Belvedere Dental Practice Company Limited 07231116 false 2023-04-01 2024-03-31 2024-03-31 The principal activity of the company is dental services Digita Accounts Production Advanced 6.30.9574.0 true 07231116 2023-04-01 2024-03-31 07231116 2024-03-31 07231116 core:RetainedEarningsAccumulatedLosses 2024-03-31 07231116 core:ShareCapital 2024-03-31 07231116 core:CurrentFinancialInstruments 2024-03-31 07231116 core:CurrentFinancialInstruments core:WithinOneYear 2024-03-31 07231116 core:Non-currentFinancialInstruments 2024-03-31 07231116 core:Non-currentFinancialInstruments core:AfterOneYear 2024-03-31 07231116 core:Goodwill 2024-03-31 07231116 core:FurnitureFittingsToolsEquipment 2024-03-31 07231116 core:MotorVehicles 2024-03-31 07231116 bus:SmallEntities 2023-04-01 2024-03-31 07231116 bus:AuditExemptWithAccountantsReport 2023-04-01 2024-03-31 07231116 bus:FilletedAccounts 2023-04-01 2024-03-31 07231116 bus:SmallCompaniesRegimeForAccounts 2023-04-01 2024-03-31 07231116 bus:RegisteredOffice 2023-04-01 2024-03-31 07231116 bus:Director1 2023-04-01 2024-03-31 07231116 bus:PrivateLimitedCompanyLtd 2023-04-01 2024-03-31 07231116 bus:Agent1 2023-04-01 2024-03-31 07231116 core:Goodwill 2023-04-01 2024-03-31 07231116 core:FurnitureFittingsToolsEquipment 2023-04-01 2024-03-31 07231116 core:MotorVehicles 2023-04-01 2024-03-31 07231116 core:PlantMachinery 2023-04-01 2024-03-31 07231116 countries:EnglandWales 2023-04-01 2024-03-31 07231116 2023-03-31 07231116 core:Goodwill 2023-03-31 07231116 core:FurnitureFittingsToolsEquipment 2023-03-31 07231116 core:MotorVehicles 2023-03-31 07231116 2022-04-01 2023-03-31 07231116 2023-03-31 07231116 core:RetainedEarningsAccumulatedLosses 2023-03-31 07231116 core:ShareCapital 2023-03-31 07231116 core:CurrentFinancialInstruments 2023-03-31 07231116 core:CurrentFinancialInstruments core:WithinOneYear 2023-03-31 07231116 core:Non-currentFinancialInstruments 2023-03-31 07231116 core:Non-currentFinancialInstruments core:AfterOneYear 2023-03-31 07231116 core:Goodwill 2023-03-31 07231116 core:FurnitureFittingsToolsEquipment 2023-03-31 07231116 core:MotorVehicles 2023-03-31 iso4217:GBP xbrli:pure

REGISTRAR OF COMPANIES

Registration number: 07231116

Belvedere Dental Practice Company Limited

Unaudited Financial Statements

31 March 2024

image-name

 

Belvedere Dental Practice Company Limited

Contents

Accountants' Report

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

4

 

Chartered Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
Belvedere Dental Practice Company Limited
for the Year Ended 31 March 2024

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Belvedere Dental Practice Company Limited for the year ended 31 March 2024 as set out on pages 2 to 10 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at http://www.icaew.com/regulation.

This report is made solely to the Board of Directors of Belvedere Dental Practice Company Limited, as a body, in accordance with the terms of our engagement letter dated 24 May 2023. Our work has been undertaken solely to prepare for your approval the accounts of Belvedere Dental Practice Company Limited and state those matters that we have agreed to state to the Board of Directors of Belvedere Dental Practice Company Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Belvedere Dental Practice Company Limited and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Belvedere Dental Practice Company Limited has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and profit of Belvedere Dental Practice Company Limited. You consider that Belvedere Dental Practice Company Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the accounts of Belvedere Dental Practice Company Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.



Dodd & Co Limited
Chartered Accountants
Clint Mill
Cornmarket
PENRITH
CA11 7HW

23 July 2024

 

Belvedere Dental Practice Company Limited

(Registration number: 07231116)
Balance Sheet as at 31 March 2024

Note

2024
£

2023
£

Fixed assets

 

Intangible assets

4

15,635

31,268

Tangible assets

5

211,945

173,242

 

227,580

204,510

Current assets

 

Stocks

14,920

14,920

Cash at bank and in hand

 

76,808

96,368

 

91,728

111,288

Creditors: Amounts falling due within one year

6

(211,152)

(188,325)

Net current liabilities

 

(119,424)

(77,037)

Total assets less current liabilities

 

108,156

127,473

Creditors: Amounts falling due after more than one year

6

(15,772)

(26,645)

Provisions for liabilities

(52,482)

(45,820)

Net assets

 

39,902

55,008

Capital and reserves

 

Allotted, called up and fully paid share capital

100

100

Profit and loss account

39,802

54,908

Total equity

 

39,902

55,008

 

Belvedere Dental Practice Company Limited

(Registration number: 07231116)
Balance Sheet as at 31 March 2024 (continued)

For the financial year ending 31 March 2024 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 Profit and Loss Account.

Approved and authorised by the Board on 23 July 2024 and signed on its behalf by:
 

.........................................

A F Davies

Director

 

Belvedere Dental Practice Company Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2024

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:
25 Station Road
WORKINGTON
CA14 2UX

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 - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

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 company has net current liabilities at 31 March 2024 and meets its day to day working capital requirements through short term loans from its directors. On the basis of this support, the directors consider it appropriate to prepare the financial statements on the going concern basis.

However, should the company not have the support of its directors, and therefore be unable to continue trading, adjustments would have to be made to reduce the value of assets to their recoverable amounts, to provide for any further liabilities which might arise, and to reclassify fixed assets and long term liabilities as current assets and current liabilities.

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.

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.

 

Belvedere Dental Practice Company Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2024 (continued)

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

Furniture, fittings and equipment

10% straight line basis

Motor vehicles

25% reducing balance basis

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 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 years 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.

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.

 

Belvedere Dental Practice Company Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2024 (continued)

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 subsequently measured at amortised cost using the effective interest method where due after more than one year.

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.

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.

 

Belvedere Dental Practice Company Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2024 (continued)

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 directors) during the year, was 25 (2023 - 25).

 

Belvedere Dental Practice Company Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2024 (continued)

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 April 2023

280,000

280,000

At 31 March 2024

280,000

280,000

Amortisation

At 1 April 2023

248,732

248,732

Amortisation charge

15,633

15,633

At 31 March 2024

264,365

264,365

Carrying amount

At 31 March 2024

15,635

15,635

At 31 March 2023

31,268

31,268

5

Tangible assets

Motor vehicles
 £

Furniture, fittings and equipment
 £

Total
£

Cost or valuation

At 1 April 2023

26,080

341,271

367,351

Additions

-

83,107

83,107

Disposals

(26,080)

-

(26,080)

At 31 March 2024

-

424,378

424,378

Depreciation

At 1 April 2023

16,568

177,541

194,109

Charge for the year

-

34,892

34,892

Eliminated on disposal

(16,568)

-

(16,568)

At 31 March 2024

-

212,433

212,433

Carrying amount

At 31 March 2024

-

211,945

211,945

At 31 March 2023

9,512

163,730

173,242

 

Belvedere Dental Practice Company Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2024 (continued)

6

Creditors

Note

2024
£

2023
£

Due within one year

 

Loans and borrowings

7

84,961

83,125

Trade creditors

 

77,164

52,765

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

 

3,713

3,561

Taxation and social security

 

8,766

9,069

Corporation tax liability

 

20,058

15,774

Other creditors

 

16,490

24,031

 

211,152

188,325

Due after one year

 

Loans and borrowings

7

15,772

26,645

7

Loans and borrowings

2024
£

2023
£

Current loans and borrowings

Bank borrowings

10,020

9,167

Finance lease liabilities

-

11,544

Other borrowings

74,941

62,414

84,961

83,125

 

Belvedere Dental Practice Company Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2024 (continued)

Current loans and borrowings includes the following liabilities, on which security has been given by the company:

2024
£

2023
£

Finance lease liabilities

-

11,544

2024
£

2023
£

Non-current loans and borrowings

Bank borrowings

15,772

26,645

8

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of guarantees not included in the balance sheet is £510,675 (2023 - £544,151). The company has provided an omnibus guarantee and set-off agreement in respect of borrowings made by its parent company.