IRIS Accounts Production v24.1.4.33 03896874 director 1.1.23 31.12.23 31.12.23 true false true false false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh038968742022-12-31038968742023-12-31038968742023-01-012023-12-31038968742021-12-31038968742022-01-012022-12-31038968742022-12-3103896874ns15:EnglandWales2023-01-012023-12-3103896874ns14:PoundSterling2023-01-012023-12-3103896874ns10:Director12023-01-012023-12-3103896874ns10:PrivateLimitedCompanyLtd2023-01-012023-12-3103896874ns10:SmallEntities2023-01-012023-12-3103896874ns10:AuditExempt-NoAccountantsReport2023-01-012023-12-3103896874ns10:SmallCompaniesRegimeForDirectorsReport2023-01-012023-12-3103896874ns10:SmallCompaniesRegimeForAccounts2023-01-012023-12-3103896874ns10:FullAccounts2023-01-012023-12-310389687412023-01-012023-12-3103896874ns5:CurrentFinancialInstruments2023-12-3103896874ns5:CurrentFinancialInstruments2022-12-3103896874ns5:Non-currentFinancialInstruments2023-12-3103896874ns5:Non-currentFinancialInstruments2022-12-3103896874ns5:ShareCapital2023-12-3103896874ns5:ShareCapital2022-12-3103896874ns5:RevaluationReserve2023-12-3103896874ns5:RevaluationReserve2022-12-3103896874ns5:CapitalRedemptionReserve2023-12-3103896874ns5:CapitalRedemptionReserve2022-12-3103896874ns5:RetainedEarningsAccumulatedLosses2023-12-3103896874ns5:RetainedEarningsAccumulatedLosses2022-12-3103896874ns10:RegisteredOffice2023-01-012023-12-3103896874ns5:NetGoodwill2023-01-012023-12-3103896874ns5:FurnitureFittings2023-01-012023-12-3103896874ns5:NetGoodwill2022-12-3103896874ns5:NetGoodwill2023-12-3103896874ns5:NetGoodwill2022-12-3103896874ns5:LandBuildings2022-12-3103896874ns5:FurnitureFittings2022-12-3103896874ns5:LandBuildings2023-01-012023-12-3103896874ns5:LandBuildings2023-12-3103896874ns5:FurnitureFittings2023-12-3103896874ns5:LandBuildings2022-12-3103896874ns5:FurnitureFittings2022-12-3103896874ns5:CostValuation2022-12-3103896874ns5:Subsidiary12023-01-012023-12-3103896874ns5:Subsidiary112023-01-012023-12-3103896874ns5:CurrentFinancialInstrumentsns5:WithinOneYear2023-12-3103896874ns5:CurrentFinancialInstrumentsns5:WithinOneYear2022-12-3103896874ns5:CurrentFinancialInstruments2023-01-012023-12-3103896874ns5:Non-currentFinancialInstruments2023-01-012023-12-310389687412023-01-012023-12-31
REGISTERED NUMBER: 03896874 (England and Wales)















UNAUDITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2023

FOR

KINGSVIEW HOMES LIMITED

KINGSVIEW HOMES LIMITED (REGISTERED NUMBER: 03896874)

CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023










Page

Statement of Financial Position 1 to 2

Notes to the Financial Statements 3 to 9


KINGSVIEW HOMES LIMITED (REGISTERED NUMBER: 03896874)

STATEMENT OF FINANCIAL POSITION
31 DECEMBER 2023

31.12.23 31.12.22
Notes £    £   
FIXED ASSETS
Intangible assets 4 - 3,500
Tangible assets 5 2,055,238 1,963,725
Investments 6 2,852,729 2,852,729
4,907,967 4,819,954

CURRENT ASSETS
Stocks 987 941
Debtors 7 976,036 967,957
Cash at bank and in hand 29,695 73,037
1,006,718 1,041,935
CREDITORS
Amounts falling due within one year 8 (490,167 ) (498,380 )
NET CURRENT ASSETS 516,551 543,555
TOTAL ASSETS LESS CURRENT
LIABILITIES

5,424,518

5,363,509

CREDITORS
Amounts falling due after more than one
year

9

(2,154,366

)

(2,278,811

)

PROVISIONS FOR LIABILITIES (23,794 ) (468 )
NET ASSETS 3,246,358 3,084,230

CAPITAL AND RESERVES
Called up share capital 126,056 126,056
Non distributable reserve 1,349,881 1,349,881
Capital redemption reserve 53,944 53,944
Retained earnings 1,716,477 1,554,349
SHAREHOLDERS' FUNDS 3,246,358 3,084,230

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 December 2023.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 December 2023 in accordance with Section 476 of the Companies Act 2006.

The director acknowledges his 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.

KINGSVIEW HOMES LIMITED (REGISTERED NUMBER: 03896874)

STATEMENT OF FINANCIAL POSITION - continued
31 DECEMBER 2023


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 director and authorised for issue on 19 September 2024 and were signed by:





L D Cox - Director


KINGSVIEW HOMES LIMITED (REGISTERED NUMBER: 03896874)

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023


1. STATUTORY INFORMATION

KINGSVIEW HOMES LIMITED is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address are as below:

Registered number: 03896874

Registered office: Nicholson House
Shakespeare Way
Whitchurch
SY13 1LJ

The principal activity of the company is that of the provision of residential and care services for the elderly.

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 as modified by the revaluation of certain assets.

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

Preparation of consolidated financial statements
The company has taken advantage of the option not to prepare consolidated financial statements contained in Section 398 of the Companies Act 2006 on the basis that the company and its subsidiary undertakings comprise a small group.

Significant judgements and estimates
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.

Key sources of estimation uncertainty

Accounting estimates and assumptions are made concerning the future and, by their nature, will rarely equal the related actual outcome. The key assumptions and other sources of estimation uncertainty that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are as follows:

As described in the accounting policies of the financial statements, depreciation of intangible and tangible fixed assets has been based on estimated useful lives and residual values deemed appropriate by the directors. Estimated useful lives and residual values are reviewed annually and revised as appropriate. Revisions take in to account actual asset lives and residual values as evidenced by disposals during current and prior accounting periods.

The tangible fixed assets are regularly revalued based on independent valuations which adopt value in use as the valuation basis. Value in use is determined by considering various factors such as EBITDA, occupancy levels and trading potential. As the valuations are performed at a particular point in time, they may be subject to fluctuation depending on current trading conditions. Due to this, the director regularly reviews the value in use to ensure that it is still appropriate.

KINGSVIEW HOMES LIMITED (REGISTERED NUMBER: 03896874)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2023


2. ACCOUNTING POLICIES - continued

Revenue recognition
The company provides residential and care services to the elderly. The turnover shown in the profit and loss account represents the fees due for the services provided during the year. Revenue is recognised in the period of care to which it is applicable.

Goodwill
Goodwill arises on business acquisitions and represents the excess of the cost of the acquisition over the company's interest in the net amount of the identifiable assets, liabilities and contingent liabilities of the acquired business.

Goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. It is amortised on a straight-line basis over its useful life. Where a reliable estimate of the useful life of goodwill or intangible assets cannot be made, the life is presumed not to exceed ten years.

Amortisation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful life of that asset as follows: .

Goodwill - 5% straight line

If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised prospectively to reflect the new estimates.

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% on cost

Depreciation on land and buildings is not provided, as any uncharged depreciation for the year and the accumulated uncharged depreciation would be immaterial in aggregate, as a result of the estimated high residual value of the properties.

Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in equity, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in equity in respect of that asset. Where a a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss.

Tangible fixed assets are valued on a value in use basis as a fully operational entity including fixtures and fittings, tools and equipment held by the company and having regard to its trading potential. Due to the specialist nature of the valuations, no deferred tax has been provided on the increase in value.

Impairment of Fixed Assets
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.

KINGSVIEW HOMES LIMITED (REGISTERED NUMBER: 03896874)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2023


2. ACCOUNTING POLICIES - continued

For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cashgenerating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that largely independent of the cash inflows from other assets or groups of assets.

For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the company are assigned to those units.

Government grants
Due to the Covid-19 pandemic, the company has claimed various government backed grants. Grants are recognised as other income when received other than the Coronavirus Job Retention Scheme grants which are recognised in the month the payroll costs relate to.

Investments in subsidiaries
Investments in subsidiary undertakings are recognised at cost.

Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Financial instruments
A financial asset or a financial liability is recognised only when the entity becomes a 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.

Debt instruments are subsequently measured at amortised cost.

Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss immediately.

For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets are either assessed individually or grouped on the basis of similar credit risk characteristics.

Any reversals of impairment are recognised in profit or loss immediately, to the extent that the reversal does not result in a carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously been recognised.

Where the contractual obligations of financial instruments (including share capital) are equivalent to a similar debt instrument, those financial instruments are classed as financial liabilities. Financial liabilities are presented as such in the balance sheet. Finance costs and gains or losses relating to financial liabilities are included in the profit and loss account. Finance costs are calculated so as to produce a constant rate of return on the outstanding liability.

Where the contractual terms of share capital do not have any terms meeting the definition of a financial liability then this is classed as an equity instrument. Dividends and distributions relating to equity instruments are debited direct to equity.


KINGSVIEW HOMES LIMITED (REGISTERED NUMBER: 03896874)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2023


2. ACCOUNTING POLICIES - continued
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 statement of financial position date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the statement of financial position 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
Assets held under finance leases and hire purchase contracts are recognised in the statement of financial position as assets and liabilities at the lower of the fair value of the assets and the present value of the minimum lease payments, which is determined at the inception of the lease term. Any initial direct costs of the lease are added to the amount recognised as an asset.

Lease payments are apportioned between the finance charges and reduction of the outstanding lease liability using the effective interest method. Finance charges are allocated to each period so as to produce a constant rate of interest on the remaining balance of the liability.

Operating leases
Lease payments are recognised as an expense over the lease term on a straight-line basis. The aggregate benefit of lease incentives is recognised as a reduction to expense over the lease term, on a straight-line basis.

Defined contribution plans
Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund.

When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

Employee benefits
The company provides a range of benefits to employees.

Short term benefits, including holiday pay, are recognised as an expenses in the profit and loss account in the period in which they are incurred

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 35 (2022 - 31 ) .

KINGSVIEW HOMES LIMITED (REGISTERED NUMBER: 03896874)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2023


4. INTANGIBLE FIXED ASSETS
Goodwill
£   
COST
At 1 January 2023
and 31 December 2023 70,000
AMORTISATION
At 1 January 2023 66,500
Charge for year 3,500
At 31 December 2023 70,000
NET BOOK VALUE
At 31 December 2023 -
At 31 December 2022 3,500

5. TANGIBLE FIXED ASSETS
Fixtures
Freehold and
property fittings Totals
£    £    £   
COST OR VALUATION
At 1 January 2023 1,954,615 187,249 2,141,864
Additions - 123,039 123,039
At 31 December 2023 1,954,615 310,288 2,264,903
DEPRECIATION
At 1 January 2023 - 178,139 178,139
Charge for year - 31,526 31,526
At 31 December 2023 - 209,665 209,665
NET BOOK VALUE
At 31 December 2023 1,954,615 100,623 2,055,238
At 31 December 2022 1,954,615 9,110 1,963,725

Included within the carrying value of tangible assets are the following amounts relating to assets held under finance leases or hire purchase agreements:

31.12.2331.12.22
££
Fixtures and fittings87,411-
87,411-

The HP liabilities are taken out on behalf of the company by Springcare Limited, a company under common control and are secured on the assets to which they relate.

KINGSVIEW HOMES LIMITED (REGISTERED NUMBER: 03896874)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2023


5. TANGIBLE FIXED ASSETS - continued

Cost or valuation at 31 December 2023 is represented by:

Fixtures
Freehold and
property fittings Totals
£    £    £   
Valuation in 2018 1,349,881 - 1,349,881
Cost 604,734 310,288 915,022
1,954,615 310,288 2,264,903

If had not been revalued would have been included at the following historical cost:

31.12.23 31.12.22
£    £   
Cost 915,023 791,983
Aggregate depreciation 209,666 178,139

The business was valued in April 2019 by Colliers International as a fully equipped operational entity, including fixtures, fittings, tools and equipment held by the company at the valuation date and having regard to its trading potential.

The valuations have been reviewed by the director as at 31 December 2023 after consideration of occupancy levels and specific trading situations.

6. FIXED ASSET INVESTMENTS
Shares in
group
undertakings
£   
COST
At 1 January 2023
and 31 December 2023 2,852,729
NET BOOK VALUE
At 31 December 2023 2,852,729
At 31 December 2022 2,852,729

The company's investments at the Statement of Financial Position date in the share capital of companies include the following:

Ash Paddock Homes Limited
Registered office: Nicholson House, Shakespeare Way, Whitchurch Business Park, Whitchurch, Shropshire, SY13 1LJ
Nature of business: Residential and care services for the elderly
%
Class of shares: holding
Ordinary 100.00

KINGSVIEW HOMES LIMITED (REGISTERED NUMBER: 03896874)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2023


7. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.12.23 31.12.22
£    £   
Trade debtors 136,844 110,200
Amounts owed by group undertakings 128,231 32,511
Other debtors 710,961 825,246
976,036 967,957

Amounts owed by connected companies are unsecured, interest free and are repayable on demand.

8. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.12.23 31.12.22
£    £   
Bank loans and overdrafts 135,425 146,405
Trade creditors 34,862 38,620
Taxation and social security 11,509 20,553
Other creditors 308,371 292,802
490,167 498,380

Amounts owed by group undertakings and connected companies are unsecured, interest free and are repayable on demand.

9. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
31.12.23 31.12.22
£    £   
Bank loans 2,154,366 2,278,811

Amounts falling due in more than five years:

Repayable by instalments
Bank loans payable more than
5 years by instalments 1,658,722 1,640,513
1,658,722 1,640,513

The bank loans and overdrafts are secured by a fixed and floating charge dated 21 December 2016 over the company's assets, in favour of Triodos Bank.

10. OTHER FINANCIAL COMMITMENTS

The amount of commitments, guarantees and contingencies is £Nil (2022: £364).

There are cross guarantees between the companies within the Llithyia Holdings Ltd and the Kingsview Homes Limited group totalling £7,628,749 (2022: £7,934,621).

11. EVENTS AFTER THE END OF THE REPORTING PERIOD

There were no other significant events up to the date of approval of the financial statements by the Board.