Elmwood Nursing Home Limited 04949637 false 2023-01-01 2023-12-31 2023-12-31 The principal activity of the company is the provision of residential accommodation domiciliary care for elderly persons. Digita Accounts Production Advanced 6.30.9574.0 true true true 04949637 2023-01-01 2023-12-31 04949637 2023-12-31 04949637 bus:CompanySecretaryDirector1 1 2023-12-31 04949637 bus:Director2 1 2023-12-31 04949637 core:CurrentFinancialInstruments 2023-12-31 04949637 core:CurrentFinancialInstruments core:WithinOneYear 2023-12-31 04949637 core:Non-currentFinancialInstruments core:AfterOneYear 2023-12-31 04949637 core:FurnitureFittings 2023-12-31 04949637 core:LandBuildings 2023-12-31 04949637 core:LandBuildings core:OwnedOrFreeholdAssets 2023-12-31 04949637 core:MotorVehicles 2023-12-31 04949637 bus:SmallEntities 2023-01-01 2023-12-31 04949637 bus:AuditExemptWithAccountantsReport 2023-01-01 2023-12-31 04949637 bus:FullAccounts 2023-01-01 2023-12-31 04949637 bus:SmallCompaniesRegimeForAccounts 2023-01-01 2023-12-31 04949637 bus:RegisteredOffice 2023-01-01 2023-12-31 04949637 bus:CompanySecretaryDirector1 2023-01-01 2023-12-31 04949637 bus:CompanySecretaryDirector1 1 2023-01-01 2023-12-31 04949637 bus:Director2 2023-01-01 2023-12-31 04949637 bus:Director2 1 2023-01-01 2023-12-31 04949637 bus:PrivateLimitedCompanyLtd 2023-01-01 2023-12-31 04949637 core:Buildings 2023-01-01 2023-12-31 04949637 core:FurnitureFittings 2023-01-01 2023-12-31 04949637 core:FurnitureFittingsToolsEquipment 2023-01-01 2023-12-31 04949637 core:LandBuildings 2023-01-01 2023-12-31 04949637 core:LandBuildings core:OwnedOrFreeholdAssets 2023-01-01 2023-12-31 04949637 core:MotorVehicles 2023-01-01 2023-12-31 04949637 core:Vehicles 2023-01-01 2023-12-31 04949637 core:OtherRelatedParties 2023-01-01 2023-12-31 04949637 countries:AllCountries 2023-01-01 2023-12-31 04949637 2022-12-31 04949637 bus:CompanySecretaryDirector1 1 2022-12-31 04949637 bus:Director2 1 2022-12-31 04949637 core:FurnitureFittings 2022-12-31 04949637 core:LandBuildings core:OwnedOrFreeholdAssets 2022-12-31 04949637 core:MotorVehicles 2022-12-31 04949637 2022-01-01 2022-12-31 04949637 2022-12-31 04949637 bus:CompanySecretaryDirector1 1 2022-12-31 04949637 bus:Director2 1 2022-12-31 04949637 core:CurrentFinancialInstruments 2022-12-31 04949637 core:CurrentFinancialInstruments core:WithinOneYear 2022-12-31 04949637 core:Non-currentFinancialInstruments core:AfterOneYear 2022-12-31 04949637 core:FurnitureFittings 2022-12-31 04949637 core:LandBuildings 2022-12-31 04949637 core:LandBuildings core:OwnedOrFreeholdAssets 2022-12-31 04949637 core:MotorVehicles 2022-12-31 04949637 bus:CompanySecretaryDirector1 1 2022-01-01 2022-12-31 04949637 bus:Director2 1 2022-01-01 2022-12-31 04949637 bus:CompanySecretaryDirector1 1 2021-12-31 04949637 bus:Director2 1 2021-12-31 iso4217:GBP xbrli:pure

Registration number: 04949637

Elmwood Nursing Home Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 December 2023

 

Elmwood Nursing Home Limited

Contents

Statement of Financial Position

1 to 2

Notes to the Unaudited Financial Statements

3 to 9

 

Elmwood Nursing Home Limited

(Registration number: 04949637)
Statement of Financial Position as at 31 December 2023

Note

2023
£

2022
£

Fixed assets

 

Tangible assets

4

1,594,402

1,562,848

Current assets

 

Stocks

5

2,000

2,000

Debtors

6

131,012

26,635

Cash at bank and in hand

 

70,856

214,509

 

203,868

243,144

Creditors: Amounts falling due within one year

7

(384,210)

(505,054)

Net current liabilities

 

(180,342)

(261,910)

Total assets less current liabilities

 

1,414,060

1,300,938

Creditors: Amounts falling due after more than one year

7

(83,198)

(178,171)

Provisions for liabilities

(82,630)

(56,595)

Net assets

 

1,248,232

1,066,172

Capital and reserves

 

Called up share capital

100

100

Revaluation reserve

(50,440)

(50,440)

Profit and loss account

1,298,572

1,116,512

Shareholders' funds

 

1,248,232

1,066,172

For the financial year ending 31 December 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 Statement of Comprehensive Income.

Approved and authorised by the Board on 16 April 2024 and signed on its behalf by:
 

 

Elmwood Nursing Home Limited

(Registration number: 04949637)
Statement of Financial Position as at 31 December 2023 (continued)


Mr Soroosh Sadeghi
Company secretary and director


Mr Afsheen Philip Sadeghi
Director

 

Elmwood Nursing Home Limited

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

1

General information

The company is a private company limited by share capital, incorporated in England & Wales.

The address of its registered office is:
Elmwood Residential Home
Colyford
Colyton
Devon
EX24 6QJ

Principal activity

The principal activity of the company is the provision of residential accommodation domiciliary care for elderly persons.

The principal place of business is:
33 Victoria Place
Budleigh Salterton
Devon
EX9 6JP

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.

The financial statements are prepared in sterling which is the functional currency of the entity.

Going concern

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

 

Elmwood Nursing Home Limited

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

2

Accounting policies (continued)

Judgements and key sources of estimation uncertainty

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

Accounting estimates and assumptions are made concerning the future and, by their nature, will rarely equal the related actual outcome.

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 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.

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.

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.

 

Elmwood Nursing Home Limited

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

2

Accounting policies (continued)

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 statement of financial position 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

none as revalued periodically

Acquisition expenses

25% straight line

Fittings fixtures and equipment

10% reducing balance

Motor Vehicles

25 % reducing balance

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.

Cash and cash equivalents

Cash and cash equivalents comprise cash at bank and in hand, demand deposits with banks, 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. In the statement of financial position, bank overdrafts are shown within borrowing or current liabilities

 

Elmwood Nursing Home Limited

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

2

Accounting policies (continued)

Stocks

Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Costs include all costs of purchase, costs of conversion and other costs incurred in bringing the stocks to their present location and condition. .

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.

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 statement of comprehensive income 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.

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.

Financial instruments

Recognition and measurement
A financial asset or a financial liability is recognised only when the company becomes 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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 46 (2022 - 46).

 

Elmwood Nursing Home Limited

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

4

Tangible assets

Freehold property
£

Fixtures and fittings
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 January 2023

1,258,891

877,018

78,087

2,213,996

Additions

-

75,243

-

75,243

At 31 December 2023

1,258,891

952,261

78,087

2,289,239

Depreciation

At 1 January 2023

-

611,487

39,661

651,148

Charge for the year

-

34,082

9,607

43,689

At 31 December 2023

-

645,569

49,268

694,837

Carrying amount

At 31 December 2023

1,258,891

306,692

28,819

1,594,402

At 31 December 2022

1,258,891

265,531

38,426

1,562,848

Included within the net book value of land and buildings above is £1,258,891 (2022 - £1,258,891) in respect of freehold land and buildings.
 

Revaluation

The fair value of the company's Freehold property was revalued on 31 December 2023. Freehold property is held at valuation. The valuations are undertaken periodically by the directors..
Had this class of asset been measured on a historical cost basis, the carrying amount would have been £1,258,891 (2022 - £1,258,891).

5

Stocks

2023
£

2022
£

Finished goods and goods for resale

2,000

2,000

6

Debtors

2023
£

2022
£

Trade debtors

128,943

25,735

Other debtors

2,069

900

131,012

26,635

 

Elmwood Nursing Home Limited

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

7

Creditors

Creditors: amounts falling due within one year

Note

2023
£

2022
£

Due within one year

 

Loans and borrowings

9

32,387

42,094

Trade creditors

 

36

36

Amounts owed to group undertakings and undertakings in which the company has a participating interest

10

16,800

16,800

Taxation and social security

 

88,687

75,916

Accruals and deferred income

 

94,932

73,937

Other creditors

 

151,368

296,271

 

384,210

505,054

Creditors: amounts falling due after more than one year

2023
£

2022
£

Due after one year

Amounts owed to group undertakings

83,198

178,171

8

Reserves

Profit and loss account:

This reserve records retained earnings and accumulated losses.

 

Elmwood Nursing Home Limited

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

9

Loans and borrowings

2023
£

2022
£

Current loans and borrowings

Bank borrowings

32,387

42,094

10

Related party transactions

Transactions with directors

2023

At 1 January 2023
£

Advances to director
£

Repayments by director
£

At 31 December 2023
£

Mr Afsheen Philip Sadeghi

(20,469)

62,578

(40,040)

2,069

         
       

Mr Soroosh Sadeghi

(26,662)

18,000

-

(8,662)

         
       

 

2022

At 1 January 2022
£

Advances to director
£

Repayments by director
£

At 31 December 2022
£

Mr Afsheen Philip Sadeghi

(6,433)

50,864

(64,900)

(20,469)

         
       

Mr Soroosh Sadeghi

(44,662)

18,000

-

(26,662)

         
       

 

Summary of transactions with other related parties

As at 31 December 2023 the company owed £155,243 to a company who has directors in common with Elmwood Nursing Home Limited (31 December 2022 £359,335)