Derwent Dental Care Limited 06491915 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 06491915 2022-04-01 2023-03-31 06491915 2023-03-31 06491915 core:RetainedEarningsAccumulatedLosses 2023-03-31 06491915 core:ShareCapital 2023-03-31 06491915 core:CurrentFinancialInstruments 2023-03-31 06491915 core:CurrentFinancialInstruments core:WithinOneYear 2023-03-31 06491915 core:Non-currentFinancialInstruments 2023-03-31 06491915 core:Non-currentFinancialInstruments core:AfterOneYear 2023-03-31 06491915 core:Goodwill 2023-03-31 06491915 core:MoreThanFiveYears 1 2023-03-31 06491915 core:FurnitureFittingsToolsEquipment 2023-03-31 06491915 core:LandBuildings 2023-03-31 06491915 core:OtherPropertyPlantEquipment 2023-03-31 06491915 bus:SmallEntities 2022-04-01 2023-03-31 06491915 bus:AuditExemptWithAccountantsReport 2022-04-01 2023-03-31 06491915 bus:FullAccounts 2022-04-01 2023-03-31 06491915 bus:SmallCompaniesRegimeForAccounts 2022-04-01 2023-03-31 06491915 bus:Director1 2022-04-01 2023-03-31 06491915 bus:PrivateLimitedCompanyLtd 2022-04-01 2023-03-31 06491915 bus:Agent1 2022-04-01 2023-03-31 06491915 core:Goodwill 2022-04-01 2023-03-31 06491915 core:FurnitureFittings 2022-04-01 2023-03-31 06491915 core:FurnitureFittingsToolsEquipment 2022-04-01 2023-03-31 06491915 core:LandBuildings 2022-04-01 2023-03-31 06491915 core:OtherPropertyPlantEquipment 2022-04-01 2023-03-31 06491915 core:PlantMachinery 2022-04-01 2023-03-31 06491915 countries:EnglandWales 2022-04-01 2023-03-31 06491915 2022-03-31 06491915 core:Goodwill 2022-03-31 06491915 core:FurnitureFittingsToolsEquipment 2022-03-31 06491915 core:LandBuildings 2022-03-31 06491915 core:OtherPropertyPlantEquipment 2022-03-31 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 iso4217:GBP xbrli:pure

REGISTRAR OF COMPANIES

Registration number: 06491915

Derwent Dental Care Limited

Unaudited Financial Statements

31 March 2023

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 2023

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 2023 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 20 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

21 September 2023

 

Derwent Dental Care Limited

(Registration number: 06491915)
Balance Sheet as at 31 March 2023

Note

2023
£

2022
£

Fixed assets

 

Intangible assets

4

29,250

43,875

Tangible assets

5

513,670

482,783

 

542,920

526,658

Current assets

 

Stocks

18,528

16,766

Debtors

6

55,928

38,448

Cash at bank and in hand

 

67,205

151,935

 

141,661

207,149

Creditors: Amounts falling due within one year

7

(476,017)

(202,374)

Net current (liabilities)/assets

 

(334,356)

4,775

Total assets less current liabilities

 

208,564

531,433

Creditors: Amounts falling due after more than one year

7

(28,837)

(388,126)

Provisions for liabilities

(70,431)

(46,619)

Net assets

 

109,296

96,688

Capital and reserves

 

Allotted, called up and fully paid share capital

100

100

Profit and loss account

109,196

96,588

Total equity

 

109,296

96,688

 

Derwent Dental Care Limited

(Registration number: 06491915)
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.

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.

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 directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 21 September 2023 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 2023

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.

The company has net current liabilities at 31 March 2023 and meets its day to day working capital requirements through its bank borrowings. In addition the directors have provided financial support by way of short term loans. On the basis of this support, the directors consider 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.

 

Derwent Dental Care Limited

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

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.

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:

 

Derwent Dental Care Limited

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

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.

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 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 directors) during the year, was 19 (2022 - 18).

 

Derwent Dental Care Limited

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

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 April 2022

225,000

225,000

At 31 March 2023

225,000

225,000

Amortisation

At 1 April 2022

181,125

181,125

Amortisation charge

14,625

14,625

At 31 March 2023

195,750

195,750

Carrying amount

At 31 March 2023

29,250

29,250

At 31 March 2022

43,875

43,875

5

Tangible assets

Improvements to property
£

Plant and equipment
 £

Furniture, fittings and office equipment
 £

Total
£

Cost or valuation

At 1 April 2022

404,191

271,995

71,321

747,507

Additions

-

90,583

-

90,583

At 31 March 2023

404,191

362,578

71,321

838,090

Depreciation

At 1 April 2022

37,275

178,150

49,299

264,724

Charge for the year

8,084

46,107

5,505

59,696

At 31 March 2023

45,359

224,257

54,804

324,420

Carrying amount

At 31 March 2023

358,832

138,321

16,517

513,670

At 31 March 2022

366,916

93,845

22,022

482,783

 

Derwent Dental Care Limited

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

6

Debtors

2023
£

2022
£

Trade debtors

8,624

4,178

Other debtors

47,304

34,270

55,928

38,448

7

Creditors

Note

2023
£

2022
£

Due within one year

 

Loans and borrowings

8

391,554

119,291

Trade creditors

 

54,032

41,382

Corporation tax liability

 

12,323

30,068

Other creditors

 

18,108

11,633

 

476,017

202,374

Due after one year

 

Loans and borrowings

8

28,837

388,126

2023
£

2022
£

After more than five years by instalments

-

215,468

-

215,468

 

Derwent Dental Care Limited

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

8

Loans and borrowings

2023
£

2022
£

Current loans and borrowings

Bank borrowings

49,954

42,238

Hire purchase and finance lease

-

20,141

Other borrowings

341,600

56,912

391,554

119,291

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

2023
£

2022
£

Bank borrowings

49,954

42,238

Hire purchase and finance lease

-

20,141

49,954

62,379

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 2023 (continued)

2023
£

2022
£

Non-current loans and borrowings

Bank borrowings

28,837

388,126

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

2023
£

2022
£

Bank borrowings

28,837

388,126

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