Blackwater Valley Veterinary Centres Limited 07536422 false 2023-07-01 2024-06-30 2024-06-30 The principal activity of the company is the provision of veterinary services. Digita Accounts Production Advanced 6.30.9574.0 true true false false 07536422 2023-07-01 2024-06-30 07536422 2024-06-30 07536422 bus:OrdinaryShareClass1 2024-06-30 07536422 bus:OrdinaryShareClass2 2024-06-30 07536422 bus:OrdinaryShareClass3 2024-06-30 07536422 bus:OrdinaryShareClass4 2024-06-30 07536422 core:AcceleratedTaxDepreciationDeferredTax 2024-06-30 07536422 core:RetainedEarningsAccumulatedLosses 2024-06-30 07536422 core:ShareCapital 2024-06-30 07536422 core:CurrentFinancialInstruments 2024-06-30 07536422 core:CurrentFinancialInstruments core:WithinOneYear 2024-06-30 07536422 core:Goodwill 2024-06-30 07536422 core:ConstructionInProgressAssetsUnderConstruction 2024-06-30 07536422 core:FurnitureFittingsToolsEquipment 2024-06-30 07536422 core:OtherPropertyPlantEquipment 2024-06-30 07536422 bus:SmallEntities 2023-07-01 2024-06-30 07536422 bus:AuditExemptWithAccountantsReport 2023-07-01 2024-06-30 07536422 bus:FullAccounts 2023-07-01 2024-06-30 07536422 bus:SmallCompaniesRegimeForAccounts 2023-07-01 2024-06-30 07536422 bus:RegisteredOffice 2023-07-01 2024-06-30 07536422 bus:Director1 2023-07-01 2024-06-30 07536422 bus:Director2 2023-07-01 2024-06-30 07536422 bus:OrdinaryShareClass1 2023-07-01 2024-06-30 07536422 bus:OrdinaryShareClass2 2023-07-01 2024-06-30 07536422 bus:OrdinaryShareClass3 2023-07-01 2024-06-30 07536422 bus:OrdinaryShareClass4 2023-07-01 2024-06-30 07536422 bus:PrivateLimitedCompanyLtd 2023-07-01 2024-06-30 07536422 core:Goodwill 2023-07-01 2024-06-30 07536422 core:ConstructionInProgressAssetsUnderConstruction 2023-07-01 2024-06-30 07536422 core:FurnitureFittings 2023-07-01 2024-06-30 07536422 core:FurnitureFittingsToolsEquipment 2023-07-01 2024-06-30 07536422 core:OfficeEquipment 2023-07-01 2024-06-30 07536422 core:OtherPropertyPlantEquipment 2023-07-01 2024-06-30 07536422 core:PlantMachinery 2023-07-01 2024-06-30 07536422 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2023-07-01 2024-06-30 07536422 core:Subsidiary1 2023-07-01 2024-06-30 07536422 core:Subsidiary1 1 2023-07-01 2024-06-30 07536422 countries:EnglandWales 2023-07-01 2024-06-30 07536422 2023-06-30 07536422 core:Goodwill 2023-06-30 07536422 core:CostValuation 2023-06-30 07536422 core:ConstructionInProgressAssetsUnderConstruction 2023-06-30 07536422 core:FurnitureFittingsToolsEquipment 2023-06-30 07536422 core:OtherPropertyPlantEquipment 2023-06-30 07536422 2022-07-01 2023-06-30 07536422 2023-06-30 07536422 bus:OrdinaryShareClass1 2023-06-30 07536422 bus:OrdinaryShareClass2 2023-06-30 07536422 bus:OrdinaryShareClass3 2023-06-30 07536422 bus:OrdinaryShareClass4 2023-06-30 07536422 core:AcceleratedTaxDepreciationDeferredTax 2023-06-30 07536422 core:RetainedEarningsAccumulatedLosses 2023-06-30 07536422 core:ShareCapital 2023-06-30 07536422 core:CurrentFinancialInstruments 2023-06-30 07536422 core:CurrentFinancialInstruments core:WithinOneYear 2023-06-30 07536422 core:Goodwill 2023-06-30 07536422 core:ConstructionInProgressAssetsUnderConstruction 2023-06-30 07536422 core:FurnitureFittingsToolsEquipment 2023-06-30 07536422 core:OtherPropertyPlantEquipment 2023-06-30 07536422 core:Subsidiary1 1 2022-07-01 2023-06-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 07536422

Prepared for the registrar

Blackwater Valley Veterinary Centres Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 June 2024

 

Blackwater Valley Veterinary Centres Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 10

 

Blackwater Valley Veterinary Centres Limited

Company Information

Directors

D Vuckovic

M Vuckovic

Registered office

230 Frimley Green Road
Frimley Green
Surrey
GU16 6LL

Accountants

Hazlewoods LLP
Staverton Court
Staverton
Cheltenham
GL51 0UX

 

Blackwater Valley Veterinary Centres Limited

(Registration number: 07536422)
Balance Sheet as at 30 June 2024

Note

2024
£

2023
£

Fixed assets

 

Intangible assets

4

152,740

174,562

Tangible assets

5

28,087

16,542

Investments

6

112,580

112,580

 

293,407

303,684

Current assets

 

Stocks

65,260

38,273

Debtors

7

62,478

47,879

Cash at bank and in hand

 

612,510

462,369

 

740,248

548,521

Creditors: Amounts falling due within one year

8

(754,402)

(485,922)

Net current (liabilities)/assets

 

(14,154)

62,599

Total assets less current liabilities

 

279,253

366,283

Deferred tax liabilities

10

(6,841)

(3,939)

Net assets

 

272,412

362,344

Capital and reserves

 

Called up share capital

11

100

100

Profit and loss account

272,312

362,244

Shareholders' funds

 

272,412

362,344

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

 

Blackwater Valley Veterinary Centres Limited

(Registration number: 07536422)
Balance Sheet as at 30 June 2024

Approved and authorised by the Board on 7 October 2024 and signed on its behalf by:
 


D Vuckovic
Director


M Vuckovic
Director

 

Blackwater Valley Veterinary Centres Limited

Notes to the Unaudited Financial Statements for the Year Ended 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:
230 Frimley Green Road
Frimley Green
Surrey
GU16 6LL

 

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 uncertainty have been identified by management in preparing these financial statements other than those detailed in these accounting policies.

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.

 

Blackwater Valley Veterinary Centres Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

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 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.

Deferred income 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 income 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.

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

Plant and machinery

25% of written down value

Fixtures and fittings

25% of written down value

Office equipment

25% of written down value

Goodwill

Goodwill is amortised over its useful life, estimated by the directors to be 20 years.

Investments

Fixed asset investments are stated at historical cost less provision for any diminution of value.

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 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.

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.

 

Blackwater Valley Veterinary Centres Limited

Notes to the Unaudited Financial Statements for the Year Ended 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 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.

Rentals payable under operating leases are charged in the Profit and Loss Account on a straight line basis over the lease term.

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 dividend is 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.

 

Blackwater Valley Veterinary Centres Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

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.

 

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 15 (2023 - 16).

 

Blackwater Valley Veterinary Centres Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

 

4

Intangible assets

Goodwill
 £

Total
£

Cost

At 1 July 2023

436,426

436,426

At 30 June 2024

436,426

436,426

Amortisation

At 1 July 2023

261,864

261,864

Amortisation charge

21,822

21,822

At 30 June 2024

283,686

283,686

Carrying amount

At 30 June 2024

152,740

152,740

At 30 June 2023

174,562

174,562

 

5

Tangible assets

Plant and machinery
 £

Fixtures and fittings
 £

Office equipment
 £

Total
£

Cost

At 1 July 2023

60,139

4,488

15,389

80,016

Additions

19,900

-

-

19,900

Disposals

(2,956)

-

-

(2,956)

At 30 June 2024

77,083

4,488

15,389

96,960

Depreciation

At 1 July 2023

47,996

3,543

11,935

63,474

Charge for the year

7,184

236

865

8,285

Eliminated on disposal

(2,886)

-

-

(2,886)

At 30 June 2024

52,294

3,779

12,800

68,873

Carrying amount

At 30 June 2024

24,789

709

2,589

28,087

At 30 June 2023

12,142

945

3,455

16,542

 

Blackwater Valley Veterinary Centres Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

 

6

Investments

2024
£

2023
£

Investments in subsidiaries

112,580

112,580

Subsidiaries

£

Cost

At 1 July 2023

112,580

Provision

Carrying amount

At 30 June 2024

112,580

At 30 June 2023

112,580

Details of undertakings

Details of the investments (including principal place of business of unincorporated entities) 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

Firlex 1702 Limited

England and Wales

Ordinary

100%

100%

 

7

Debtors

2024
 £

2023
 £

Trade debtors

27,349

8,919

Other debtors

-

3,336

Prepayments

35,129

35,624

 

62,478

47,879

 

8

Creditors

Note

2024
 £

2023
 £

Due within one year

 

Loans and borrowings

9

361,125

155,313

Trade creditors

 

83,618

69,234

Social security and other taxes

 

185,399

138,640

Other creditors

 

116,329

115,323

Accrued expenses

 

7,931

7,412

 

754,402

485,922

 

Blackwater Valley Veterinary Centres Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

 

9

Loans and borrowings

2024
£

2023
£

Current loans and borrowings

Other borrowings

361,125

155,313

 

10

Deferred tax

Deferred tax assets and liabilities

2024

Liability
£

Difference between accumulated depreciation and amortisation and capital allowances

6,841

6,841

2023

Liability
£

Difference between accumulated depreciation and amortisation and capital allowances

3,939

3,939

 

11

Share capital

Allotted, called up and fully paid shares

 

2024

2023

 

No.

£

No.

£

Ordinary A shares of £1 each

52

52

52

52

Ordinary B shares of £1 each

32

32

32

32

Ordinary C shares of £1 each

8

8

8

8

Ordinary D shares of £1 each

8

8

8

8

 

100

100

100

100

The different classes of share referred to above carry separate rights to dividends but, in all other significant respects, rank pari passu.

 

12

Related party transactions

Summary of transactions with key management

Key management personnel are considered to be the directors and shareholders of the company.

As at the year end, the company owed £295,940 to directors, and £65,185 to the shareholders (2023: total of £155,313). This amount is included in other borrowings. There are no repayment terms and no interest is charged on the overdue amount.