IRIS Accounts Production v23.4.0.336 NI037901 Board of Directors 1.7.22 30.6.23 30.6.23 false true false false false true false Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWhNI0379012022-06-30NI0379012023-06-30NI0379012022-07-012023-06-30NI0379012021-06-30NI0379012021-07-012022-06-30NI0379012022-06-30NI037901ns15:NorthernIreland2022-07-012023-06-30NI037901ns14:PoundSterling2022-07-012023-06-30NI037901ns10:Director12022-07-012023-06-30NI037901ns10:PrivateLimitedCompanyLtd2022-07-012023-06-30NI037901ns10:SmallEntities2022-07-012023-06-30NI037901ns10:AuditExempt-NoAccountantsReport2022-07-012023-06-30NI037901ns10:SmallCompaniesRegimeForAccounts2022-07-012023-06-30NI037901ns10:FullAccounts2022-07-012023-06-30NI03790112022-07-012023-06-30NI037901ns10:OrdinaryShareClass12022-07-012023-06-30NI037901ns5:CurrentFinancialInstruments2023-06-30NI037901ns5:CurrentFinancialInstruments2022-06-30NI037901ns5:ShareCapital2023-06-30NI037901ns5:ShareCapital2022-06-30NI037901ns5:RetainedEarningsAccumulatedLosses2023-06-30NI037901ns5:RetainedEarningsAccumulatedLosses2022-06-30NI037901ns10:RegisteredOffice2022-07-012023-06-30NI037901ns5:IntangibleAssetsOtherThanGoodwill2022-07-012023-06-30NI037901ns5:ComputerSoftware2022-07-012023-06-30NI037901ns5:FurnitureFittings2022-07-012023-06-30NI037901ns5:MotorVehicles2022-07-012023-06-30NI037901ns5:ComputerSoftware2022-06-30NI037901ns5:ComputerSoftware2023-06-30NI037901ns5:ComputerSoftware2022-06-30NI037901ns5:FurnitureFittings2022-06-30NI037901ns5:MotorVehicles2022-06-30NI037901ns5:FurnitureFittings2023-06-30NI037901ns5:MotorVehicles2023-06-30NI037901ns5:FurnitureFittings2022-06-30NI037901ns5:MotorVehicles2022-06-30NI037901ns5:CurrentFinancialInstrumentsns5:WithinOneYear2023-06-30NI037901ns5:CurrentFinancialInstrumentsns5:WithinOneYear2022-06-30NI037901ns10:OrdinaryShareClass12023-06-30NI0379011ns10:Director12022-06-30NI0379011ns10:Director12021-06-30NI0379011ns10:Director12022-07-012023-06-30NI0379011ns10:Director12021-07-012022-06-30NI0379011ns10:Director12023-06-30NI0379011ns10:Director12022-06-30
REGISTERED NUMBER: NI037901 (Northern Ireland)












Balmoral Health Care Agency Ltd

Unaudited Financial Statements for the Year Ended 30th June 2023






Balmoral Health Care Agency Ltd (Registered number: NI037901)






Contents of the Financial Statements
for the year ended 30th June 2023




Page

Balance sheet 1

Notes to the financial statements 2


Balmoral Health Care Agency Ltd (Registered number: NI037901)

Balance Sheet
30th June 2023

2023 2022
Notes £    £   
Fixed assets
Intangible assets 4 - -
Tangible assets 5 8,414 10,564
8,414 10,564

Current assets
Debtors 6 2,024,501 2,107,549
Cash at bank 223,761 133,815
2,248,262 2,241,364
Creditors
Amounts falling due within one year 7 (514,469 ) (889,068 )
Net current assets 1,733,793 1,352,296
Total assets less current liabilities 1,742,207 1,362,860

Capital and reserves
Called up share capital 10 2 2
Retained earnings 1,742,205 1,362,858
Shareholders' funds 1,742,207 1,362,860

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 30th June 2023.

The members have not required the company to obtain an audit of its financial statements for the year ended 30th June 2023 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

The financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

In accordance with Section 444 of the Companies Act 2006, the Income statement has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 28th March 2024 and were signed on its behalf by:




Mr K McCormick - Director


Balmoral Health Care Agency Ltd (Registered number: NI037901)

Notes to the Financial Statements
for the year ended 30th June 2023

1. Statutory information

Balmoral Health Care Agency Ltd is a private company, limited by shares , registered in Northern Ireland. The company's registered number and registered office address are as below:

Registered number: NI037901

Registered office: 146 Malone Road
Belfast
BT9 5LH

The presentation currency of the financial statements is the Pound Sterling (£).


2. Accounting policies

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Intangible assets
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

Computer software is being amortised evenly over its estimated useful life of four years.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Fixtures and fittings - 25% Straight line
Motor vehicles - 25% Straight line

Balmoral Health Care Agency Ltd (Registered number: NI037901)

Notes to the Financial Statements - continued
for the year ended 30th June 2023

2. Accounting policies - continued

Financial instruments
The company has elected to apply the provisions of Section 11 "Basic Financial Instruments" and Section 12 "Other Financial Instruments Issues" of FRS102 to all of its financial instruments.

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legal enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets
Basic financial assets, which include debtors, cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


Balmoral Health Care Agency Ltd (Registered number: NI037901)

Notes to the Financial Statements - continued
for the year ended 30th June 2023

2. Accounting policies - continued
Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

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 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.

Balmoral Health Care Agency Ltd (Registered number: NI037901)

Notes to the Financial Statements - continued
for the year ended 30th June 2023

3. Employees and directors

The average number of employees during the year was 452 (2022 - 298 ) .

4. Intangible fixed assets
Computer
software
£   
Cost
At 1st July 2022
and 30th June 2023 31,415
Amortisation
At 1st July 2022
and 30th June 2023 31,415
Net book value
At 30th June 2023 -
At 30th June 2022 -

5. Tangible fixed assets
Fixtures
and Motor
fittings vehicles Totals
£    £    £   
Cost
At 1st July 2022 240,760 11,927 252,687
Additions 2,402 - 2,402
At 30th June 2023 243,162 11,927 255,089
Depreciation
At 1st July 2022 230,196 11,927 242,123
Charge for year 4,552 - 4,552
At 30th June 2023 234,748 11,927 246,675
Net book value
At 30th June 2023 8,414 - 8,414
At 30th June 2022 10,564 - 10,564

6. Debtors: amounts falling due within one year
2023 2022
£    £   
Trade debtors 666,403 1,157,581
Bad debt provision (15,972 ) (15,103 )
Other debtors 617 -
Amounts owed by connected
party 1,224,201 802,956
Prepayments and accrued income 19,216 24,516
Accrued income 130,036 137,599
2,024,501 2,107,549

Balmoral Health Care Agency Ltd (Registered number: NI037901)

Notes to the Financial Statements - continued
for the year ended 30th June 2023

7. Creditors: amounts falling due within one year
2023 2022
£    £   
Bank loans and overdrafts (see note 8) - 63,035
Trade creditors 8,496 15,754
Corporation tax 191,777 167,280
Social security and other taxes 204,050 149,818
Pension commitments 19,782 20,807
VAT 279 3,627
Holiday provision 502 168,420
Credit card 1,633 1,069
Accrued expenses 87,950 299,258
514,469 889,068

8. Loans

An analysis of the maturity of loans is given below:

2023 2022
£    £   
Amounts falling due within one year or on demand:
Bank overdrafts - 63,035

9. Secured debts

HSBC Invoice Finance (UK) Ltd hold a fixed and floating charge over the company debts.

HSBC Bank PLC hold a fixed charge on all assets.

10. Called up share capital

Allotted, issued and fully paid:
Number: Class: Nominal 2023 2022
value: £    £   
2 Ordinary £1 2 2

11. Directors' advances, credits and guarantees

The following advances and credits to a director subsisted during the years ended 30th June 2023 and 30th June 2022:

2023 2022
£    £   
Mr K McCormick
Balance outstanding at start of year - 2,500
Amounts repaid - (2,500 )
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year - -