Eden Dental Practice Limited 06040797 false 2022-04-01 2023-03-31 2023-03-31 The principal activity of the company is dentistry Digita Accounts Production Advanced 6.30.9574.0 true 06040797 2022-04-01 2023-03-31 06040797 2023-03-31 06040797 core:RetainedEarningsAccumulatedLosses 2023-03-31 06040797 core:ShareCapital 2023-03-31 06040797 core:CurrentFinancialInstruments 2023-03-31 06040797 core:CurrentFinancialInstruments core:WithinOneYear 2023-03-31 06040797 core:Non-currentFinancialInstruments 2023-03-31 06040797 core:Non-currentFinancialInstruments core:AfterOneYear 2023-03-31 06040797 core:Goodwill 2023-03-31 06040797 core:FurnitureFittingsToolsEquipment 2023-03-31 06040797 core:LandBuildings 2023-03-31 06040797 core:OtherPropertyPlantEquipment 2023-03-31 06040797 bus:SmallEntities 2022-04-01 2023-03-31 06040797 bus:AuditExemptWithAccountantsReport 2022-04-01 2023-03-31 06040797 bus:FullAccounts 2022-04-01 2023-03-31 06040797 bus:SmallCompaniesRegimeForAccounts 2022-04-01 2023-03-31 06040797 bus:RegisteredOffice 2022-04-01 2023-03-31 06040797 bus:Director2 2022-04-01 2023-03-31 06040797 bus:PrivateLimitedCompanyLtd 2022-04-01 2023-03-31 06040797 bus:Agent1 2022-04-01 2023-03-31 06040797 core:Goodwill 2022-04-01 2023-03-31 06040797 core:Buildings 2022-04-01 2023-03-31 06040797 core:FurnitureFittingsToolsEquipment 2022-04-01 2023-03-31 06040797 core:LandBuildings 2022-04-01 2023-03-31 06040797 core:OtherPropertyPlantEquipment 2022-04-01 2023-03-31 06040797 core:PlantMachinery 2022-04-01 2023-03-31 06040797 countries:EnglandWales 2022-04-01 2023-03-31 06040797 2022-03-31 06040797 core:Goodwill 2022-03-31 06040797 core:FurnitureFittingsToolsEquipment 2022-03-31 06040797 core:LandBuildings 2022-03-31 06040797 core:OtherPropertyPlantEquipment 2022-03-31 06040797 2021-04-01 2022-03-31 06040797 2022-03-31 06040797 core:RetainedEarningsAccumulatedLosses 2022-03-31 06040797 core:ShareCapital 2022-03-31 06040797 core:CurrentFinancialInstruments 2022-03-31 06040797 core:CurrentFinancialInstruments core:WithinOneYear 2022-03-31 06040797 core:Non-currentFinancialInstruments 2022-03-31 06040797 core:Non-currentFinancialInstruments core:AfterOneYear 2022-03-31 06040797 core:Goodwill 2022-03-31 06040797 core:FurnitureFittingsToolsEquipment 2022-03-31 06040797 core:LandBuildings 2022-03-31 06040797 core:OtherPropertyPlantEquipment 2022-03-31 iso4217:GBP xbrli:pure

REGISTRAR OF COMPANIES

Registration number: 06040797

Eden Dental Practice Limited

Unaudited Financial Statements

31 March 2023

image-name

 

Eden Dental Practice Limited

Contents

Accountants' Report

1

Balance Sheet

2

Notes to the Financial Statements

4

 

Chartered Accountants' Report to the Director on the Preparation of the Unaudited Statutory Accounts of
Eden Dental Practice Limited
for the Year Ended 31 March 2023

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Eden Dental Practice Limited for the year ended 31 March 2023 as set out on pages 2 to 10 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 Eden Dental Practice Limited, as a body, in accordance with the terms of our engagement letter dated 2 September 2022. Our work has been undertaken solely to prepare for your approval the accounts of Eden Dental Practice Limited and state those matters that we have agreed to state to the Board of Directors of Eden Dental Practice 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 Eden Dental Practice Limited and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Eden Dental Practice 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 Eden Dental Practice Limited. You consider that Eden Dental Practice 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 Eden Dental Practice 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

6 September 2023

 

Eden Dental Practice Limited

(Registration number: 06040797)
Balance Sheet as at 31 March 2023

Note

2023
£

2022
£

Fixed assets

 

Intangible assets

4

38,972

58,458

Tangible assets

5

2,460,238

2,445,205

 

2,499,210

2,503,663

Current assets

 

Stocks

2,500

1,600

Debtors

6

8,420

102,151

Cash at bank and in hand

 

304,418

346,226

 

315,338

449,977

Creditors: Amounts falling due within one year

7

(252,263)

(249,330)

Net current assets

 

63,075

200,647

Total assets less current liabilities

 

2,562,285

2,704,310

Creditors: Amounts falling due after more than one year

7

(1,544,443)

(1,701,562)

Provisions for liabilities

(55,164)

(49,660)

Net assets

 

962,678

953,088

Capital and reserves

 

Allotted, called up and fully paid share capital

11

11

Profit and loss account

962,667

953,077

Total equity

 

962,678

953,088

 

Eden Dental Practice Limited

(Registration number: 06040797)
Balance Sheet as at 31 March 2023 (continued)

For the financial year ending 31 March 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's 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 director acknowledges her 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.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the director has not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 6 September 2023
 

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

E Mather

Director

 

Eden Dental Practice Limited

Notes to the Financial Statements for the Year Ended 31 March 2023

1

General information

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

The address of its registered office is:
1 Peacock Road
Durranhill
CARLISLE
CA1 3UD

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.

The company has net current liabilities at 31 March 2023 and meets its day to day working capital requirements through its bank overdraft facility which, in common with all such facilities, is repayable on demand. On the basis of this support, the director considers it appropriate to prepare the financial statements on the going concern basis.

However, should the company not have the support of its bankers, and therefore be unable to continue trading, adjustments would have to be made to reduce the value of assets to their recoverable amounts, to provide for any further liabilities which might arise, and to reclassify fixed assets and long term liabilities as current assets and current liabilities.

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.


Other grants
Other grants in respect of capital expenditure are credited to a deferred income account and are released to profit over the expected useful lives of the relevant assets on a basis consistent with the depreciation policy.

 

Eden Dental Practice Limited

Notes to the Financial Statements for the Year Ended 31 March 2023 (continued)

Tax

The tax expense for the period comprises 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.

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

Land and buildings

2% straight line basis

Plant and equipment

15% reducing balance basis

Furniture, fittings and office equipment

33% straight line & 15% 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

10 years straight line basis

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.

 

Eden Dental Practice Limited

Notes to the Financial Statements for the Year Ended 31 March 2023 (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.

 

Eden Dental Practice Limited

Notes to the Financial Statements for the Year Ended 31 March 2023 (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 the director) during the year, was 15 (2022 - 13).

 

Eden Dental Practice Limited

Notes to the Financial Statements for the Year Ended 31 March 2023 (continued)

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 April 2022

324,772

324,772

At 31 March 2023

324,772

324,772

Amortisation

At 1 April 2022

266,314

266,314

Amortisation charge

19,486

19,486

At 31 March 2023

285,800

285,800

Carrying amount

At 31 March 2023

38,972

38,972

At 31 March 2022

58,458

58,458

5

Tangible assets

Land and buildings
£

Plant and equipment
 £

Furniture, fittings and office equipment
 £

Total
£

Cost or valuation

At 1 April 2022

2,020,499

448,657

236,986

2,706,142

Additions

64,207

60,092

14,447

138,746

At 31 March 2023

2,084,706

508,749

251,433

2,844,888

Depreciation

At 1 April 2022

65,141

161,350

34,446

260,937

Charge for the year

40,015

45,363

38,335

123,713

At 31 March 2023

105,156

206,713

72,781

384,650

Carrying amount

At 31 March 2023

1,979,550

302,036

178,652

2,460,238

At 31 March 2022

1,955,358

287,307

202,540

2,445,205

 

Eden Dental Practice Limited

Notes to the Financial Statements for the Year Ended 31 March 2023 (continued)

6

Debtors

2023
£

2022
£

Trade debtors

3,459

3,065

Other debtors

4,961

99,086

8,420

102,151

7

Creditors

Note

2023
£

2022
£

Due within one year

 

Loans and borrowings

8

223,583

218,564

Trade creditors

 

16,006

18,669

Taxation and social security

 

5,411

4,667

Other creditors

 

7,263

7,430

 

252,263

249,330

Due after one year

 

Loans and borrowings

8

1,544,443

1,701,562

 

Eden Dental Practice Limited

Notes to the Financial Statements for the Year Ended 31 March 2023 (continued)

8

Loans and borrowings

2023
£

2022
£

Current loans and borrowings

Bank borrowings

58,875

142,106

Finance lease liabilities

39,152

39,152

Other borrowings

125,556

37,306

223,583

218,564

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

2023
£

2022
£

Bank borrowings

58,875

142,106

Finance lease liabilities

39,152

39,152

98,027

181,258

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

Finance leases are secured by fixed and floating charges over the company's assets.

2023
£

2022
£

Non-current loans and borrowings

Bank borrowings

1,390,312

1,508,278

Finance lease liabilities

154,131

193,284

1,544,443

1,701,562

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

2023
£

2022
£

Bank borrowings

1,390,312

1,508,278

Finance lease liabilities

154,131

193,284

1,544,443

1,701,562

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

Finance leases are secured by fixed and floating charges over the company's assets.