Moorstone Opco Limited 10742868 false 2022-11-01 2023-10-31 2023-10-31 The principal activity of the company is is that of residential nursing care facilities and residential care activities for the elderly and disabled. Digita Accounts Production Advanced 6.30.9574.0 true true 10742868 2022-11-01 2023-10-31 10742868 2023-10-31 10742868 bus:OrdinaryShareClass1 2023-10-31 10742868 core:CurrentFinancialInstruments 2023-10-31 10742868 core:CurrentFinancialInstruments core:WithinOneYear 2023-10-31 10742868 core:Goodwill 2023-10-31 10742868 core:FurnitureFittings 2023-10-31 10742868 core:LandBuildings core:ShortLeaseholdAssets 2023-10-31 10742868 bus:SmallEntities 2022-11-01 2023-10-31 10742868 bus:AuditExemptWithAccountantsReport 2022-11-01 2023-10-31 10742868 bus:FullAccounts 2022-11-01 2023-10-31 10742868 bus:SmallCompaniesRegimeForAccounts 2022-11-01 2023-10-31 10742868 bus:RegisteredOffice 2022-11-01 2023-10-31 10742868 bus:Director1 2022-11-01 2023-10-31 10742868 bus:OrdinaryShareClass1 2022-11-01 2023-10-31 10742868 bus:PrivateLimitedCompanyLtd 2022-11-01 2023-10-31 10742868 core:Goodwill 2022-11-01 2023-10-31 10742868 core:FurnitureFittings 2022-11-01 2023-10-31 10742868 core:FurnitureFittingsToolsEquipment 2022-11-01 2023-10-31 10742868 core:LandBuildings core:ShortLeaseholdAssets 2022-11-01 2023-10-31 10742868 core:LeaseholdImprovements 2022-11-01 2023-10-31 10742868 countries:AllCountries 2022-11-01 2023-10-31 10742868 2022-10-31 10742868 core:Goodwill 2022-10-31 10742868 core:FurnitureFittings 2022-10-31 10742868 core:LandBuildings core:ShortLeaseholdAssets 2022-10-31 10742868 2021-11-01 2022-10-31 10742868 2022-10-31 10742868 bus:OrdinaryShareClass1 2022-10-31 10742868 core:CurrentFinancialInstruments 2022-10-31 10742868 core:CurrentFinancialInstruments core:WithinOneYear 2022-10-31 10742868 core:Goodwill 2022-10-31 10742868 core:FurnitureFittings 2022-10-31 10742868 core:LandBuildings core:ShortLeaseholdAssets 2022-10-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 10742868

Moorstone Opco Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 October 2023

 

Moorstone Opco Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 9

 

Moorstone Opco Limited

Company Information

Director

Mr Daniel Corker

Registered office

Moorstone Cottage
Over Road
Baslow
Bakewell
Derbyshire
DE45 1PL

Accountants

Thorntons Accountants Limited
Chartered Certified Accountants
213 Derbyshire Lane
Norton Lees
Sheffield
South Yorkshire
S8 8SA

 

Moorstone Opco Limited

(Registration number: 10742868)
Balance Sheet as at 31 October 2023

Note

2023
£

2022
£

Fixed assets

 

Intangible assets

4

124,000

155,000

Tangible assets

5

41,352

36,972

 

165,352

191,972

Current assets

 

Stocks

6

1,500

1,400

Debtors

7

107,862

30,711

Cash at bank and in hand

 

36,650

42,510

 

146,012

74,621

Creditors: Amounts falling due within one year

8

(304,029)

(260,830)

Net current liabilities

 

(158,017)

(186,209)

Total assets less current liabilities

 

7,335

5,763

Provisions for liabilities

(7,153)

(4,524)

Net assets

 

182

1,239

Capital and reserves

 

Called up share capital

9

1

1

Retained earnings

181

1,238

Shareholders' funds

 

182

1,239

For the financial year ending 31 October 2023 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 accounts for the year in question in accordance with section 476; and

The director acknowledges his 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 director has not delivered to the registrar a copy of the Profit and Loss Account.

 

Moorstone Opco Limited

(Registration number: 10742868)
Balance Sheet as at 31 October 2023

Approved and authorised by the director on 24 April 2024
 

.........................................
Mr Daniel Corker
Director

 

Moorstone Opco Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 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:
Moorstone Cottage
Over Road
Baslow
Bakewell
Derbyshire
DE45 1PL

These financial statements were authorised for issue by the director on 24 April 2024.

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.

Going concern

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

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.

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.

 

Moorstone Opco Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 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 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

Equipment, Fixtures & Fittings

10% Reducing Balance

Improvements to Property

2% Straight Line

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 held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. 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:

Asset class

Amortisation method and rate

Goodwill

10% Straight Line

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.

 

Moorstone Opco Limited

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

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.

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. 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.

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.

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.

 

Moorstone Opco Limited

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

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 the director) during the year, was 32 (2022 - 27).

 

Moorstone Opco Limited

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

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 November 2022

310,000

310,000

At 31 October 2023

310,000

310,000

Amortisation

At 1 November 2022

155,000

155,000

Amortisation charge

31,000

31,000

At 31 October 2023

186,000

186,000

Carrying amount

At 31 October 2023

124,000

124,000

At 31 October 2022

155,000

155,000

5

Tangible assets

Short leasehold land and buildings
£

Fixtures and fittings
£

Total
£

Cost or valuation

At 1 November 2022

20,000

23,663

43,663

Additions

-

8,625

8,625

Disposals

-

(2,681)

(2,681)

At 31 October 2023

20,000

29,607

49,607

Depreciation

At 1 November 2022

800

5,891

6,691

Charge for the year

400

2,010

2,410

Eliminated on disposal

-

(846)

(846)

At 31 October 2023

1,200

7,055

8,255

Carrying amount

At 31 October 2023

18,800

22,552

41,352

At 31 October 2022

19,200

17,772

36,972

 

Moorstone Opco Limited

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

Included within the net book value of land and buildings above is £18,800 (2022 - £19,200) in respect of short leasehold land and buildings.
 

6

Stocks

2023
£

2022
£

Other inventories

1,500

1,400

7

Debtors

Note

2023
£

2022
£

Trade debtors

 

29,104

18,664

Amounts owed by related parties

43,705

3,892

Other debtors

 

34,000

-

Prepayments

 

1,053

8,155

 

107,862

30,711

8

Creditors

Creditors: amounts falling due within one year

Note

2023
£

2022
£

Due within one year

 

Trade creditors

 

16,594

20,015

Amounts due to related parties

188,899

165,899

Social security and other taxes

 

7,462

9,952

Outstanding defined contribution pension costs

 

1,044

-

Other payables

 

34,233

24,496

Accruals

 

14,938

13,702

Income tax liability

40,859

26,766

 

304,029

260,830

9

Share capital

Allotted, called up and fully paid shares

 

2023

2022

 

No.

£

No.

£

Ordinary of £1 each

1

1

1

1