Derwent Dental Care Limited 06491915 false 2021-04-01 2022-03-31 2022-03-31 The principal activity of the company is dentistry Digita Accounts Production Advanced 6.30.9574.0 true 06491915 2021-04-01 2022-03-31 06491915 2022-03-31 06491915 core:RetainedEarningsAccumulatedLosses 2022-03-31 06491915 core:ShareCapital 2022-03-31 06491915 core:CurrentFinancialInstruments 2022-03-31 06491915 core:CurrentFinancialInstruments core:WithinOneYear 2022-03-31 06491915 core:Non-currentFinancialInstruments 2022-03-31 06491915 core:Non-currentFinancialInstruments core:AfterOneYear 2022-03-31 06491915 core:Goodwill 2022-03-31 06491915 core:MoreThanFiveYears 1 2022-03-31 06491915 core:FurnitureFittingsToolsEquipment 2022-03-31 06491915 core:LandBuildings 2022-03-31 06491915 core:OtherPropertyPlantEquipment 2022-03-31 06491915 bus:SmallEntities 2021-04-01 2022-03-31 06491915 bus:AuditExemptWithAccountantsReport 2021-04-01 2022-03-31 06491915 bus:FullAccounts 2021-04-01 2022-03-31 06491915 bus:SmallCompaniesRegimeForAccounts 2021-04-01 2022-03-31 06491915 bus:Director1 2021-04-01 2022-03-31 06491915 bus:PrivateLimitedCompanyLtd 2021-04-01 2022-03-31 06491915 bus:Agent1 2021-04-01 2022-03-31 06491915 core:Goodwill 2021-04-01 2022-03-31 06491915 core:FurnitureFittings 2021-04-01 2022-03-31 06491915 core:FurnitureFittingsToolsEquipment 2021-04-01 2022-03-31 06491915 core:LandBuildings 2021-04-01 2022-03-31 06491915 core:OtherPropertyPlantEquipment 2021-04-01 2022-03-31 06491915 core:PlantMachinery 2021-04-01 2022-03-31 06491915 countries:EnglandWales 2021-04-01 2022-03-31 06491915 2021-03-31 06491915 core:Goodwill 2021-03-31 06491915 core:FurnitureFittingsToolsEquipment 2021-03-31 06491915 core:LandBuildings 2021-03-31 06491915 core:OtherPropertyPlantEquipment 2021-03-31 06491915 2020-04-01 2021-03-31 06491915 2021-03-31 06491915 core:RetainedEarningsAccumulatedLosses 2021-03-31 06491915 core:ShareCapital 2021-03-31 06491915 core:CurrentFinancialInstruments 2021-03-31 06491915 core:CurrentFinancialInstruments core:WithinOneYear 2021-03-31 06491915 core:Non-currentFinancialInstruments 2021-03-31 06491915 core:Non-currentFinancialInstruments core:AfterOneYear 2021-03-31 06491915 core:Goodwill 2021-03-31 06491915 core:MoreThanFiveYears 1 2021-03-31 06491915 core:FurnitureFittingsToolsEquipment 2021-03-31 06491915 core:LandBuildings 2021-03-31 06491915 core:OtherPropertyPlantEquipment 2021-03-31 iso4217:GBP xbrli:pure

REGISTRAR OF COMPANIES

Registration number: 06491915

Derwent Dental Care Limited

Unaudited Financial Statements

31 March 2022

image-name

 

Derwent Dental Care Limited

Contents

Accountants' Report

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

4

 

Chartered Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
Derwent Dental Care Limited
for the Year Ended 31 March 2022

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Derwent Dental Care Limited for the year ended 31 March 2022 as set out on pages 2 to 11 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at http://www.icaew.com/regulation.

This report is made solely to the Board of Directors of Derwent Dental Care Limited, as a body, in accordance with the terms of our engagement letter dated 19 May 2022. Our work has been undertaken solely to prepare for your approval the accounts of Derwent Dental Care Limited and state those matters that we have agreed to state to the Board of Directors of Derwent Dental Care Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Derwent Dental Care Limited and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Derwent Dental Care Limited has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and profit of Derwent Dental Care Limited. You consider that Derwent Dental Care Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the accounts of Derwent Dental Care Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.



Dodd & Co Limited
Chartered Accountants
Clint Mill
Cornmarket
PENRITH
CA11 7HW

30 August 2022

 

Derwent Dental Care Limited

(Registration number: 06491915)
Balance Sheet as at 31 March 2022

Note

2022
£

2021
£

Fixed assets

 

Intangible assets

4

43,875

58,500

Tangible assets

5

482,783

488,281

 

526,658

546,781

Current assets

 

Stocks

16,766

14,308

Debtors

6

38,448

50,068

Cash at bank and in hand

 

151,935

135,829

 

207,149

200,205

Creditors: Amounts falling due within one year

7

(202,374)

(200,810)

Net current assets/(liabilities)

 

4,775

(605)

Total assets less current liabilities

 

531,433

546,176

Creditors: Amounts falling due after more than one year

7

(388,126)

(461,369)

Provisions for liabilities

(46,619)

(43,901)

Net assets

 

96,688

40,906

Capital and reserves

 

Allotted, called up and fully paid share capital

100

100

Profit and loss account

96,588

40,806

Total equity

 

96,688

40,906

 

Derwent Dental Care Limited

(Registration number: 06491915)
Balance Sheet as at 31 March 2022 (continued)

For the financial year ending 31 March 2022 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

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

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 Board on 30 August 2022 and signed on its behalf by:
 

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

P M Rowlands

Director

 

Derwent Dental Care Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The principal place of business is:
2nd Floor
Derwent House
Wakefield Road
COCKERMOUTH
CA13 0HS

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.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and 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 relating to revenue are recognised in the profit and loss account on a systematic basis over
the periods in which the related costs are recognised for which the grant is intended to compensate.

Grants for the purpose of giving immediate financial support with no future related costs to be incurred
are recognised in the profit and loss account when the grant proceeds become receivable.

Tax

The tax expense for the period comprises current and deferred 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.

 

Derwent Dental Care Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022 (continued)

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.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when 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.

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

Improvements to property

2% straight line basis

Plant and equipment

25% reducing balance basis

Furniture, fittings and office equipment

25% reducing balance basis

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 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

Straight line basis over 10 years

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.

 

Derwent Dental Care Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022 (continued)

Trade debtors

Trade debtors are amounts due from customers for the sale of goods 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.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. 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.

Trade 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 where due after more than one year.

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.

 

Derwent Dental Care Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022 (continued)

Leases

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

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

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 directors) during the year, was 18 (2021 - 18).

 

Derwent Dental Care Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022 (continued)

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 April 2021

225,000

225,000

At 31 March 2022

225,000

225,000

Amortisation

At 1 April 2021

166,500

166,500

Amortisation charge

14,625

14,625

At 31 March 2022

181,125

181,125

Carrying amount

At 31 March 2022

43,875

43,875

At 31 March 2021

58,500

58,500

5

Tangible assets

Improvements to property
£

Plant and equipment
 £

Furniture, fittings and office equipment
 £

Total
£

Cost or valuation

At 1 April 2021

404,191

240,189

70,134

714,514

Additions

-

31,806

1,187

32,993

At 31 March 2022

404,191

271,995

71,321

747,507

Depreciation

At 1 April 2021

29,191

154,820

42,222

226,233

Charge for the year

8,084

23,330

7,077

38,491

At 31 March 2022

37,275

178,150

49,299

264,724

Carrying amount

At 31 March 2022

366,916

93,845

22,022

482,783

At 31 March 2021

375,000

85,369

27,912

488,281

 

Derwent Dental Care Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022 (continued)

6

Debtors

2022
£

2021
£

Trade debtors

4,178

15,901

Other debtors

34,270

34,167

38,448

50,068

7

Creditors

Note

2022
£

2021
£

Due within one year

 

Loans and borrowings

8

119,291

124,453

Trade creditors

 

41,382

36,384

Corporation tax liability

 

30,068

26,538

Other creditors

 

11,633

13,435

 

202,374

200,810

Due after one year

 

Loans and borrowings

8

388,126

461,369

2022
£

2021
£

After more than five years by instalments

215,468

254,419

215,468

254,419

 

Derwent Dental Care Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022 (continued)

8

Loans and borrowings

2022
£

2021
£

Current loans and borrowings

Bank borrowings

42,238

29,677

Hire purchase and finance lease

20,141

24,073

Other borrowings

56,912

70,703

119,291

124,453

Current loans and borrowings includes the following liabilities, on which security has been given by the company:

2022
£

2021
£

Bank borrowings

42,238

29,677

Hire purchase and finance lease

20,141

24,073

62,379

53,750

Bank borrowings are secured by fixed and floating charges over the company's assets.

Finance lease liabilities are secured on the assets to which they relate.

 

Derwent Dental Care Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022 (continued)

2022
£

2021
£

Non-current loans and borrowings

Bank borrowings

388,126

441,229

Hire purchase and finance lease

-

20,140

388,126

461,369

Non-current loans and borrowings includes the following liabilities, on which security has been given by the company:

2022
£

2021
£

Bank borrowings

388,126

441,229

Hire purchase and finance lease

-

20,140

388,126

461,369

Bank borrowings are secured by fixed and floating charges over the company's assets.

Finance lease liabilities are secured on the assets to which they relate.