Company Registration No. 12126111 (England and Wales)
DSL CARE LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 29 FEBRUARY 2024
PAGES FOR FILING WITH REGISTRAR
DSL CARE LTD
CONTENTS
Page
Statement of financial position
1 - 2
Notes to the financial statements
3 - 11
DSL CARE LTD
STATEMENT OF FINANCIAL POSITION
AS AT
29 FEBRUARY 2024
29 February 2024
- 1 -
2024
2023
Notes
£
£
£
£
Non-current assets
Intangible assets
3
430,365
506,865
Property, plant and equipment
4
2,731,841
2,765,572
3,162,206
3,272,437
Current assets
Trade and other receivables
5
1,439,906
62,098
Cash and cash equivalents
155,278
1,089,330
1,595,184
1,151,428
Current liabilities
6
(568,181)
(868,392)
Net current assets
1,027,003
283,036
Total assets less current liabilities
4,189,209
3,555,473
Non-current liabilities
7
(1,690,462)
(1,739,264)
Provisions for liabilities
(130,535)
(130,071)
Net assets
2,368,212
1,686,138
Equity
Called up share capital
11
2
2
Retained earnings
12
2,368,210
1,686,136
Total equity
2,368,212
1,686,138
The directors of the company have elected not to include a copy of the income statement within the financial statements.true
For the financial year ended 29 February 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.
The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
DSL CARE LTD
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT
29 FEBRUARY 2024
29 February 2024
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 30 September 2024 and are signed on its behalf by:
Mr I C Lyle
Mrs E Lyle
Director
Director
Company Registration No. 12126111
DSL CARE LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 29 FEBRUARY 2024
- 3 -
1
Accounting policies
Company information
DSL Care Limited is a private company limited by shares incorporated in England and Wales. The registered office and principal place of business is Wellcross Grange Care Home, Five Oaks Road, Slinfold, Horsham, Engalnd, RH13 0SY.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention.
1.2
Business combinations
The cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill.
The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date.
Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
1.3
Going concern
Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.4
Revenue
Revenue from the supply of care services represents the value of services provided under contracts to the extent that there is a right to consideration and is recorded at the fair value of the consideration received or receivable. Where payments are received from customers in advance of services provided the amounts are recorded as deferred income and included as part of payables due within one year.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
DSL CARE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 29 FEBRUARY 2024
1
Accounting policies
(Continued)
- 4 -
Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.
Interest income is recognised when it is probable that the economic benefits will flow to the company and the amount of revenue can be measured reliability. Interest income is accrued on a time basis, by reference to the principal outstanding and the effective interest rate applicable.
1.5
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It 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 the FRS 102 default period of 10 years on a straight line basis, as the directors consider that it is not possible to make a reliable estimate of the useful life of the assets.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
1.6
Property, plant and equipment
Property, plant and equipment are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:
Freehold land and buildings
2% straight line
Fixtures and fittings
25% reducing balance
Freehold land is not depreciated.
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.7
Impairment of non-current assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
DSL CARE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 29 FEBRUARY 2024
1
Accounting policies
(Continued)
- 5 -
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.8
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.9
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include trade and other receivables and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
DSL CARE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 29 FEBRUARY 2024
1
Accounting policies
(Continued)
- 6 -
Basic financial liabilities
Basic financial liabilities, including trade and other payables, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade payables are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
1.10
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.11
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement because it excludes items of income or expense that are taxable or deductible in other years and it further excludes 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 reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date 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 is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the income statement, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.12
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or non-current assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
DSL CARE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 29 FEBRUARY 2024
1
Accounting policies
(Continued)
- 7 -
1.13
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.14
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the statement of financial position as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
1.15
Government grants
Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.
A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Total
45
42
DSL CARE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 29 FEBRUARY 2024
- 8 -
3
Intangible fixed assets
Goodwill
£
Cost
At 1 March 2023 and 29 February 2024
765,000
Amortisation and impairment
At 1 March 2023
258,135
Amortisation charged for the year
76,500
At 29 February 2024
334,635
Carrying amount
At 29 February 2024
430,365
At 28 February 2023
506,865
Intangible fixed assets with a carrying amount of £430,365 (2023: £506,865) have been pledged to secure liabilities of the company.
4
Property, plant and equipment
Freehold land and buildings
Fixtures and fittings
Total
£
£
£
Cost
At 1 March 2023
2,728,135
300,022
3,028,157
Additions
36,167
36,167
At 29 February 2024
2,728,135
336,189
3,064,324
Depreciation and impairment
At 1 March 2023
91,801
170,784
262,585
Depreciation charged in the year
28,546
41,352
69,898
At 29 February 2024
120,347
212,136
332,483
Carrying amount
At 29 February 2024
2,607,788
124,053
2,731,841
At 28 February 2023
2,636,334
129,238
2,765,572
Freehold land and buildings with a carrying amount of £2,731,841 (2023: £2,765,572) have been pledged to secure borrowings of the company.
DSL CARE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 29 FEBRUARY 2024
- 9 -
5
Trade and other receivables
2024
2023
Amounts falling due within one year:
£
£
Trade receivables
60,096
37,623
Other receivables
1,354,028
5,935
Prepayments and accrued income
25,782
18,540
1,439,906
62,098
Trade and other receivables with a carrying amount of £1,439,906 (2023: £62,098) have been pledged to secure borrowings of the company.
6
Current liabilities
2024
2023
£
£
Bank loans
8
47,533
46,333
Trade payables
78,461
64,136
Corporation tax
251,446
146,506
Other taxation and social security
40,238
26,746
Other payables
50,392
495,474
Accruals and deferred income
100,111
89,197
568,181
868,392
7
Non-current liabilities
2024
2023
Notes
£
£
Bank loans and overdrafts
8
1,690,462
1,739,264
8
Borrowings
2024
2023
£
£
Bank loans
1,737,995
1,785,597
Payable within one year
47,533
46,333
Payable after one year
1,690,462
1,739,264
DSL CARE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 29 FEBRUARY 2024
- 10 -
9
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
130,535
130,071
2024
Movements in the year:
£
Liability at 1 March 2023
130,071
Charge to profit or loss
464
Liability at 29 February 2024
130,535
Of the deferred tax liability set out above, £6,784 relates to accelerated capital allowances and is expected to reverse within 12 months.
10
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
24,691
20,252
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
11
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
2
2
2
2
Ordinary shares carry voting rights but have no right to fixed income or fixed repayment of capital.
12
Reserves
Retained earnings
Retained earnings represents cumulative profits or losses, including unrealised profit on the remeasurement of investment properties, net of dividends paid and other adjustments.
DSL CARE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 29 FEBRUARY 2024
- 11 -
13
Related party transactions
Remuneration of key management personnel
2024
2023
£
£
Aggregate compensation
20,000
Transactions with related parties
During the year the company entered into the following transactions with related parties:
2024
2023
Amounts due to related parties
£
£
Key management personnel
40,997
489,872
40,997
489,872
The following amounts were outstanding at the reporting end date:
2024
2023
Amounts due from related parties
£
£
Other related parties
1,350,000
-
1,350,000
-
14
Directors' transactions
As at 29 February 2024, the directors were owed £40,997 (2023: £489,872) by the company. The loan is interest free and repayable on demand.
15
Parent company
The ultimate parent company is DSL Care Holdings Limited, whose registered office is at Maplehurst Nursing Home, 53 Oathall Road, Haywards Heath, England, RH16 3EL.
The ultimate controlling parties are the directors of DSL Care Holdings Limited by virtue of their joint ownership of 100% of the company's issued share capital.
2024-02-292023-03-01false01 October 2024CCH SoftwareCCH Accounts Production 2024.100No description of principal activityMr I C LyleMrs E Lylefalsefalse121261112023-03-012024-02-29121261112024-02-29121261112023-02-2812126111core:Goodwill2024-02-2912126111core:Goodwill2023-02-2812126111core:LandBuildingscore:OwnedOrFreeholdAssets2024-02-2912126111core:FurnitureFittings2024-02-2912126111core:LandBuildingscore:OwnedOrFreeholdAssets2023-02-2812126111core:FurnitureFittings2023-02-2812126111core:CurrentFinancialInstrumentscore:WithinOneYear2024-02-2912126111core:CurrentFinancialInstrumentscore:WithinOneYear2023-02-2812126111core:Non-currentFinancialInstrumentscore:AfterOneYear2024-02-2912126111core:Non-currentFinancialInstrumentscore:AfterOneYear2023-02-2812126111core:CurrentFinancialInstruments2024-02-2912126111core:CurrentFinancialInstruments2023-02-2812126111core:ShareCapital2024-02-2912126111core:ShareCapital2023-02-2812126111core:RetainedEarningsAccumulatedLosses2024-02-2912126111core:RetainedEarningsAccumulatedLosses2023-02-2812126111bus:Director12023-03-012024-02-2912126111bus:Director22023-03-012024-02-2912126111core:Goodwill2023-03-012024-02-2912126111core:LandBuildingscore:OwnedOrFreeholdAssets2023-03-012024-02-2912126111core:FurnitureFittings2023-03-012024-02-29121261112022-03-012023-02-2812126111core:Goodwill2023-02-2812126111core:LandBuildingscore:OwnedOrFreeholdAssets2023-02-2812126111core:FurnitureFittings2023-02-28121261112023-02-2812126111core:Non-currentFinancialInstruments2024-02-2912126111core:Non-currentFinancialInstruments2023-02-2812126111bus:PrivateLimitedCompanyLtd2023-03-012024-02-2912126111bus:SmallCompaniesRegimeForAccounts2023-03-012024-02-2912126111bus:FRS1022023-03-012024-02-2912126111bus:AuditExemptWithAccountantsReport2023-03-012024-02-2912126111bus:FullAccounts2023-03-012024-02-29xbrli:purexbrli:sharesiso4217:GBP