26 31/12/2022 2022-12-31 false false false false false false false false false false true false false true false false false false false true false No description of principal activities is disclosed 2022-01-01 Sage Accounts Production 21.0 - FRS102_2021 xbrli:pure xbrli:shares iso4217:GBP 4297326 2022-01-01 2022-12-31 4297326 2022-12-31 4297326 2021-12-31 4297326 2021-01-01 2021-12-31 4297326 2021-12-31 4297326 core:FurnitureFittingsToolsEquipment 2022-01-01 2022-12-31 4297326 core:MotorVehicles 2022-01-01 2022-12-31 4297326 bus:OrdinaryShareClass1 2022-01-01 2022-12-31 4297326 bus:Director1 2022-01-01 2022-12-31 4297326 core:WithinOneYear 2022-12-31 4297326 core:WithinOneYear 2021-12-31 4297326 core:FurnitureFittingsToolsEquipment 2021-12-31 4297326 core:MotorVehicles 2021-12-31 4297326 core:FurnitureFittingsToolsEquipment 2022-12-31 4297326 core:MotorVehicles 2022-12-31 4297326 core:AfterOneYear 2022-12-31 4297326 core:AfterOneYear 2021-12-31 4297326 core:ShareCapital 2022-12-31 4297326 core:ShareCapital 2021-12-31 4297326 core:SharePremium 2022-12-31 4297326 core:SharePremium 2021-12-31 4297326 core:RetainedEarningsAccumulatedLosses 2022-12-31 4297326 core:RetainedEarningsAccumulatedLosses 2021-12-31 4297326 bus:OrdinaryShareClass1 core:ShareCapital 2022-12-31 4297326 bus:OrdinaryShareClass1 core:ShareCapital 2021-12-31 4297326 core:FurnitureFittingsToolsEquipment 2021-12-31 4297326 core:MotorVehicles 2021-12-31 4297326 bus:Director1 2021-12-31 4297326 bus:Director1 2022-12-31 4297326 bus:Director1 2020-12-31 4297326 bus:Director1 2021-12-31 4297326 bus:Director1 2021-01-01 2021-12-31 4297326 bus:SmallEntities 2022-01-01 2022-12-31 4297326 bus:AuditExempt-NoAccountantsReport 2022-01-01 2022-12-31 4297326 bus:FullAccounts 2022-01-01 2022-12-31 4297326 bus:SmallCompaniesRegimeForAccounts 2022-01-01 2022-12-31 4297326 bus:PrivateLimitedCompanyLtd 2022-01-01 2022-12-31 4297326 core:NetGoodwill 2022-01-01 2022-12-31
Company registration number: 4297326
Dolphin Care Agency Limited
Unaudited filleted financial statements
31 December 2022
Dolphin Care Agency Limited
Contents
Balance sheet
Notes to the financial statements
Dolphin Care Agency Limited
Balance sheet
31 December 2022
2022 2021
Note £ £ £ £
Fixed assets
Intangible assets 5 - -
Tangible assets 6 20,766 25,749
_______ _______
20,766 25,749
Current assets
Debtors 7 129,672 113,364
Cash at bank and in hand 44,974 43,011
_______ _______
174,646 156,375
Creditors: amounts falling due
within one year 8 ( 28,395) ( 32,351)
_______ _______
Net current assets 146,251 124,024
_______ _______
Total assets less current liabilities 167,017 149,773
Creditors: amounts falling due
after more than one year 9 ( 33,315) ( 46,586)
_______ _______
Net assets 133,702 103,187
_______ _______
Capital and reserves
Called up share capital 10 112 112
Share premium account 23,988 23,988
Profit and loss account 109,602 79,087
_______ _______
Shareholders funds 133,702 103,187
_______ _______
For the year ending 31 December 2022 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 financial statements for the year in question in accordance with section 476;
- The director acknowledges their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the Profit and loss has not been delivered.
These financial statements were approved by the board of directors and authorised for issue on 26 October 2023 , and are signed on behalf of the board by:
.....................................................
Julie Edwards
Director
Company registration number: 4297326
Dolphin Care Agency Limited
Notes to the financial statements
Year ended 31 December 2022
1. General information
The company is a private company limited by shares, registered in United Kingdom. The address of the registered office is Suite 5 Canton House, 435-451 Cowbridge Rd East, Canton, Cardiff, CF5 1JH.
2. Statement of compliance
These financial statements have been prepared in compliance with the provisions of FRS 102, Section 1A, 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
3. Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Turnover
Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer (usually on despatch of the goods); 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.
Taxation
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in the statement of comprehensive income, except to the extent that it relates to items recognised in other comprehensive income or directly in capital and reserves. In this case, tax is recognised in other comprehensive income or directly in capital and reserves, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other deferred tax assets are recognised to the extent that 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 that are expected to apply to the reversal of the timing difference.
Amortisation
Amortisation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful life of that asset as follows:
Goodwill - over 10 years
If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised prospectively to reflect the new estimates.
Tangible assets
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.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
Fittings fixtures and equipment - 15 % reducing balance
Motor vehicles - 25 % reducing balance
If there is an indication that there has been a significant change in depreciation rate, useful life or residual value of tangible assets, the depreciation is revised prospectively to reflect the new estimates.
Impairment
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. When it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that are largely independent of the cash inflows from other assets or groups of assets.
Government grants
Government grants are recognised at the fair value of the asset received or receivable. Grants are not recognised until there is reasonable assurance that the company will comply with the conditions attaching to them and the grants will be received. Government grants are recognised using the accrual model and the performance model. Under the accrual model, government grants relating to revenue are recognised on a systematic basis over the periods in which the company recognises the related costs for which the grant is intended to compensate. Grants that are receivable as compensation for expenses or losses already incurred or for the purpose of giving immediate financial support to the entity with no future related costs are recognised in income in the period in which it becomes receivable. Grants relating to assets are recognised in income on a systematic basis over the expected useful life of the asset. Where part of a grant relating to an asset is deferred, it is recognised as deferred income and not deducted from the carrying amount of the asset. Under the performance model, where the grant does not impose specified future performance-related conditions on the recipient, it is recognised in income when the grant proceeds are received or receivable. Where the grant does impose specified future performance-related conditions on the recipient, it is recognised in income only when the performance-related conditions have been met. Where grants received are prior to satisfying the revenue recognition criteria, they are recognised as a liability.
Financial instruments
A financial asset or a financial liability is recognised only when the company becomes a party to the contractual provisions of the instrument. Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Debt instruments are subsequently measured at amortised cost. Where investments in non-convertible preference shares and non-puttable ordinary shares or preference shares are publicly traded or their fair value can otherwise be measured reliably, the investment is subsequently measured at fair value with changes in fair value recognised in profit or loss. All other such investments are subsequently measured at cost less impairment. Other financial instruments, including derivatives, are initially recognised at fair value, unless payment for an asset is deferred beyond normal business terms or financed at a rate of interest that is not a market rate, in which case the asset is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Other financial instruments are subsequently measured at fair value, with any changes recognised in profit or loss, with the exception of hedging instruments in a designated hedging relationship.
Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss immediately. For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets or either assessed individually or grouped on the basis of similar credit risk characteristics. Any reversals of impairment are recognised in profit or loss immediately, to the extent that the reversal does not result in a carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously been recognised.
Defined contribution plans
Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund. When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised in finance costs in profit or loss in the period in which it arises.
4. Employee numbers
The average number of persons employed by the company during the year amounted to 26 (2021: 26 ).
5. Intangible assets
Goodwill
£
Cost
At 1 January 2022 and 31 December 2022 60,000
_______
Amortisation
At 1 January 2022 and 31 December 2022 60,000
_______
Carrying amount
At 31 December 2022 -
_______
At 31 December 2021 -
_______
6. Tangible assets
Fixtures, fittings and equipment Motor vehicles Total
£ £ £
Cost
At 1 January 2022 2,855 32,950 35,805
Additions 1,429 - 1,429
_______ _______ _______
At 31 December 2022 4,284 32,950 37,234
_______ _______ _______
Depreciation
At 1 January 2022 1,818 8,238 10,056
Charge for the year 234 6,178 6,412
_______ _______ _______
At 31 December 2022 2,052 14,416 16,468
_______ _______ _______
Carrying amount
At 31 December 2022 2,232 18,534 20,766
_______ _______ _______
At 31 December 2021 1,037 24,712 25,749
_______ _______ _______
7. Debtors
2022 2021
£ £
Trade debtors 17,474 22,418
Other debtors 112,198 90,946
_______ _______
129,672 113,364
_______ _______
8. Creditors: amounts falling due within one year
2022 2021
£ £
Bank loans and overdrafts 8,333 8,333
Accruals 4,885 4,885
Social security and other taxes 8,944 10,809
Obligations under finance leases 3,581 3,581
Other creditors 2,652 4,743
_______ _______
28,395 32,351
_______ _______
9. Creditors: amounts falling due after more than one year
2022 2021
£ £
Bank loans and overdrafts 25,833 35,833
Obligations under finance leases 7,482 10,753
_______ _______
33,315 46,586
_______ _______
10. Called up share capital
Issued, called up and fully paid
2022 2021
No £ No £
Ordinary shares of £ 1.00 each 112 112 112 112
_______ _______ _______ _______
11. Directors advances, credits and guarantees
During the year the director entered into the following advances and credits with the company:
2022
Balance brought forward Advances /(credits) to the director Balance o/standing
£ £ £
Julie Edwards 53,661 34,369 88,030
_______ _______ _______
2021
Balance brought forward Advances /(credits) to the director Balance o/standing
£ £ £
Julie Edwards 78,528 ( 24,867) 53,661
_______ _______ _______