IRIS Accounts Production v23.2.0.158 05655549 Board of Directors 31.12.22 1.1.22 31.12.22 31.12.22 true true false true true false false false true false Ordinary 0 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh056555492021-12-31056555492022-12-31056555492022-01-012022-12-31056555492020-12-31056555492021-01-012021-12-31056555492021-12-3105655549ns10:Originalns15:EnglandWales2022-01-012022-12-3105655549ns14:PoundSterlingns10:Original2022-01-012022-12-3105655549ns10:Originalns10:Director12022-01-012022-12-3105655549ns10:Original2022-01-012022-12-3105655549ns10:Originalns10:Consolidated2022-12-3105655549ns10:Original2022-12-3105655549ns10:Originalns10:ConsolidatedGroupCompanyAccounts2022-01-012022-12-3105655549ns10:Originalns10:PrivateLimitedCompanyLtd2022-01-012022-12-3105655549ns10:Originalns10:Consolidatedns10:FRS1022022-01-012022-12-3105655549ns10:Originalns10:Consolidatedns10:Audited2022-01-012022-12-3105655549ns10:SmallCompaniesRegimeForAccountsns10:Original2022-01-012022-12-3105655549ns10:Originalns10:Consolidatedns10:LargeMedium-sizedCompaniesRegimeForDirectorsReport2022-01-012022-12-3105655549ns10:LargeMedium-sizedCompaniesRegimeForAccountsns10:Originalns10:Consolidated2022-01-012022-12-3105655549ns10:Originalns10:FullAccounts2022-01-012022-12-3105655549ns10:Original12022-01-012022-12-3105655549ns10:Originalns10:OrdinaryShareClass12022-01-012022-12-3105655549ns10:Originalns10:Consolidated2022-01-012022-12-3105655549ns10:Originalns10:Director22022-01-012022-12-3105655549ns10:CompanySecretary1ns10:Original2022-01-012022-12-3105655549ns10:Originalns10:RegisteredOffice2022-01-012022-12-3105655549ns10:Originalns10:Consolidated2021-01-012021-12-3105655549ns10:Original2021-12-3105655549ns10:Originalns5:CurrentFinancialInstruments2022-12-3105655549ns10:Originalns5:CurrentFinancialInstruments2021-12-3105655549ns10:Originalns5:Non-currentFinancialInstruments2022-12-3105655549ns10:Originalns5:Non-currentFinancialInstruments2021-12-3105655549ns5:ShareCapitalns10:Original2022-12-3105655549ns5:ShareCapitalns10:Original2021-12-3105655549ns10:Originalns5:RetainedEarningsAccumulatedLosses2022-12-3105655549ns10:Originalns5:RetainedEarningsAccumulatedLosses2021-12-3105655549ns5:ShareCapitalns10:Original2020-12-3105655549ns10:Originalns5:RetainedEarningsAccumulatedLosses2020-12-3105655549ns10:Original2020-12-3105655549ns10:Originalns5:RetainedEarningsAccumulatedLosses2021-01-012021-12-3105655549ns10:Original2021-01-012021-12-3105655549ns10:Originalns5:RetainedEarningsAccumulatedLosses2022-01-012022-12-3105655549ns10:Originalns5:NetGoodwill2022-01-012022-12-3105655549ns5:IntangibleAssetsOtherThanGoodwillns10:Original2022-01-012022-12-3105655549ns10:Originalns5:OwnedOrFreeholdAssetsns5:LandBuildings2022-01-012022-12-3105655549ns10:Originalns5:PlantMachinery2022-01-012022-12-3105655549ns10:Originalns5:FurnitureFittings2022-01-012022-12-3105655549ns10:Originalns5:MotorVehicles2022-01-012022-12-3105655549ns10:Originalns5:ComputerEquipment2022-01-012022-12-3105655549ns10:Originalns5:LandBuildings2021-12-3105655549ns10:Originalns5:LandBuildings2022-12-3105655549ns10:Originalns5:LandBuildings2021-12-3105655549ns10:Originalns5:CostValuation2021-12-3105655549ns10:Originalns5:CurrentFinancialInstrumentsns5:WithinOneYear2022-12-3105655549ns10:Originalns5:CurrentFinancialInstrumentsns5:WithinOneYear2021-12-3105655549ns10:Originalns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2022-12-3105655549ns10:Originalns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2021-12-3105655549ns10:Originalns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2022-12-3105655549ns10:Originalns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2021-12-3105655549ns10:Originalns10:OrdinaryShareClass12022-12-31
REGISTERED NUMBER: 05655549 (England and Wales)
























Group Strategic Report,

Report of the Directors and

Consolidated Financial Statements

for the Year Ended 31 December 2022

for

ADONAI HOLDINGS LIMITED

ADONAI HOLDINGS LIMITED (REGISTERED NUMBER: 05655549)






Contents of the Consolidated Financial Statements
for the year ended 31 December 2022




Page

Company Information 1

Group Strategic Report 2

Report of the Directors 3

Report of the Independent Auditors 5

Consolidated Income Statement 9

Consolidated Other Comprehensive Income 10

Consolidated Balance Sheet 11

Company Balance Sheet 12

Consolidated Statement of Changes in Equity 13

Company Statement of Changes in Equity 14

Consolidated Cash Flow Statement 15

Notes to the Consolidated Cash Flow Statement 16

Notes to the Consolidated Financial Statements 18


ADONAI HOLDINGS LIMITED

Company Information
for the year ended 31 December 2022







DIRECTORS: B Oozageer
R Oozageer





SECRETARY: R Oozageer





REGISTERED OFFICE: 32 Furlong Way
Great Amwell
Ware
Hertfordshire
SG12 9TF





REGISTERED NUMBER: 05655549 (England and Wales)





AUDITORS: Trevor Jones & Partners Ltd
Statutory Auditor
Springfield House
99/101 Crossbrook Street
Cheshunt
Waltham Cross
Hertfordshire
EN8 8JR

ADONAI HOLDINGS LIMITED (REGISTERED NUMBER: 05655549)

Group Strategic Report
for the year ended 31 December 2022

The directors present their strategic report of the company and the group for the year ended 31 December 2022.

REVIEW OF BUSINESS
Over the past fiscal year, there have been notable financial developments within our group. The turnover, a crucial performance metric, saw a positive shift, rising from £4.7m to £5.2m. This increase aligns with our broader strategic objectives and market dynamics. The directors believe that, in light of this growth in turnover, the group's overall operational performance continues to be robust and commendable.

A notable highlight is the group's continued commitment to excellence within the care sector. The strategic decisions are not solely revenue-driven; they reflect the commitment to delivering quality care. In tandem with that commitment is the strict adherence to the regulations within the care sector. The directors' are confident that with the current structure and strategic approach, the directors' established a formidable platform. This platform, they believe, will not only support but also foster sustained growth in the years to come.

From an equity standpoint, the group's financial health continues its upward trajectory. As the directors concluded this financial year, there was a significant increase in the shareholder funds. The funds surged by £603,651, amounting to a commendable total of £9,327,186. To put this in perspective, the previous year's figure stood at £8,712,531. This augmentation in shareholder funds reinforces the belief in the sustainable financial future of the group.

In conclusion, while the directors acknowledge the challenges mirrored by the turnover figures, the directors remain optimistic. The strategic foundation is sturdy, the commitment to quality care is unwavering, and the financial indicators, especially shareholder funds, demonstrate the potential for future growth.

PRINCIPAL RISKS AND UNCERTAINTIES
The principal risk is the continued adherence to the regulations within the care sector. Any significant breaches of such regulations could lead to a care home closure.

ON BEHALF OF THE BOARD:





B Oozageer - Director


29 September 2023

ADONAI HOLDINGS LIMITED (REGISTERED NUMBER: 05655549)

Report of the Directors
for the year ended 31 December 2022

The directors present their report with the financial statements of the company and the group for the year ended 31 December 2022.

PRINCIPAL ACTIVITY
The principal activity of the group in the year under review was that of care homes.

DIVIDENDS
An interim dividend of £252.50 per share was paid on 31 December 2022. The directors recommend that no final dividend be paid.

The total distribution of dividends for the year ended 31 December 2022 will be £ 252,500 .

FUTURE DEVELOPMENTS
The group's aim is to continue to provide a strong platform to allow for sustained growth whilst adhering to the required regulations within the care sector.

DIRECTORS
The directors shown below have held office during the whole of the period from 1 January 2022 to the date of this report.

B Oozageer
R Oozageer

FINANCIAL INSTRUMENTS
The company's and the group's principal financial instruments comprise the bank, bank loans and trade debtors. The main purpose of these instruments is to finance the company and the group's operations.

In respect of bank balances, the liquidity risk is managed by maintaining a cash balance throughout the year

Trade debtors are managed in respect of credit and cash flow risk by policies concerning the credit offered to customers and the regular monitoring of amounts outstanding for both time and credit limits. The amounts
presented in the balance sheet are net of allowances for doubtful debtors.

The liquidity risk in respect of the bank loans is managed by ensuring that there are sufficient funds to meet the repayments.

The company and the group operate in a highly regulated environment particularly in relation to the Care Quality Commission standards. The company and the group have established an effective system of internal control to ensure compliance with all legal and regulatory requirements.

DISCLOSURE IN THE STRATEGIC REPORT
Where the group has chosen in accordance with section 414C(11) of the Companies Act 2006 (Strategic Report and Directors' Report) Regulations 2013 to set out in the group's strategic report information required by schedule 7 of the Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008 it must be stated in the directors' report that it has done so. This includes information that would have been included in the business review and the principal risks and uncertainties.


ADONAI HOLDINGS LIMITED (REGISTERED NUMBER: 05655549)

Report of the Directors
for the year ended 31 December 2022

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Group Strategic Report, the Report of the Directors and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and the group and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

- select suitable accounting policies and then apply them consistently;
- make judgements and accounting estimates that are reasonable and prudent;
- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the group's auditors are aware of that information.

AUDITORS
The auditors, Trevor Jones & Partners Ltd, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





B Oozageer - Director


29 September 2023

Report of the Independent Auditors to the Members of
Adonai Holdings Limited

Opinion
We have audited the financial statements of Adonai Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2022 which comprise the Consolidated Income Statement, Consolidated Other Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:
-give a true and fair view of the state of the group's and of the parent company affairs as at 31 December 2022 and of the group's profit for the year then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and the parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information
The directors are responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.

Report of the Independent Auditors to the Members of
Adonai Holdings Limited


Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
- the information given in the Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
- the parent company financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page four, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the directors are responsible for assessing the group's and the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or the parent company or to cease operations, or have no realistic alternative but to do so.

Report of the Independent Auditors to the Members of
Adonai Holdings Limited


Auditors' responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

- the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;
Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

- the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;
- we identified the laws and regulations applicable to the company through discussions with directors and other management,
- we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, including the Companies Act 2006, taxation legislation and data protection, anti-bribery, employment, environmental (including Waste Electrical and Electronic Equipment recycling (WEEE) Regulations 2013) and health and safety legislation;
- we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence; and
- identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.
We assessed the susceptibility of the company's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; and
- considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.

To address the risk of fraud through management bias and override of controls, we:
- performed analytical procedures to identify any unusual or unexpected relationships;
- tested journal entries to identify unusual transactions;
- assessed whether judgements and assumptions made in determining the accounting estimates set out in note 3
were indicative of potential bias; and
- investigated the rationale behind significant or unusual transactions.

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:
- agreeing financial statement disclosures to underlying supporting documentation;
- enquiring of management as to actual and potential litigation and claims; and
- reviewing correspondence with HMRC.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

Report of the Independent Auditors to the Members of
Adonai Holdings Limited


Use of our report
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.




Christopher James Whale (Senior Statutory Auditor)
for and on behalf of Trevor Jones & Partners Ltd
Statutory Auditor
Springfield House
99/101 Crossbrook Street
Cheshunt
Waltham Cross
Hertfordshire
EN8 8JR

29 September 2023

ADONAI HOLDINGS LIMITED (REGISTERED NUMBER: 05655549)

Consolidated Income Statement
for the year ended 31 December 2022

2022 2021
Notes £    £   

TURNOVER 5,303,715 4,823,124

Cost of sales 2,999,566 2,649,656
GROSS PROFIT 2,304,149 2,173,468

Administrative expenses 1,170,932 971,740
1,133,217 1,201,728

Other operating income 7,787 33,833
OPERATING PROFIT 4 1,141,004 1,235,561

Interest receivable and similar income 749 110
1,141,753 1,235,671

Interest payable and similar expenses 5 68,472 66,127
PROFIT BEFORE TAXATION 1,073,281 1,169,544

Tax on profit 6 217,127 216,071
PROFIT FOR THE FINANCIAL YEAR 856,154 953,473
Profit attributable to:
Owners of the parent 856,154 953,473

ADONAI HOLDINGS LIMITED (REGISTERED NUMBER: 05655549)

Consolidated Other Comprehensive Income
for the year ended 31 December 2022

2022 2021
Notes £    £   

PROFIT FOR THE YEAR 856,154 953,473


OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME FOR
THE YEAR

856,154

953,473

Total comprehensive income attributable to:
Owners of the parent 856,154 953,473

ADONAI HOLDINGS LIMITED (REGISTERED NUMBER: 05655549)

Consolidated Balance Sheet
31 December 2022

2022 2021
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 9 2,415,852 2,445,852
Tangible assets 10 4,454,378 4,533,740
Investments 11 1,722,179 1,722,179
8,592,409 8,701,771

CURRENT ASSETS
Debtors 12 335,982 231,286
Cash at bank and in hand 2,956,971 2,825,018
3,292,953 3,056,304
CREDITORS
Amounts falling due within one year 13 911,768 1,003,876
NET CURRENT ASSETS 2,381,185 2,052,428
TOTAL ASSETS LESS CURRENT
LIABILITIES

10,973,594

10,754,199

CREDITORS
Amounts falling due after more than one year 14 1,646,405 2,030,664
NET ASSETS 9,327,189 8,723,535

CAPITAL AND RESERVES
Called up share capital 17 1,000 1,000
Revaluation reserve 18 632,000 632,000
Other reserves 18 35,000 35,000
Retained earnings 18 8,659,189 8,055,535
SHAREHOLDERS' FUNDS 9,327,189 8,723,535

The financial statements were approved by the Board of Directors and authorised for issue on 29 September 2023 and were signed on its behalf by:





B Oozageer - Director


ADONAI HOLDINGS LIMITED (REGISTERED NUMBER: 05655549)

Company Balance Sheet
31 December 2022

2022 2021
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 9 - -
Tangible assets 10 604,979 604,979
Investments 11 2,659,463 2,659,463
3,264,442 3,264,442

CURRENT ASSETS
Cash at bank 3,265 10,806

CREDITORS
Amounts falling due within one year 13 1,870,915 1,463,414
NET CURRENT LIABILITIES (1,867,650 ) (1,452,608 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

1,396,792

1,811,834

CREDITORS
Amounts falling due after more than one year 14 1,387,307 1,762,649
NET ASSETS 9,485 49,185

CAPITAL AND RESERVES
Called up share capital 17 1,000 1,000
Retained earnings 8,485 48,185
SHAREHOLDERS' FUNDS 9,485 49,185

Company's profit for the financial year 212,800 58,562

The financial statements have been prepared 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 29 September 2023 and were signed on its behalf by:




B Oozageer - Director


ADONAI HOLDINGS LIMITED (REGISTERED NUMBER: 05655549)

Consolidated Statement of Changes in Equity
for the year ended 31 December 2022

Called up
share Retained Revaluation Other Total
capital earnings reserve reserves equity
£    £    £    £    £   

Balance at 1 January 2021 1,000 7,207,662 632,000 35,000 7,875,662

Changes in equity
Dividends - (105,600 ) - - (105,600 )
Total comprehensive income - 953,473 - - 953,473
Balance at 31 December 2021 1,000 8,055,535 632,000 35,000 8,723,535

Changes in equity
Dividends - (252,500 ) - - (252,500 )
Total comprehensive income - 856,154 - - 856,154
Balance at 31 December 2022 1,000 8,659,189 632,000 35,000 9,327,189

ADONAI HOLDINGS LIMITED (REGISTERED NUMBER: 05655549)

Company Statement of Changes in Equity
for the year ended 31 December 2022

Called up
share Retained Total
capital earnings equity
£    £    £   

Balance at 1 January 2021 1,000 95,223 96,223

Changes in equity
Dividends - (105,600 ) (105,600 )
Total comprehensive income - 58,562 58,562
Balance at 31 December 2021 1,000 48,185 49,185

Changes in equity
Dividends - (252,500 ) (252,500 )
Total comprehensive income - 212,800 212,800
Balance at 31 December 2022 1,000 8,485 9,485

ADONAI HOLDINGS LIMITED (REGISTERED NUMBER: 05655549)

Consolidated Cash Flow Statement
for the year ended 31 December 2022

2022 2021
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 1,162,382 1,465,951
Interest paid (67,780 ) (63,531 )
Interest element of hire purchase payments paid (692 ) (2,596 )
Tax paid (212,255 ) (271,185 )
Net cash from operating activities 881,655 1,128,639

Cash flows from investing activities
Purchase of tangible fixed assets (35,288 ) (104,436 )
Purchase of fixed asset investments - (48,807 )
Sale of tangible fixed assets 1,133 -
Interest received 749 110
Net cash from investing activities (33,406 ) (153,133 )

Cash flows from financing activities
Capital repayments in year (445,146 ) (285,179 )
Amount withdrawn by directors (18,650 ) -
Equity dividends paid (252,500 ) (105,600 )
Net cash from financing activities (716,296 ) (390,779 )

Increase in cash and cash equivalents 131,953 584,727
Cash and cash equivalents at beginning of year 2 2,825,018 2,240,291

Cash and cash equivalents at end of year 2 2,956,971 2,825,018

ADONAI HOLDINGS LIMITED (REGISTERED NUMBER: 05655549)

Notes to the Consolidated Cash Flow Statement
for the year ended 31 December 2022

1. RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS
2022 2021
£    £   
Profit before taxation 1,073,281 1,169,544
Depreciation charges 143,701 150,344
Profit on disposal of fixed assets (184 ) -
Finance costs 68,472 66,127
Finance income (749 ) (110 )
1,284,521 1,385,905
(Increase)/decrease in trade and other debtors (62,297 ) 56,316
(Decrease)/increase in trade and other creditors (59,842 ) 23,730
Cash generated from operations 1,162,382 1,465,951

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 31 December 2022
31.12.22 1.1.22
£    £   
Cash and cash equivalents 2,956,971 2,825,018
Year ended 31 December 2021
31.12.21 1.1.21
£    £   
Cash and cash equivalents 2,825,018 2,240,291


ADONAI HOLDINGS LIMITED (REGISTERED NUMBER: 05655549)

Notes to the Consolidated Cash Flow Statement
for the year ended 31 December 2022

3. ANALYSIS OF CHANGES IN NET FUNDS

At 1.1.22 Cash flow At 31.12.22
£    £    £   
Net cash
Cash at bank and in hand 2,825,018 131,953 2,956,971
2,825,018 131,953 2,956,971
Debt
Finance leases (25,172 ) 25,172 -
Debts falling due within 1 year (416,829 ) 53,622 (363,207 )
Debts falling due after 1 year (2,012,757 ) 366,352 (1,646,405 )
(2,454,758 ) 445,146 (2,009,612 )
Total 370,260 577,099 947,359

ADONAI HOLDINGS LIMITED (REGISTERED NUMBER: 05655549)

Notes to the Consolidated Financial Statements
for the year ended 31 December 2022

1. STATUTORY INFORMATION

Adonai Holdings Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the General Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Basis of consolidation
The group financial statements consolidate the accounts of Adonai Holdings Limited and all of its subsidiary undertakings made up to 31 December 2021; the group statement of comprehensive income includes the results of all subsidiary undertakings for the period.

Turnover and profits arising on trading between group companies are excluded.

Where the group has an investment in an entity which is sufficient to give the group a participating interest, and over which it is in a position to exercise significant influence, the entity is treated as an associated undertaking and is accounted for using the equity method of accounting.

Significant judgements and estimates
Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

The group makes estimates and assumptions concerning the future. The resulting accounting estimates will, by definition, seldom equal the related actual results. The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are addressed below.

(i) Useful economic lives of tangible fixed assets
The annual depreciation charge for tangible fixed assets is sensitive to changes in the estimated useful economic lives and residual values of the assets. The useful economic lives and residual values are re-assessed annually. They are amended when necessary to reflect current estimates, based on future investments, economic utilisation and the physical condition of the assets.

(ii) Useful economic life of intangible fixed asset
The annual amortisation charge for the intangible fixed asset is sensitive to changes in the estimated useful economic life and residual value of the asset. The useful economic life and residual value is re-assessed annually. It is amended when necessary to reflect current estimates, based on utilisation of the asset.

ADONAI HOLDINGS LIMITED (REGISTERED NUMBER: 05655549)

Notes to the Consolidated Financial Statements - continued
for the year ended 31 December 2022

2. ACCOUNTING POLICIES - continued

Turnover
Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts.

Revenue from the sale of services is recognised when the significant risks and rewards of ownership have transferred to the buyer; the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity and the costs incurred or to be incurred in respect of the transactions can be measured reliably.

Goodwill
Goodwill arises on business acquisitions and represents the excess of the cost of the acquisition over the company's interest in the net amount of the identifiable assets, liabilities and contingent liabilities of the acquired business.

Goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. It is amortised on a straight line basis over its useful life of twenty years.

Intangible assets
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.
Freehold property - 2% on cost and not provided
Plant and machinery - 15% on reducing balance
Fixtures and fittings - 20% on reducing balance and 15% on reducing balance
Motor vehicles - 25% on reducing balance
Computer equipment - Reducing balance over 3 years

Tangible assets are initially recorded at cost, and are subsequently stated at cost less any accumulated depreciation and impairment losses.

Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses.An increase in the carrying amount of an asset as a result of a revaluation is recognised in other comprehensive income and accumulated in capital and reserves, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in capital and reserves in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in capital and reserves in respect of that asset, the excess shall be recognised in profit or loss.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

ADONAI HOLDINGS LIMITED (REGISTERED NUMBER: 05655549)

Notes to the Consolidated Financial Statements - continued
for the year ended 31 December 2022

2. ACCOUNTING POLICIES - continued

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

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.

Hire purchase and leasing commitments
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter.

The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability.

Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

Pension costs and other post-retirement benefits
The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate.

3. EMPLOYEES AND DIRECTORS
2022 2021
£    £   
Wages and salaries 2,796,134 2,426,711
Other pension costs 141,668 66,363
2,937,802 2,493,074

The average number of employees during the year was as follows:
2022 2021

Direct 125 121
Directors 2 2
127 123

The average number of employees by undertakings that were proportionately consolidated during the year was 127 (2021 - 123 ) .

ADONAI HOLDINGS LIMITED (REGISTERED NUMBER: 05655549)

Notes to the Consolidated Financial Statements - continued
for the year ended 31 December 2022

3. EMPLOYEES AND DIRECTORS - continued

2022 2021
£    £   
Directors' remuneration 17,628 15,417
Directors' pension contributions to money purchase schemes 104,632 23,933

The number of directors to whom retirement benefits were accruing was as follows:

Money purchase schemes 2 2

4. OPERATING PROFIT

The operating profit is stated after charging/(crediting):

2022 2021
£    £   
Hire of plant and machinery 52,543 50,404
Depreciation - owned assets 113,701 111,608
Depreciation - assets on hire purchase contracts - 8,736
Profit on disposal of fixed assets (184 ) -
Goodwill amortisation 30,000 30,000
Auditors' remuneration 17,700 17,785

5. INTEREST PAYABLE AND SIMILAR EXPENSES
2022 2021
£    £   
Bank interest 65,663 61,504
Bank loan interest 2,117 2,027
Hire purchase 692 2,596
68,472 66,127

6. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
2022 2021
£    £   
Current tax:
UK corporation tax 217,127 216,071
Tax on profit 217,127 216,071

ADONAI HOLDINGS LIMITED (REGISTERED NUMBER: 05655549)

Notes to the Consolidated Financial Statements - continued
for the year ended 31 December 2022

7. INDIVIDUAL INCOME STATEMENT

As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements.


8. DIVIDENDS
2022 2021
£    £   
Ordinary shares of £1 each
Interim 252,500 105,600

9. INTANGIBLE FIXED ASSETS

Group
Goodwill
£   
COST
At 1 January 2022
and 31 December 2022 3,120,357
AMORTISATION
At 1 January 2022 674,505
Amortisation for year 30,000
At 31 December 2022 704,505
NET BOOK VALUE
At 31 December 2022 2,415,852
At 31 December 2021 2,445,852

ADONAI HOLDINGS LIMITED (REGISTERED NUMBER: 05655549)

Notes to the Consolidated Financial Statements - continued
for the year ended 31 December 2022

10. TANGIBLE FIXED ASSETS

Group
Fixtures
Freehold Plant and and
property machinery fittings
£    £    £   
COST
At 1 January 2022 4,923,945 21,590 1,085,476
Additions - 787 34,501
Disposals - - -
At 31 December 2022 4,923,945 22,377 1,119,977
DEPRECIATION
At 1 January 2022 816,716 1,816 712,107
Charge for year 54,984 92 50,749
Eliminated on disposal - - -
At 31 December 2022 871,700 1,908 762,856
NET BOOK VALUE
At 31 December 2022 4,052,245 20,469 357,121
At 31 December 2021 4,107,229 19,774 373,369

Motor Computer
vehicles equipment Totals
£    £    £   
COST
At 1 January 2022 110,932 12,384 6,154,327
Additions - - 35,288
Disposals (3,000 ) - (3,000 )
At 31 December 2022 107,932 12,384 6,186,615
DEPRECIATION
At 1 January 2022 79,447 10,501 1,620,587
Charge for year 7,868 8 113,701
Eliminated on disposal (2,051 ) - (2,051 )
At 31 December 2022 85,264 10,509 1,732,237
NET BOOK VALUE
At 31 December 2022 22,668 1,875 4,454,378
At 31 December 2021 31,485 1,883 4,533,740

ADONAI HOLDINGS LIMITED (REGISTERED NUMBER: 05655549)

Notes to the Consolidated Financial Statements - continued
for the year ended 31 December 2022

10. TANGIBLE FIXED ASSETS - continued

Group

Fixed assets, included in the above, which are held under hire purchase contracts are as follows:
Motor
vehicles
£   
COST
At 1 January 2022 70,745
Transfer to ownership (70,745 )
At 31 December 2022 -
DEPRECIATION
At 1 January 2022 44,532
Transfer to ownership (44,532 )
At 31 December 2022 -
NET BOOK VALUE
At 31 December 2022 -
At 31 December 2021 26,213

Company
Freehold
property
£   
COST
At 1 January 2022
and 31 December 2022 604,979
NET BOOK VALUE
At 31 December 2022 604,979
At 31 December 2021 604,979

ADONAI HOLDINGS LIMITED (REGISTERED NUMBER: 05655549)

Notes to the Consolidated Financial Statements - continued
for the year ended 31 December 2022

11. FIXED ASSET INVESTMENTS

Group Company
2022 2021 2022 2021
£    £    £    £   
Shares in group undertakings - - 2,191,963 2,191,963
Other investments not loans 1,254,679 1,254,679 - -
Other loans 467,500 467,500 467,500 467,500
1,722,179 1,722,179 2,659,463 2,659,463

Additional information is as follows:

Group
Unlisted
investments
£   
COST
At 1 January 2022
and 31 December 2022 1,254,679
NET BOOK VALUE
At 31 December 2022 1,254,679
At 31 December 2021 1,254,679
Company
Shares in
group
undertakings
£   
COST
At 1 January 2022
and 31 December 2022 2,191,963
NET BOOK VALUE
At 31 December 2022 2,191,963
At 31 December 2021 2,191,963

ADONAI HOLDINGS LIMITED (REGISTERED NUMBER: 05655549)

Notes to the Consolidated Financial Statements - continued
for the year ended 31 December 2022

11. FIXED ASSET INVESTMENTS - continued

The group or the company's investments at the Balance Sheet date in the share capital of companies include the following:

Subsidiaries

Genesis Residential Homes Ltd
Registered office: England
Nature of business: Care home
%
Class of shares: holding
Ordinary 100.00
2022 2021
£    £   
Aggregate capital and reserves 695,619 663,413
Profit for the year 50,206 44,013

Hatherley Care Home Limited
Registered office: England
Nature of business: Care home
%
Class of shares: holding
Ordinary 100.00
2022 2021
£    £   
Aggregate capital and reserves 4,437,718 4,177,689
Profit for the year 320,529 326,412

Rosewood & Brook House Ltd
Registered office: England
Nature of business: Care Home
%
Class of shares: holding
Ordinary 100.00
2022 2021
£    £   
Aggregate capital and reserves 1,005,190 1,005,332
Profit for the year 47,858 78,170

ADONAI HOLDINGS LIMITED (REGISTERED NUMBER: 05655549)

Notes to the Consolidated Financial Statements - continued
for the year ended 31 December 2022

11. FIXED ASSET INVESTMENTS - continued

Belmont Grange Ltd
Registered office: England
Nature of business: Care Home
%
Class of shares: holding
Ordinary 100.00
2022 2021
£    £   
Aggregate capital and reserves 1,083,839 929,649
Profit for the year 216,690 194,804

Deverill Holdings Limited
Registered office: England
Nature of business: Holding company
%
Class of shares: holding
Ordinary 100.00
Preference 100.00
2022 2021
£    £   
Aggregate capital and reserves 542,490 542,490

Deverill Estates Limited
Registered office: England
Nature of business: Care home
%
Class of shares: holding
Ordinary 100.00
2022 2021
£    £   
Aggregate capital and reserves 2,349,459 2,152,389
Profit for the year 260,570 346,110

Group
Other
loans
£   
At 1 January 2022
and 31 December 2022 467,500


ADONAI HOLDINGS LIMITED (REGISTERED NUMBER: 05655549)

Notes to the Consolidated Financial Statements - continued
for the year ended 31 December 2022

11. FIXED ASSET INVESTMENTS - continued

Company
Other
loans
£   
At 1 January 2022
and 31 December 2022 467,500

12. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group
2022 2021
£    £   
Trade debtors 121,262 114,663
Other debtors 149,615 96,639
Tax 42,399 -
Prepayments and accrued income 22,706 19,984
335,982 231,286

13. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
2022 2021 2022 2021
£    £    £    £   
Bank loans and overdrafts (see note 15) 363,207 416,829 303,000 303,000
Hire purchase contracts (see note 16) - 7,265 - -
Trade creditors 13,714 101,138 - -
Amounts owed to group undertakings - - 1,424,609 1,040,214
Tax 293,267 245,996 - -
Social security and other taxes 69,933 79,660 - -
Other creditors 129,093 87,330 143,306 100,200
Directors' current accounts 2,119 20,769 - 20,000
Accrued expenses 40,435 44,889 - -
911,768 1,003,876 1,870,915 1,463,414

ADONAI HOLDINGS LIMITED (REGISTERED NUMBER: 05655549)

Notes to the Consolidated Financial Statements - continued
for the year ended 31 December 2022

14. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR

Group Company
2022 2021 2022 2021
£    £    £    £   
Bank loans (see note 15) 1,646,405 2,012,757 1,387,307 1,762,649
Hire purchase contracts (see note 16) - 17,907 - -
1,646,405 2,030,664 1,387,307 1,762,649

15. LOANS

An analysis of the maturity of loans is given below:

Group Company
2022 2021 2022 2021
£    £    £    £   
Amounts falling due within one year or on demand:
Bank loans 363,207 416,829 303,000 303,000
Amounts falling due between one and two years:
Bank loans - 1-2 years 259,098 250,108 - -
Amounts falling due between two and five years:
Bank loans - 2-5 years 1,387,307 1,762,649 1,387,307 1,762,649

16. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Group
Hire purchase contracts
2022 2021
£    £   
Net obligations repayable:
Within one year - 7,265
Between one and five years - 17,907
- 25,172

ADONAI HOLDINGS LIMITED (REGISTERED NUMBER: 05655549)

Notes to the Consolidated Financial Statements - continued
for the year ended 31 December 2022

17. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2022 2021
value: £    £   
1,000 Ordinary £1 1,000 1,000

18. RESERVES

Group
Retained Revaluation Other
earnings reserve reserves Totals
£    £    £    £   

At 1 January 2022 8,055,535 632,000 35,000 8,722,535
Profit for the year 856,154 856,154
Dividends (252,500 ) (252,500 )
At 31 December 2022 8,659,189 632,000 35,000 9,326,189


19. RELATED PARTY DISCLOSURES

The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

Transactions between group entities which have been eliminated on consolidation are not disclosed within the financial statements.