Acorah Software Products - Accounts Production 15.0.600 false true 31 May 2023 1 June 2022 false 1 June 2023 31 May 2024 31 May 2024 SC319109 Mr J P McLean Mr J P McLean iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure SC319109 2023-05-31 SC319109 2024-05-31 SC319109 2023-06-01 2024-05-31 SC319109 frs-core:Non-currentFinancialInstruments 2024-05-31 SC319109 frs-core:ComputerEquipment 2023-06-01 2024-05-31 SC319109 frs-core:FurnitureFittings 2023-06-01 2024-05-31 SC319109 frs-core:NetGoodwill 2023-06-01 2024-05-31 SC319109 frs-core:MotorVehicles 2023-06-01 2024-05-31 SC319109 frs-core:RevaluationReserve 2023-05-31 SC319109 frs-core:RevaluationReserve 2024-05-31 SC319109 frs-core:ShareCapital 2024-05-31 SC319109 frs-core:RetainedEarningsAccumulatedLosses 2024-05-31 SC319109 frs-bus:PrivateLimitedCompanyLtd 2023-06-01 2024-05-31 SC319109 frs-bus:AbridgedAccounts 2023-06-01 2024-05-31 SC319109 frs-bus:SmallEntities 2023-06-01 2024-05-31 SC319109 frs-bus:AuditExempt-NoAccountantsReport 2023-06-01 2024-05-31 SC319109 frs-bus:SmallCompaniesRegimeForAccounts 2023-06-01 2024-05-31 SC319109 frs-bus:Director1 2023-06-01 2024-05-31 SC319109 frs-bus:Director1 2023-05-31 SC319109 frs-bus:Director1 2024-05-31 SC319109 frs-bus:CompanySecretary1 2023-06-01 2024-05-31 SC319109 frs-countries:EnglandWales 2023-06-01 2024-05-31 SC319109 2022-05-31 SC319109 2023-05-31 SC319109 2022-06-01 2023-05-31 SC319109 frs-core:Non-currentFinancialInstruments 2023-05-31 SC319109 frs-core:RevaluationReserve 2023-05-31 SC319109 frs-core:ShareCapital 2023-05-31 SC319109 frs-core:RetainedEarningsAccumulatedLosses 2023-05-31
Registered number: SC319109
Woodside Dental Practice Limited
Unaudited ABRIDGED Financial Statements
For The Year Ended 31 May 2024
Hive Accountancy Ltd
The Innovation Centre
Treliske
Truro
Cornwall
TR1 3FF
Contents
Page
Abridged Balance Sheet 1—2
Notes to the Abridged Financial Statements 3—5
Page 1
Abridged Balance Sheet
Registered number: SC319109
2024 2023
Notes £ £ £ £
FIXED ASSETS
Intangible Assets 4 22,425 44,850
Tangible Assets 5 177,887 204,309
Investment Properties 6 226,365 226,365
426,677 475,524
CURRENT ASSETS
Stocks 8,500 7,140
Debtors 134,146 121,994
Cash at bank and in hand 397,591 223,596
540,237 352,730
Creditors: Amounts Falling Due Within One Year (194,016 ) (150,044 )
NET CURRENT ASSETS (LIABILITIES) 346,221 202,686
TOTAL ASSETS LESS CURRENT LIABILITIES 772,898 678,210
Creditors: Amounts Falling Due After More Than One Year (65,374 ) (85,618 )
PROVISIONS FOR LIABILITIES
Deferred Taxation (38,924 ) (45,475 )
NET ASSETS 668,600 547,117
CAPITAL AND RESERVES
Called up share capital 7 302 302
Revaluation reserve 9 67,911 67,911
Profit and Loss Account 600,387 478,904
SHAREHOLDERS' FUNDS 668,600 547,117
Page 1
Page 2
For the year ending 31 May 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The member has not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
These accounts have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime.
The company has taken advantage of section 444(1) of the Companies Act 2006 and opted not to deliver to the registrar a copy of the company's Profit and Loss Account.
All of the company's members have consented to the preparation of an Abridged Balance Sheet for the year end 31 May 2024 in accordance with section 444(2A) of the Companies Act 2006.
On behalf of the board
Mr J P McLean
Director
30 September 2024
The notes on pages 3 to 5 form part of these financial statements.
Page 2
Page 3
Notes to the Abridged Financial Statements
1. General Information
Woodside Dental Practice Limited is a private company, limited by shares, incorporated in England & Wales, registered number SC319109 . The registered office is 417 Great Northern Road, Woodside, Aberdeen, AB24 2EU.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements have been prepared under the historical cost convention and in accordance with Financial Reporting Standard 102 section 1A Small Entities "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006
2.2. Turnover
Turnover represents the total invoice value, excluding value added tax, of sales made during the period.
2.3. Intangible Fixed Assets and Amortisation - Goodwill
Goodwill is the difference between amounts paid on the acquisition of a business and the fair value of the separable net assets. It is amortised to profit and loss account over its estimated economic life of Ten years.
2.4. Tangible Fixed Assets and Depreciation
Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:
Motor Vehicles 20% reducing balance basis
Fixtures & Fittings 15% reducing balance and 33% straight line bases
Computer Equipment 33% Straight Line basis
2.5. Investment Properties
All investment properties are carried at fair value determined annually and derived from the current market rents and investment property yields for comparable real estate, adjusted if necessary for any difference in the nature, location or condition of the specific asset. No depreciation is provided for. Changes in fair value are recognised in the profit and loss account.
2.6. Stocks and Work in Progress
Stocks and work in progress are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads. Work-in-progress is reflected in the accounts on a contract by contract basis by recording turnover and related costs as contract activity progresses.
2.7. Financial Instruments
Debt instruments (other than those wholly repayable or receivable within one year), including loans and other accounts receivable and payable, are initially measured at present value of the future cash flows and subsequently at amortised cost using the effective interest method. 
Debt instruments that are payable and receivable within one year, typically trade debtors and creditors, are measured, initially and subsequently at the undiscounted amount of the cash or other consideration expected to be paid or received. However, if the arrangements of a short-term instrument constitute a financing transaction, like the payment of trade debt deferred beyond the normal business terms or financed at a rate of interest that is not a market rate or in the case of an out-right short-term loan not at market rate, the financial asset or liability is measured, initially, at the present value of the future cash flow discounted at a market rate of interest for a similar debt instrument and subsequently at amortised cost.
Financial assets that are measured at cost and amortised costs are assessed at the end of each reporting period for the objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Profit and Loss Account.
For financial assets measured at amortised cost, the impairment loss is measured at the difference between an asset’s carrying amount and the present value of estimated cash flows discounted at the asset’s original effective interest rate. If a financial asset has a variable interest rate, the discount rate for measuring any impairment loss is the current effective interest rate determined under the contract.
Page 3
Page 4
2.8. Taxation
Income tax expense represents the sum of the tax currently payable and deferred tax.
The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of comprehensive income because of items of income or expense that are taxable or deductible in other years and items that are never taxable or deductible. The company's liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the end of the reporting period.
Deferred tax is recognised on timing differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognised for all taxable timing differences. Deferred tax assets are generally recognised for all deductible temporary differences to the extent that it is probable that taxable profits will be available against which those deductible timing differences can be utilised. The carrying amount of deferred tax assets is reviewed at the end of each reporting period and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered.
Deferred tax assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax liabilities are presented within provisions for liabilities and deferred tax assets within debtors. The measurement of deferred tax liabilities and assets reflect the tax consequences that would follow from the manner in which the Company expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities.
Current or deferred tax for the year is recognised in profit or loss, except when they related to items that are recognised in other comprehensive income or directly in equity, in which case, the current and deferred tax is also recognised in other comprehensive income or directly in equity respectively.
2.9. Cash and cash equivalents
Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.
Cash and cash equivalents are shown net of bank overdrafts that are repayable on demand.
3. Average Number of Employees
Average number of employees during the year was as follows: 11 (2023: 10)
11 10
4. Intangible Assets
Total
£
Cost
As at 1 June 2023 345,000
As at 31 May 2024 345,000
Amortisation
As at 1 June 2023 300,150
Provided during the period 22,425
As at 31 May 2024 322,575
Net Book Value
As at 31 May 2024 22,425
As at 1 June 2023 44,850
Page 4
Page 5
5. Tangible Assets
Total
£
Cost
As at 1 June 2023 393,183
Additions 11,707
As at 31 May 2024 404,890
Depreciation
As at 1 June 2023 188,874
Provided during the period 38,129
As at 31 May 2024 227,003
Net Book Value
As at 31 May 2024 177,887
As at 1 June 2023 204,309
6. Investment Property
2024
£
Fair Value
As at 1 June 2023 and 31 May 2024 226,365
7. Share Capital
2024 2023
£ £
Allotted, Called up and fully paid 302 302
8. Directors Advances, Credits and Guarantees
Included within Debtors are the following loans to directors:
As at 1 June 2023 Amounts advanced Amounts repaid Amounts written off As at 31 May 2024
£ £ £ £ £
Mr Jonathan McLean - 2,488 1,339 - 1,149
Interest is charged on loan balances above £10,000 at the HMRC approved interest rate.
9. Reserves
Revaluation Reserve
£
As at 1 June 2023 67,911
As at 31 May 2024 67,911
Page 5