Kemble Developments Limited 08100417 false 2023-04-01 2024-06-30 2024-06-30 The principal activity of the company is the provision of domiciliary care and support services. Digita Accounts Production Advanced 6.30.9574.0 true true false false false 08100417 2023-04-01 2024-06-30 08100417 2024-06-30 08100417 core:CapitalRedemptionReserve 2024-06-30 08100417 core:RetainedEarningsAccumulatedLosses 2024-06-30 08100417 core:ShareCapital 2024-06-30 08100417 core:CurrentFinancialInstruments 2024-06-30 08100417 core:CurrentFinancialInstruments core:WithinOneYear 2024-06-30 08100417 core:Non-currentFinancialInstruments 2024-06-30 08100417 core:CostValuation 2024-06-30 08100417 core:DisposalsDecreaseInInvestments 2024-06-30 08100417 core:FurnitureFittingsToolsEquipment 2024-06-30 08100417 bus:SmallEntities 2023-04-01 2024-06-30 08100417 bus:AuditExemptWithAccountantsReport 2023-04-01 2024-06-30 08100417 bus:FullAccounts 2023-04-01 2024-06-30 08100417 bus:SmallCompaniesRegimeForAccounts 2023-04-01 2024-06-30 08100417 bus:RegisteredOffice 2023-04-01 2024-06-30 08100417 bus:Director1 2023-04-01 2024-06-30 08100417 bus:Director2 2023-04-01 2024-06-30 08100417 bus:Director3 2023-04-01 2024-06-30 08100417 bus:PrivateLimitedCompanyLtd 2023-04-01 2024-06-30 08100417 core:FurnitureFittingsToolsEquipment 2023-04-01 2024-06-30 08100417 core:OfficeEquipment 2023-04-01 2024-06-30 08100417 core:Subsidiary1 2023-04-01 2024-06-30 08100417 core:Subsidiary1 1 2023-04-01 2024-06-30 08100417 core:Subsidiary1 countries:EnglandWales 2023-04-01 2024-06-30 08100417 core:Subsidiary2 2023-04-01 2024-06-30 08100417 core:Subsidiary2 1 2023-04-01 2024-06-30 08100417 core:Subsidiary2 countries:EnglandWales 2023-04-01 2024-06-30 08100417 countries:EnglandWales 2023-04-01 2024-06-30 08100417 2022-07-01 2023-03-31 08100417 2023-03-31 08100417 core:CapitalRedemptionReserve 2023-03-31 08100417 core:RetainedEarningsAccumulatedLosses 2023-03-31 08100417 core:ShareCapital 2023-03-31 08100417 core:CurrentFinancialInstruments 2023-03-31 08100417 core:CurrentFinancialInstruments core:WithinOneYear 2023-03-31 08100417 core:Non-currentFinancialInstruments 2023-03-31 08100417 core:CostValuation 2023-03-31 08100417 core:Subsidiary1 1 2022-07-01 2023-03-31 08100417 core:Subsidiary2 1 2022-07-01 2023-03-31 iso4217:GBP xbrli:pure

Registration number: 08100417

Prepared for the registrar

Kemble Developments Limited

Annual Report and Unaudited Financial Statements

for the Period from 1 April 2023 to 30 June 2024

 

Kemble Developments Limited

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 8

 

Kemble Developments Limited

Company Information

Directors

D N King

P G King

T M Veldhuis

Company secretary

M J C King

S L King

S King

Registered office

Sigeric Business Park
Holme Lacy Road
Hereford
HR2 6BQ

Accountants

Hazlewoods LLP
Windsor House
Bayshill Road
Cheltenham
GL50 3AT

 

Kemble Developments Limited

(Registration number: 08100417)
Balance Sheet as at 30 June 2024

Note

30 June 2024
 £

31 March 2023
 £

Fixed assets

 

Tangible assets

4

11,455

-

Investments

5

-

945,566

 

11,455

945,566

Current assets

 

Debtors: Amounts falling due within one year

6

283,345

-

Debtors: Amounts falling due after more than one year

6

-

150,000

Cash at bank and in hand

 

403,597

5,061

 

686,942

155,061

Creditors: Amounts falling due within one year

7

(392,469)

(13,498)

Net current assets

 

294,473

141,563

Net assets

 

305,928

1,087,129

Capital and reserves

 

Called up share capital

1,001

1,001

Capital redemption reserve

100,000

100,000

Profit and loss account

204,927

986,128

Total equity

 

305,928

1,087,129

For the financial period ending 30 June 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 period 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 and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the Board on 1 October 2024 and signed on its behalf by:
 


D N King
Director

 

Kemble Developments Limited

Notes to the Unaudited Financial Statements for the Period from 1 April 2023 to 30 June 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:
Sigeric Business Park
Holme Lacy Road
Hereford
HR2 6BQ

 

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.

Critical accounting judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amounts of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.
 

Judgements

No significant judgements have been made by management in preparing these financial statements.

Key sources of estimation uncertainty

No key sources of estimation uncertainty have been identified by management in preparing these financial statements other than those detailed in these accounting policies.

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 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.

 

Kemble Developments Limited

Notes to the Unaudited Financial Statements for the Period from 1 April 2023 to 30 June 2024

Government grants

Government grants are recognised based on the accrual model and are measured at the fair value of the asset received or receivable. Grants are classified as relating either to revenue or to assets. Grants relating to revenue are recognised in income over the period in which the related costs are recognised. Grants relating to assets are recognised over the expected useful life of the asset. Where part of a grant relating to an asset is deferred, it is recognised as deferred income.

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.

Tangible assets

Tangible assets are stated in the statement of financial position 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

Office equipment

20% straight line

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.


Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

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. 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.

 

Kemble Developments Limited

Notes to the Unaudited Financial Statements for the Period from 1 April 2023 to 30 June 2024

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.

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.

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.

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.

 

Kemble Developments Limited

Notes to the Unaudited Financial Statements for the Period from 1 April 2023 to 30 June 2024

Financial instruments (continued)

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 directors) during the period, was as follows:

 

Kemble Developments Limited

Notes to the Unaudited Financial Statements for the Period from 1 April 2023 to 30 June 2024

 

5

Investments

2024
£

2023
£

Investments in subsidiaries

-

945,566

Subsidiaries

£

Cost

At 1 April 2023

945,566

Disposals

(945,566)

At 30 June 2024

-

Carrying amount

At 30 June 2024

-

At 31 March 2023

945,566

Details of undertakings

Details of the investments in which the company holds 20% or more of the nominal value of any class of share capital are as follows:

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

     

2024

2023

Subsidiary undertakings

Kemble Care LLP

England and Wales

Ordinary

0%

99.9%

Kemble Training Limited

England and Wales

Ordinary

0%

100%

Subsidiary undertakings

Kemble Care LLP

The principal activity of Kemble Care LLP is the provision of domiciliary care and support services.

Kemble Training Limited

The principal activity of Kemble Training Limited is the provision of domiciliary care training.

On 1 April 2023 the trade and assets of Kemble Care LLP were transferred to Kemble Developments Limited. Following this Kemble Care LLP was formally dissolved on 21 May 2024.

Additionally, Kemble Training Limited was dissolved 13 February 2024.

 

Kemble Developments Limited

Notes to the Unaudited Financial Statements for the Period from 1 April 2023 to 30 June 2024

 

6

Debtors

30 June 2024
 £

31 March 2023
 £

Trade debtors

256,556

-

Other debtors

5,000

-

Prepayments

21,789

-

Amounts owed by group undertakings

-

150,000

 

283,345

150,000

Less non-current portion

-

(150,000)

Total current trade and other debtors

283,345

-

 

7

Creditors

Note

30 June 2024
 £

31 March 2023
 £

Due within one year

 

Loans and borrowings

8

1,300

780

Trade creditors

 

22,020

55

Amounts due to related parties

-

10,016

Social security and other taxes

 

40,886

-

Outstanding defined contribution pension costs

 

6,915

-

Other creditors

 

86,238

-

Accrued expenses

 

138,177

911

Corporation tax liability

96,933

1,736

 

392,469

13,498

 

8

Loans and borrowings

2024
£

2023
£

Current loans and borrowings

Directors loan account

1,300

780