Belmont Villa Care Home Limited 4289281 false 2022-04-01 2023-03-31 2023-03-31 The principal activity of the company is administration of a residential and nursing home Digita Accounts Production Advanced 6.30.9574.0 true true 4289281 2022-04-01 2023-03-31 4289281 2023-03-31 4289281 bus:OrdinaryShareClass1 bus:OtherShareType 2023-03-31 4289281 core:CurrentFinancialInstruments 2023-03-31 4289281 core:CurrentFinancialInstruments core:WithinOneYear 2023-03-31 4289281 core:Non-currentFinancialInstruments core:AfterOneYear 2023-03-31 4289281 core:FurnitureFittingsToolsEquipment 2023-03-31 4289281 core:LandBuildings 2023-03-31 4289281 core:MotorVehicles 2023-03-31 4289281 bus:SmallEntities 2022-04-01 2023-03-31 4289281 bus:AuditExemptWithAccountantsReport 2022-04-01 2023-03-31 4289281 bus:FullAccounts 2022-04-01 2023-03-31 4289281 bus:SmallCompaniesRegimeForAccounts 2022-04-01 2023-03-31 4289281 bus:RegisteredOffice 2022-04-01 2023-03-31 4289281 bus:CompanySecretary1 2022-04-01 2023-03-31 4289281 bus:Director1 2022-04-01 2023-03-31 4289281 bus:OrdinaryShareClass1 bus:OtherShareType 2022-04-01 2023-03-31 4289281 bus:PrivateLimitedCompanyLtd 2022-04-01 2023-03-31 4289281 core:FurnitureFittings 2022-04-01 2023-03-31 4289281 core:FurnitureFittingsToolsEquipment 2022-04-01 2023-03-31 4289281 core:LandBuildings 2022-04-01 2023-03-31 4289281 core:MotorCars 2022-04-01 2023-03-31 4289281 core:MotorVehicles 2022-04-01 2023-03-31 4289281 countries:England 2022-04-01 2023-03-31 4289281 2022-03-31 4289281 core:FurnitureFittingsToolsEquipment 2022-03-31 4289281 core:LandBuildings 2022-03-31 4289281 core:MotorVehicles 2022-03-31 4289281 2021-04-01 2022-03-31 4289281 2022-03-31 4289281 bus:OrdinaryShareClass1 bus:OtherShareType 2022-03-31 4289281 core:CurrentFinancialInstruments 2022-03-31 4289281 core:CurrentFinancialInstruments core:WithinOneYear 2022-03-31 4289281 core:Non-currentFinancialInstruments core:AfterOneYear 2022-03-31 4289281 core:FurnitureFittingsToolsEquipment 2022-03-31 4289281 core:LandBuildings 2022-03-31 4289281 core:MotorVehicles 2022-03-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 4289281

Belmont Villa Care Home Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 March 2023

 

Belmont Villa Care Home Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 8

 

Belmont Villa Care Home Limited

Company Information

Director

Mr Stephen John Twohig

Company secretary

Mrs Sharon Welsh

Registered office

58-62 Weymouth Road
Frome
Somerset
BA11 1HJ

Accountants

Oakleys Professional Limited
14 St Owen Street
Hereford
HR1 2PL

 

Belmont Villa Care Home Limited

(Registration number: 4289281)
Balance Sheet as at 31 March 2023

Note

2023
£

2022
£

Fixed assets

 

Tangible assets

4

4,720,681

1,633,596

Investments

5

1,308,569

1,215,929

 

6,029,250

2,849,525

Current assets

 

Debtors

149,298

78,040

Cash at bank and in hand

 

195,639

388,221

 

344,937

466,261

Creditors: Amounts falling due within one year

(1,689,085)

(333,378)

Net current (liabilities)/assets

 

(1,344,148)

132,883

Total assets less current liabilities

 

4,685,102

2,982,408

Creditors: Amounts falling due after more than one year

(178,418)

(42,890)

Provisions for liabilities

(2,062)

(4,422)

Net assets

 

4,504,622

2,935,096

Capital and reserves

 

Called up share capital

6

40,000

40,000

Revaluation reserve

1,275,000

-

Retained earnings

3,189,622

2,895,096

Shareholders' funds

 

4,504,622

2,935,096

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 his 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 director on 5 October 2023
 

 

Belmont Villa Care Home Limited

(Registration number: 4289281)
Balance Sheet as at 31 March 2023

.........................................
Mr Stephen John Twohig
Director

   
     
 

Belmont Villa Care Home Limited

Notes to the Unaudited 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.

The address of its registered office is:
58-62 Weymouth Road
Frome
Somerset
BA11 1HJ

These financial statements were authorised for issue by the director on 5 October 2023.

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 smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

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.

Going concern

The financial statements have been prepared on a going concern basis.

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.

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.

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.

 

Belmont Villa Care Home Limited

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

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

Fixtures and fittings

25% reducing balance

Motor vehicles

25% reducing balance

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.


Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

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.

 

Belmont Villa Care Home Limited

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

Trade debtors

Trade debtors are amounts due from customers for merchandise sold 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.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable 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.

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.

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.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 24 (2022 - 15).

 

Belmont Villa Care Home Limited

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

4

tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 April 2022

1,543,603

283,531

120,787

1,947,921

Additions

3,103,614

-

-

3,103,614

At 31 March 2023

4,647,217

283,531

120,787

5,051,535

Depreciation

At 1 April 2022

-

234,253

80,072

314,325

Charge for the year

-

6,350

10,179

16,529

At 31 March 2023

-

240,603

90,251

330,854

Carrying amount

At 31 March 2023

4,647,217

42,928

30,536

4,720,681

At 31 March 2022

1,543,603

49,278

40,715

1,633,596

Included within the net book value of land and buildings above is £4,647,217 (2022 - £1,543,603) in respect of freehold land and buildings.
 

5

Investments

2023
£

2022
£

St. James's Place investment

1,308,569

1,215,929

 

Belmont Villa Care Home Limited

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

Fixed asset group loan

£

Cost or valuation

At 1 April 2022

1,215,929

Additions

92,640

At 31 March 2023

1,308,569

6

Share capital

Allotted, called up and fully paid shares

 

2023

2022

 

No.

£

No.

£

Ordinary shares of £40,000 each

1

40,000

1

40,000