Jackman's Lodge Ltd 07483703 false 2023-01-01 2023-12-31 2023-12-31 The principal activity of the company is the provision of elderly care facilities and services. Digita Accounts Production Advanced 6.30.9574.0 true true 07483703 2023-01-01 2023-12-31 07483703 2023-12-31 07483703 bus:OrdinaryShareClass1 bus:CumulativeRedeemableShares 2023-12-31 07483703 bus:OrdinaryShareClass2 bus:CumulativeRedeemableShares 2023-12-31 07483703 core:RetainedEarningsAccumulatedLosses 2023-12-31 07483703 core:ShareCapital 2023-12-31 07483703 core:CurrentFinancialInstruments 2023-12-31 07483703 core:CurrentFinancialInstruments core:WithinOneYear 2023-12-31 07483703 core:Non-currentFinancialInstruments 2023-12-31 07483703 core:Non-currentFinancialInstruments core:AfterOneYear 2023-12-31 07483703 core:Goodwill 2023-12-31 07483703 core:FurnitureFittingsToolsEquipment 2023-12-31 07483703 core:LandBuildings 2023-12-31 07483703 bus:SmallEntities 2023-01-01 2023-12-31 07483703 bus:AuditExemptWithAccountantsReport 2023-01-01 2023-12-31 07483703 bus:FullAccounts 2023-01-01 2023-12-31 07483703 bus:SmallCompaniesRegimeForAccounts 2023-01-01 2023-12-31 07483703 bus:RegisteredOffice 2023-01-01 2023-12-31 07483703 bus:Director1 2023-01-01 2023-12-31 07483703 bus:OrdinaryShareClass1 bus:CumulativeRedeemableShares 2023-01-01 2023-12-31 07483703 bus:OrdinaryShareClass2 bus:CumulativeRedeemableShares 2023-01-01 2023-12-31 07483703 bus:PrivateLimitedCompanyLtd 2023-01-01 2023-12-31 07483703 core:Goodwill 2023-01-01 2023-12-31 07483703 core:Buildings 2023-01-01 2023-12-31 07483703 core:FurnitureFittings 2023-01-01 2023-12-31 07483703 core:FurnitureFittingsToolsEquipment 2023-01-01 2023-12-31 07483703 core:LandBuildings 2023-01-01 2023-12-31 07483703 core:MotorCars 2023-01-01 2023-12-31 07483703 countries:EnglandWales 2023-01-01 2023-12-31 07483703 2022-12-31 07483703 core:Goodwill 2022-12-31 07483703 core:FurnitureFittingsToolsEquipment 2022-12-31 07483703 core:LandBuildings 2022-12-31 07483703 2022-01-01 2022-12-31 07483703 2022-12-31 07483703 bus:OrdinaryShareClass1 bus:CumulativeRedeemableShares 2022-12-31 07483703 bus:OrdinaryShareClass2 bus:CumulativeRedeemableShares 2022-12-31 07483703 core:RetainedEarningsAccumulatedLosses 2022-12-31 07483703 core:ShareCapital 2022-12-31 07483703 core:CurrentFinancialInstruments 2022-12-31 07483703 core:CurrentFinancialInstruments core:WithinOneYear 2022-12-31 07483703 core:Non-currentFinancialInstruments 2022-12-31 07483703 core:Non-currentFinancialInstruments core:AfterOneYear 2022-12-31 07483703 core:FurnitureFittingsToolsEquipment 2022-12-31 07483703 core:LandBuildings 2022-12-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 07483703

Prepared for the registrar

Jackman's Lodge Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 December 2023

 

Jackman's Lodge Ltd

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 8

 

Jackman's Lodge Ltd

Company Information

Director

J G Payne

Registered office

Titleworth House
Alexandra Place
Guildford
Surrey
GU1 3QH

Accountants

Hazlewoods LLP
Windsor House
Bayshill Road
Cheltenham
GL50 3AT

 

Jackman's Lodge Ltd

(Registration number: 07483703)
Balance Sheet as at 31 December 2023

Note

2023
 £

2022
 £

Fixed assets

 

Tangible assets

5

1,430,033

1,585,190

Current assets

 

Debtors

6

261,395

275,510

Cash at bank and in hand

 

79,911

41,327

 

341,306

316,837

Creditors: Amounts falling due within one year

7

(1,270,608)

(1,292,546)

Net current liabilities

 

(929,302)

(975,709)

Total assets less current liabilities

 

500,731

609,481

Creditors: Amounts falling due after more than one year

7

(74,389)

(78,357)

Provisions

4,473

-

Deferred tax liabilities

(107,594)

(102,017)

Net assets

 

323,221

429,107

Capital and reserves

 

Called up share capital

9

1

1

Retained earnings

323,220

429,106

Total equity

 

323,221

429,107

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.

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 and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the director on 17 September 2024
 


J G Payne
Director

 

Jackman's Lodge Ltd

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 and Wales.

The address of its registered office is:
Titleworth House
Alexandra Place
Guildford
Surrey
GU1 3QH

 

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 for, where disclosed in these accounting policies, certain items that are shown at fair value.

The presentational currency of the financial statements is Pounds Sterling, being the functional currency of the primary economic environment in which the company operates. Monetary amounts in these financial statements are rounded to the nearest Pound.

Going concern

After reviewing the company's forecasts and projections, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. The company therefore continues to adopt the going concern basis in preparing its financial statements.

Judgements and estimation uncertainty

These financial statements do not contain any significant judgements or estimation uncertainty.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the 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 and after eliminating sales within the company. 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 the profit and loss account, except that a charge attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current 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 on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

 

Jackman's Lodge Ltd

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

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 over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Freehold buildings

1% straight line

Fixtures, fittings and equipment

25% straight line

Motor vehicles

25% straight line

Land of £360,000 (2022 - £360,000) is not depreciated.

Intangible assets

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.

Negative goodwill arising on an acquisition is recognised on the face of the balance sheet on the acquisition date and subsequently the excess up to the fair value of non-monetary assets acquired is recognised in profit or loss in the periods in which the non-monetary assets are recovered.

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

Straight line over 10 years

This period is considered by the directors to reflect its useful economic life.

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 services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. All trade debtors are repayable within one year and hence are included at the undiscounted cost of cash expected to be received. 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 debtors.

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 all are repayable within one year and hence are included at the undiscounted amount of cash expected to be paid.

 

Jackman's Lodge Ltd

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

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.

Provisions

Provisions are recognised when the company has an obligation at the reporting date as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

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.

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.

 

Jackman's Lodge Ltd

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

Financial instruments


Classification
Financial instruments are classified and accounted for according to the substance of the contractual arrangement, as financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. Where shares are issued, any component that creates a financial liability of the company is presented as a liability on the balance sheet. The corresponding dividends relating to the liability component are charged as interest expenses in the profit and loss account.

 Recognition and measurement
All financial assets and liabilities are initially measured at transaction price (including transaction costs), except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value (which is normally the transaction price excluding transaction costs), unless the arrangement constitutes a financing transaction. If an arrangement constitutes a financing transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.

 Impairment
Assets, other than those measured at fair value, are assessed for indicators of impairment at each balance sheet date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss as described below.

A non financial asset is impaired where there is objective evidence that, as a result of one or more events that occurred after initial recognition, the estimated recoverable value of the asset has been reduced. The recoverable amount of an asset is the higher of its fair value less costs to sell and its value in use.

The recoverable amount of goodwill is derived from measurement of the present value of the future cash flows of the cash-generating units ('CGUs') of which the goodwill is a part. Any impairment loss in respect of a CGU is allocated first to the goodwill attached to that CGU, and then to other assets within that CGU on a pro-rata basis.

Where indicators exist for a decrease in impairment loss, the prior impairment loss is tested to determine reversal. An impairment loss is reversed on an individual impaired asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised. Where a reversal of impairment occurs in respect of a CGU, the reversal is applied first to the assets (other than goodwill) of the CGU on a pro-rata basis and then to any goodwill allocated to that CGU.

For financial assets carried at amortised cost, the amount of an impairment is the difference between the asset’s carrying amount and the present value of estimated future cash flows, discounted at the financial asset’s original effective interest rate.

For financial assets carried at cost less impairment, the impairment loss is the difference between the asset’s carrying amount and the best estimate of the amount that would be received for the asset if it were to be sold at the reporting date.

Where indicators exist for a decrease in impairment loss, and the decrease can be related objectively to an event occurring after the impairment was recognised, the prior impairment loss is tested to determine reversal. An impairment loss is reversed on an individual impaired financial asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised.

 

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was as follows:

2023
 No.

2022
 No.

Average number of employees

27

27

 

Jackman's Lodge Ltd

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

 

4

Intangible assets

Goodwill
 £

Cost

At 1 January 2023 and at 31 December 2023

269,977

Amortisation

At 1 January 2023 and as at 31 December 2023

269,977

Carrying amount

At 31 December 2023

-

 

5

Tangible assets

Freehold land and buildings
£

Fixtures, fittings and equipment
 £

Total
£

Cost

At 1 January 2023

1,541,635

406,554

1,948,189

Additions

-

6,930

6,930

Disposals

-

(307,723)

(307,723)

At 31 December 2023

1,541,635

105,761

1,647,396

Depreciation

At 1 January 2023

128,229

234,770

362,999

Charge for the year

11,819

33,640

45,459

Eliminated on disposal

-

(191,095)

(191,095)

At 31 December 2023

140,048

77,315

217,363

Carrying amount

At 31 December 2023

1,401,587

28,446

1,430,033

At 31 December 2022

1,413,406

171,784

1,585,190

There is no depreciation on land at cost of £360,000 (2022 - £360,000).

 

6

Debtors

2023
 £

2022
 £

Trade debtors

14,692

-

Other debtors

190

4,174

Prepayments

20,566

18,880

Amounts owed by connected companies

225,947

252,456

 

261,395

275,510

Less non-current portion

(225,947)

(252,456)

Total current trade and other debtors

35,448

23,054

Details of non-current trade and other debtors

£225,947 (2022 -£252,456) of amounts owed to connected companies is classified as non current.

 

Jackman's Lodge Ltd

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

 

7

Creditors

2023
 £

2022
 £

Due within one year

Loans and borrowings

1,048,400

1,132,845

Trade creditors

63,261

50,101

Social security and other taxes

39,129

29,302

Other creditors

81,051

63,889

Accrued expenses

10,302

15,532

Corporation tax liability

28,465

877

1,270,608

1,292,546

Due after one year

Amounts owed to connected companies

74,389

78,357

 

8

Loans and borrowings

2023
£

2022
£

Current loans and borrowings

Other borrowings

1,048,400

1,132,845

Other borrowings includes an amount payable to the director of £1,048,400 (2022 - £1,132,845).

 

9

Share capital

Allotted, called up and fully paid shares

 

2023

2022

 

No.

£

No.

£

Ordinary A shares of £0.01 each

90

0.90

90

0.90

Ordinary B shares of £0.01 each

10

0.10

10

0.10

 

100

1

100

1

Rights, preferences and restrictions

The shares rank pari passu in all respects, other than dividend rights.

 

10

Parent and ultimate parent undertaking

The ultimate controlling party is Julien Payne.