Notes |
|
|
2018 |
|
|
2017 |
| £ |
£ |
| Fixed assets |
| Tangible assets |
3 |
|
|
903,012 |
|
|
877,719 |
|
| Current assets |
| Stocks |
|
|
900 |
|
|
800 |
| Debtors |
4 |
|
18,107 |
|
|
21,925 |
|
|
|
19,007 |
|
|
22,725 |
|
| Creditors: amounts falling due within one year |
5 |
|
(261,288) |
|
|
(297,287) |
|
| Net current liabilities |
|
|
|
(242,281) |
|
|
(274,562) |
|
| Total assets less current liabilities |
|
|
|
660,731 |
|
|
603,157 |
|
| Creditors: amounts falling due after more than one year |
6 |
|
|
(558,444) |
|
|
(587,235) |
|
| Provisions for liabilities |
|
|
|
(7,209) |
|
|
(2,459) |
|
|
| Net assets |
|
|
|
95,078 |
|
|
13,463 |
|
|
|
|
|
|
|
|
| Capital and reserves |
| Called up share capital |
|
|
|
1,000 |
|
|
1,000 |
| Profit and loss account |
|
|
|
94,078 |
|
|
12,463 |
|
| Shareholders' funds |
|
|
|
95,078 |
|
|
13,463 |
|
|
|
|
|
|
|
|
| The directors are satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006. |
| The members have not required the company to obtain an audit in accordance with section 476 of the Act. |
| The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts. |
| The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies. |
|
|
|
|
| Mr Chander Parkash |
| Director |
| Approved by the board on 17 December 2018 |
|
| The Cedars Care Home (Ashford) Limited |
| Notes to the Accounts |
| for the year ended 31 March 2018 |
|
|
| 1 |
Accounting policies |
|
|
Basis of preparation |
|
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard). |
|
|
Turnover |
|
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the rendering of services. |
|
|
Tangible fixed assets |
|
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows: |
|
|
Plant and machinery |
over 4 years |
|
Fixtures, fittings, tools and equipment |
over 4 years |
|
|
|
|
Stocks |
|
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell |
|
|
Debtors |
|
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts. |
|
|
Creditors |
|
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method. |
|
|
Taxation |
|
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted. |
|
|
Provisions |
|
Provisions (ie liabilities of uncertain timing or amount) are recognised when there is an obligation at the reporting date as a result of a past event, it is probable that economic benefit will be transferred to settle the obligation and the amount of the obligation can be estimated reliably. |
|
|
Going concern |
|
At 31 March 2018 the company had net current liabilities of £242,281 [2017 - £274,562]. The directors of the company are confident that all payments and liabilities will be met as and when they arise. The directors are of the opinion that the financial statements should be drawn up on a going concern basis. |
|
|
Pensions |
|
Contributions to defined contribution plans are expensed in the period to which they relate. |
|
|
| 2 |
Intangible fixed assets |
£ |
|
Goodwill: |
|
|
Cost |
|
At 1 April 2017 |
96,000 |
|
At 31 March 2018 |
96,000 |
|
|
|
|
|
|
|
|
|
|
Amortisation |
|
At 1 April 2017 |
96,000 |
|
At 31 March 2018 |
96,000 |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
At 31 March 2018 |
- |
|
|
|
|
|
|
|
|
|
|
Goodwill is being written off in equal annual instalments over its estimated economic life of 5 years. |
|
|
| 3 |
Tangible fixed assets |
|
|
Land and buildings |
|
Plant and machinery etc |
|
Furniture & Fixtures |
|
Total |
| £ |
£ |
£ |
£ |
|
Cost |
|
At 1 April 2017 |
875,000 |
|
20,376 |
|
32,157 |
|
927,533 |
|
Additions |
- |
|
2,000 |
|
- |
|
2,000 |
|
Surplus on revaluation |
25,000 |
|
- |
|
- |
|
25,000 |
|
At 31 March 2018 |
900,000 |
|
22,376 |
|
32,157 |
|
954,533 |
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
At 1 April 2017 |
- |
|
20,196 |
|
29,618 |
|
49,814 |
|
Charge for the year |
- |
|
60 |
|
1,647 |
|
1,707 |
|
At 31 March 2018 |
- |
|
20,256 |
|
31,265 |
|
51,521 |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
At 31 March 2018 |
900,000 |
|
2,120 |
|
892 |
|
903,012 |
|
At 31 March 2017 |
875,000 |
|
180 |
|
2,539 |
|
877,719 |
|
|
| 4 |
Debtors |
2018 |
|
2017 |
| £ |
£ |
|
|
Trade debtors |
8,358 |
|
12,176 |
|
Other debtors |
9,749 |
|
9,749 |
|
|
|
|
|
|
18,107 |
|
21,925 |
|
|
|
|
|
|
|
|
|
|
| 5 |
Creditors: amounts falling due within one year |
2018 |
|
2017 |
| £ |
£ |
|
|
Bank loans and overdrafts |
45,818 |
|
33,566 |
|
Trade creditors |
18,558 |
|
7,876 |
|
Taxation and social security costs |
20,031 |
|
18,081 |
|
Other creditors |
176,881 |
|
237,764 |
|
|
|
|
|
|
261,288 |
|
297,287 |
|
|
|
|
|
|
|
|
|
|
| 6 |
Creditors: amounts falling due after one year |
2018 |
|
2017 |
| £ |
£ |
|
|
Bank loans |
558,444 |
|
587,235 |
|
|
|
|
|
|
|
|
|
|
| 7 |
Transactions with the director |
|
|
At the year end, the company owed the directors £107,784 [2017 - £165,784]. |
|
| 8 |
Related party transactions |
|
|
During the year the company owed £23,000 to Springfield Manor UK Limited and £15,459 to The Pantiles Care Home Limited. Mr C Parkash is the director and shareholder in the Springfield Manor UK Limited and The Pantiles Care Home Limited. |
|
|
| 9 |
Other information |
|
|
The Cedars Care Home (Ashford) Limited is a private company limited by shares and incorporated in England. Its registered office is: |
|
No 5 Palace View, |
|
2-6 Bridge Road, |
|
East Molesey, |
|
Surrey, |
|
KT8 9HA |
