Leamington Spa Myton Road Vets4Pets Limited 14577721 false 2023-01-09 2024-03-28 2024-03-28 The principal activity of the company is that of the operation of the veterinary surgery at Myton Road, Leamington Spa. Digita Accounts Production Advanced 6.30.9574.0 true true 14577721 2023-01-09 2024-03-28 14577721 2024-03-28 14577721 core:FinanceLeases core:CurrentFinancialInstruments 2024-03-28 14577721 core:CurrentFinancialInstruments 2024-03-28 14577721 core:CurrentFinancialInstruments core:WithinOneYear 2024-03-28 14577721 core:Non-currentFinancialInstruments 2024-03-28 14577721 core:Non-currentFinancialInstruments core:AfterOneYear 2024-03-28 14577721 core:Goodwill 2024-03-28 14577721 core:WithinOneYear 2024-03-28 14577721 core:FurnitureFittingsToolsEquipment core:OwnedOrFreeholdAssets 2024-03-28 14577721 1 2024-03-28 14577721 bus:SmallEntities 2023-01-09 2024-03-28 14577721 bus:AuditExemptWithAccountantsReport 2023-01-09 2024-03-28 14577721 bus:FilletedAccounts 2023-01-09 2024-03-28 14577721 bus:SmallCompaniesRegimeForAccounts 2023-01-09 2024-03-28 14577721 bus:RegisteredOffice 2023-01-09 2024-03-28 14577721 bus:CompanySecretary1 2023-01-09 2024-03-28 14577721 bus:Director1 2023-01-09 2024-03-28 14577721 bus:Director3 2023-01-09 2024-03-28 14577721 bus:Director4 2023-01-09 2024-03-28 14577721 bus:Director5 2023-01-09 2024-03-28 14577721 bus:PrivateLimitedCompanyLtd 2023-01-09 2024-03-28 14577721 core:Goodwill 2023-01-09 2024-03-28 14577721 core:Goodwill 1 2023-01-09 2024-03-28 14577721 core:FurnitureFittingsToolsEquipment core:OwnedOrFreeholdAssets 2023-01-09 2024-03-28 14577721 core:PlantMachinery 2023-01-09 2024-03-28 14577721 1 2023-01-09 2024-03-28 14577721 countries:AllCountries 2023-01-09 2024-03-28 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 14577721

Leamington Spa Myton Road Vets4Pets Limited

Unaudited Filleted Financial Statements

for the Period from 9 January 2023 to 28 March 2024

 

Leamington Spa Myton Road Vets4Pets Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 10

 

Leamington Spa Myton Road Vets4Pets Limited

Company Information

Directors

Companion Care (Services) Limited

L H Whitlam

C A Cozmescu

Vets4Pets (Services) Limited

Company secretary

Companion Care (Services) Limited

Registered office

Epsom Avenue
Stanley Green Trading Estate
Handforth
Cheshire
SK9 3RN

 

Leamington Spa Myton Road Vets4Pets Limited

(Registration number: 14577721)
Balance Sheet as at 28 March 2024

Note

2024
£

Fixed assets

 

Intangible assets

4

82,731

Tangible assets

5

65,956

 

148,687

Current assets

 

Stocks

6

14,052

Debtors

7

112,436

Cash at bank and in hand

 

130,734

 

257,222

Creditors: Amounts falling due within one year

8

(133,418)

Net current assets

 

123,804

Total assets less current liabilities

 

272,491

Creditors: Amounts falling due after more than one year

8

(320,000)

Net liabilities

 

(47,509)

Capital and reserves

 

Called up share capital

11

60

Retained earnings

(47,569)

Shareholders' deficit

 

(47,509)

For the financial period ending 28 March 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. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

 

Leamington Spa Myton Road Vets4Pets Limited

(Registration number: 14577721)
Balance Sheet as at 28 March 2024

Approved and authorised by the Board on 8 October 2024 and signed on its behalf by:
 

.........................................
Companion Care (Services) Limited
Director

 

Leamington Spa Myton Road Vets4Pets Limited

Notes to the Unaudited Financial Statements for the Period from 9 January 2023 to 28 March 2024

1

General information

The company is a private company limited by share capital, incorporated in England & Wales.

The address of its registered office is:
Epsom Avenue
Stanley Green Trading Estate
Handforth
Cheshire
SK9 3RN

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.

Accounts are prepared for the period from 9th Jan 2023 to 28th March 2024.

Going concern

The directors have considered the factors that impact the company’s future development, performance, cash flows and financial position along with the company’s current liquidity in forming their opinion on the going concern basis. Notwithstanding net liabilities of £47,509 as at 28 March 2024 the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus they continue to adopt the going concern basis of accounting in preparing the annual financial statements.

Revenue recognition

Turnover represents the amounts (excluding value added tax) derived from the provision of goods and services to customers in the UK.

Turnover is recognised at point of sale except for turnover derived from care plans, which is recognised on an apportioned basis relative to delivery of the service.

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.

 

Leamington Spa Myton Road Vets4Pets Limited

Notes to the Unaudited Financial Statements for the Period from 9 January 2023 to 28 March 2024

2

Accounting policies (continued)

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

Fixtures, fittings and equipment

3 - 10 years straight line

Goodwill

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 amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits.

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. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. 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 receivables.

Stocks

Stocks stated at the lower of cost and estimated selling price less costs to sell. Stock is recognised as an expense in the period in which the related turnover is recognised.

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 subsequently measured at amortised cost using the effective interest method.

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.

 

Leamington Spa Myton Road Vets4Pets Limited

Notes to the Unaudited Financial Statements for the Period from 9 January 2023 to 28 March 2024

2

Accounting policies (continued)

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.

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.

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.

Defined contribution pension obligation

The company operates a defined contribution pension scheme.

Contributions to the pension scheme are charged to profit or loss in the period to which they relate.

3

Staff numbers

The average number of persons employed by the company (including directors) during the period, was 15.

 

Leamington Spa Myton Road Vets4Pets Limited

Notes to the Unaudited Financial Statements for the Period from 9 January 2023 to 28 March 2024

4

Intangible assets

Goodwill
£

Cost or valuation

Additions internally developed

90,378

At 28 March 2024

90,378

Amortisation

Charge for the year

7,647

At 28 March 2024

7,647

Carrying amount

At 28 March 2024

82,731

5

Tangible assets

Furniture, fittings and equipment
£

Cost or valuation

Additions

77,495

At 28 March 2024

77,495

Depreciation

Charge for the

11,539

At 28 March 2024

11,539

Carrying amount

At 28 March 2024

65,956

Included within the above are fixed assets held under finance leases with a NBV of £1,853.

6

Stocks

2024
£

Other inventories

14,052

 

Leamington Spa Myton Road Vets4Pets Limited

Notes to the Unaudited Financial Statements for the Period from 9 January 2023 to 28 March 2024

7

Debtors

Current

2024
£

Trade debtors

45,752

Other debtors

66,684

 

112,436

8

Creditors

Creditors: amounts falling due within one year

Note

2024
£

Due within one year

 

Loans and borrowings

9

1,369

Trade creditors

 

30,903

Amounts owed to related parties

11,159

Other creditors

 

89,987

 

133,418

Creditors: amounts falling due after more than one year

Note

2024
£

Due after one year

 

Loans and borrowings

9

320,000

 

Leamington Spa Myton Road Vets4Pets Limited

Notes to the Unaudited Financial Statements for the Period from 9 January 2023 to 28 March 2024

9

Loans and borrowings

Non-current loans and borrowings

2024
£

Bank borrowings

300,000

Loans from related parties

20,000

320,000

Current loans and borrowings

2024
£

Finance lease liabilities

1,369

Bank borrowings

The Bank Loan is denominated in GBP with a nominal interest rate of 3.25% above the Bank of England base rate, and the final instalment is due on 25 April 2030. The carrying amount at period end is £300,000.

The bank loan is secured via a personal guarantee by C-A Cozmescu and L Whitlam plus a debenture over the company's assets.

 

Leamington Spa Myton Road Vets4Pets Limited

Notes to the Unaudited Financial Statements for the Period from 9 January 2023 to 28 March 2024

9

Loans and borrowings (continued)

Related Party Loans

The Partner Loan is denominated in GBP with a nominal interest rate of 0%. The carrying amount at period end is £20,000 ( - £Nil).

There is no set date for repayment of loans due to Directors and Companion Care (Services) Limited. Loans due to the Directors and Companion Care (Services) Limited are repayable following the repayment of any bank loans, when the company is in a net asset position and has available cash balances.

10

Obligations under leases and hire purchase contracts

Operating leases

The total of future minimum lease payments is as follows:

2024
£

Not later than one year

24,666

The practice occupies space within a Pets at Home store under a licence to occupy agreement. As this is a rolling agreement, the company is committed to an annual payment, which is included in the table above. The payments made reflect the operating lease commitments as held at the Pets at Home branch in which the practice is situated.

11

Share capital

Allotted, called up and fully paid shares

2024

No.

£

A Ordinary of £1 each

60

60

B Ordinary of £1 each

60

60

120

120

A shares and B shares constitute separate classes of shares. A shareholders are entitled to receive dividends as declared from time to time. They are also entitled to one vote per share at general meetings of the company and rank below unsecured creditors in the event of a winding up. B shareholders have no entitlement to dividends. They are entitled to one vote per share at general meetings of the company and, in the event of a winding up, rank above A shareholders however are only entitled to receive any outstanding liabilities, they are not entitled to any further distribution of capital.