110 Dental Limited 08704677 false 2022-07-01 2023-06-30 2023-06-30 The principal activity of the company is the provision of dental services. Digita Accounts Production Advanced 6.30.9574.0 true 08704677 2022-07-01 2023-06-30 08704677 2023-06-30 08704677 core:AcceleratedTaxDepreciationDeferredTax 2023-06-30 08704677 core:RetainedEarningsAccumulatedLosses 2023-06-30 08704677 core:ShareCapital 2023-06-30 08704677 core:CurrentFinancialInstruments 2023-06-30 08704677 core:CurrentFinancialInstruments core:WithinOneYear 2023-06-30 08704677 core:Non-currentFinancialInstruments 2023-06-30 08704677 core:Non-currentFinancialInstruments core:AfterOneYear 2023-06-30 08704677 core:Goodwill 2023-06-30 08704677 core:FurnitureFittingsToolsEquipment 2023-06-30 08704677 core:LandBuildings 2023-06-30 08704677 bus:SmallEntities 2022-07-01 2023-06-30 08704677 bus:AuditExemptWithAccountantsReport 2022-07-01 2023-06-30 08704677 bus:FullAccounts 2022-07-01 2023-06-30 08704677 bus:SmallCompaniesRegimeForAccounts 2022-07-01 2023-06-30 08704677 bus:RegisteredOffice 2022-07-01 2023-06-30 08704677 bus:Director1 2022-07-01 2023-06-30 08704677 bus:Director2 2022-07-01 2023-06-30 08704677 bus:Director3 2022-07-01 2023-06-30 08704677 bus:Director4 2022-07-01 2023-06-30 08704677 bus:Director5 2022-07-01 2023-06-30 08704677 bus:PrivateLimitedCompanyLtd 2022-07-01 2023-06-30 08704677 core:Goodwill 2022-07-01 2023-06-30 08704677 core:Buildings 2022-07-01 2023-06-30 08704677 core:FurnitureFittingsToolsEquipment 2022-07-01 2023-06-30 08704677 core:Land 2022-07-01 2023-06-30 08704677 core:LandBuildings 2022-07-01 2023-06-30 08704677 core:PlantMachinery 2022-07-01 2023-06-30 08704677 countries:EnglandWales 2022-07-01 2023-06-30 08704677 2022-06-30 08704677 core:Goodwill 2022-06-30 08704677 core:FurnitureFittingsToolsEquipment 2022-06-30 08704677 core:LandBuildings 2022-06-30 08704677 2021-07-01 2022-06-30 08704677 2022-06-30 08704677 core:AcceleratedTaxDepreciationDeferredTax 2022-06-30 08704677 core:RetainedEarningsAccumulatedLosses 2022-06-30 08704677 core:ShareCapital 2022-06-30 08704677 core:CurrentFinancialInstruments 2022-06-30 08704677 core:CurrentFinancialInstruments core:WithinOneYear 2022-06-30 08704677 core:Non-currentFinancialInstruments 2022-06-30 08704677 core:Non-currentFinancialInstruments core:AfterOneYear 2022-06-30 08704677 core:Goodwill 2022-06-30 08704677 core:FurnitureFittingsToolsEquipment 2022-06-30 08704677 core:LandBuildings 2022-06-30 iso4217:GBP xbrli:pure

Registration number: 08704677

Prepared for the registrar

110 Dental Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 June 2023

 

110 Dental Limited

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 9

 

110 Dental Limited

Company Information

Directors

D W Hoy

E V Hoy

K A Hoy

L M Hoy

W H Hoy

Registered office

110 Station Road
Chinnor
Oxfordshire
OX39 4QG

Accountants

Hazlewoods LLP
Staverton Court
Staverton
Cheltenham
GL51 0UX

 

110 Dental Limited

(Registration number: 08704677)
Balance Sheet as at 30 June 2023

Note

2023
 £

2022
 £

Fixed assets

 

Intangible assets

4

22,800

45,600

Tangible assets

5

527,969

554,127

 

550,769

599,727

Current assets

 

Stocks

3,351

4,750

Debtors

6

3,055

7,240

Cash at bank and in hand

 

165,261

202,997

 

171,667

214,987

Creditors: Amounts falling due within one year

7

(530,967)

(557,840)

Net current liabilities

 

(359,300)

(342,853)

Total assets less current liabilities

 

191,469

256,874

Creditors: Amounts falling due after more than one year

7

(42,863)

(96,184)

Deferred tax liabilities

9

(50,817)

(57,876)

Net assets

 

97,789

102,814

Capital and reserves

 

Called up share capital

100

100

Profit and loss account

97,689

102,714

Total equity

 

97,789

102,814

For the financial year ending 30 June 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 and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the Board on 14 March 2024 and signed on its behalf by:
 


W H Hoy
Director

 

110 Dental Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 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:
110 Station Road
Chinnor
Oxfordshire
OX39 4QG

 

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 for, where disclosed in these accounting policies, certain items that are shown at fair value.

The presentational currency of the financial statements is Pounds Sterling, being the functional currency of the primary economic environment in which the company operates. Monetary amounts in these financial statements are rounded to the nearest Pound.

Critical accounting judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amounts of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.
 

Judgements

No significant judgements have been made by management in preparing these financial statements.

Key sources of estimation uncertainty

No key sources of estimation uncertainty have been identified by management in preparing these financial statements other than those detailed in these accounting policies.

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 returns, rebates and discounts and after eliminating sales within the company.

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 the profit and loss account, except that a charge attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

 

110 Dental Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2023

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 income tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred income tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

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

Freehold property

2% of cost

Land

Nil

Plant and machinery

10% written down value

Goodwill

Purchased goodwill is capitalised and written off in equal annual instalments over ten years. The directors believe this is a reasonable estimate of its useful economic life due to the location of the dental practice and consistent patient base.

Trade debtors

Trade debtors are amounts due from customers for goods sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. All trade debtors are repayable within one year and hence are included at the undiscounted cost of cash expected to be received. 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 debtors.

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 all are repayable within one year and hence are included at the undiscounted amount of cash expected to be paid.

 

110 Dental Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2023

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 expenses.

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.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

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.

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.

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.

 

110 Dental Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2023

Financial instruments


Classification
Financial instruments are classified and accounted for according to the substance of the contractual arrangement, as financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. Where shares are issued, any component that creates a financial liability of the company is presented as a liability on the balance sheet. The corresponding dividends relating to the liability component are charged as interest expenses in the profit and loss account.

 Recognition and measurement
All financial assets and liabilities are initially measured at transaction price (including transaction costs), except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value (which is normally the transaction price excluding transaction costs), unless the arrangement constitutes a financing transaction. If an arrangement constitutes a financing transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.

 Impairment
Assets, other than those measured at fair value, are assessed for indicators of impairment at each balance sheet date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss as described below.

A non financial asset is impaired where there is objective evidence that, as a result of one or more events that occurred after initial recognition, the estimated recoverable value of the asset has been reduced. The recoverable amount of an asset is the higher of its fair value less costs to sell and its value in use.

The recoverable amount of goodwill is derived from measurement of the present value of the future cash flows of the cash-generating units ('CGUs') of which the goodwill is a part. Any impairment loss in respect of a CGU is allocated first to the goodwill attached to that CGU, and then to other assets within that CGU on a pro-rata basis.

Where indicators exist for a decrease in impairment loss, the prior impairment loss is tested to determine reversal. An impairment loss is reversed on an individual impaired asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised. Where a reversal of impairment occurs in respect of a CGU, the reversal is applied first to the assets (other than goodwill) of the CGU on a pro-rata basis and then to any goodwill allocated to that CGU.

For financial assets carried at amortised cost, the amount of an impairment is the difference between the asset’s carrying amount and the present value of estimated future cash flows, discounted at the financial asset’s original effective interest rate.

For financial assets carried at cost less impairment, the impairment loss is the difference between the asset’s carrying amount and the best estimate of the amount that would be received for the asset if it were to be sold at the reporting date.

Where indicators exist for a decrease in impairment loss, and the decrease can be related objectively to an event occurring after the impairment was recognised, the prior impairment loss is tested to determine reversal. An impairment loss is reversed on an individual impaired financial asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised.

 

3

Staff numbers

The average number of persons employed by the company (including directors) during the year was as follows:

 

110 Dental Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2023

 

4

Intangible assets

Goodwill
 £

Total
£

Cost

At 1 July 2022

228,000

228,000

At 30 June 2023

228,000

228,000

Amortisation

At 1 July 2022

182,400

182,400

Amortisation charge

22,800

22,800

At 30 June 2023

205,200

205,200

Carrying amount

At 30 June 2023

22,800

22,800

At 30 June 2022

45,600

45,600

 

110 Dental Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2023

 

5

Tangible assets

Freehold property
£

Plant and machinery
 £

Total
£

Cost

At 1 July 2022

354,436

391,811

746,247

Additions

-

1,500

1,500

At 30 June 2023

354,436

393,311

747,747

Depreciation

At 1 July 2022

35,256

156,864

192,120

Charge for the year

5,876

21,782

27,658

At 30 June 2023

41,132

178,646

219,778

Carrying amount

At 30 June 2023

313,304

214,665

527,969

At 30 June 2022

319,180

234,947

554,127

 

6

Debtors

2023
 £

2022
 £

Trade debtors

1,170

6,718

Prepayments

1,885

522

 

3,055

7,240

 

7

Creditors

Note

2023
 £

2022
 £

Due within one year

 

Loans and borrowings

8

472,124

508,278

Trade creditors

 

9,121

7,835

Accrued expenses

 

4,533

4,340

Corporation tax liability

45,189

37,387

 

530,967

557,840

Note

2023
£

2022
£

Due after one year

 

Loans and borrowings

8

42,863

96,184

 

110 Dental Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2023

 

8

Loans and borrowings

Note

2023
£

2022
£

Current loans and borrowings

Bank borrowings

 

28,783

28,921

Hire purchase

 

-

5,000

Other borrowings

10

443,341

474,357

 

472,124

508,278

2023
£

2022
£

Non-current loans and borrowings

Bank borrowings

42,863

96,184

The amounts shown in bank borrowings above are secured by a fixed charge over the freehold property of the company.

 

9

Deferred tax

Deferred tax assets and liabilities

2023

Liability
£

Differences between accumulated depreciation and amortisation and capital allowances

50,817

2022

Liability
£

Differences between accumulated depreciation and amortisation and capital allowances

57,876

 

10

Related party transactions

Transactions with directors

During the year the company repaid £31,016 (2022 - £14,368) to the directors of the company. At the balance sheet date the amount due to the directors was £443,341 (2022 - £474,357). The loans are interest free with no fixed repayment date.