13 false false false false false false false false false false true false false false false false false No description of principal activity 2023-03-01 Sage Accounts Production Advanced 2023 - FRS102_2023 842,963 842,963 xbrli:pure xbrli:shares iso4217:GBP 08847424 2023-03-01 2024-02-29 08847424 2024-02-29 08847424 2023-02-28 08847424 2022-03-01 2023-02-28 08847424 2023-02-28 08847424 2022-02-28 08847424 core:LandBuildings core:OwnedOrFreeholdAssets 2023-03-01 2024-02-29 08847424 core:PlantMachinery 2023-03-01 2024-02-29 08847424 core:FurnitureFittings 2023-03-01 2024-02-29 08847424 core:MotorVehicles 2023-03-01 2024-02-29 08847424 bus:OrdinaryShareClass1 2023-03-01 2024-02-29 08847424 bus:Director1 2023-03-01 2024-02-29 08847424 bus:Director2 2023-03-01 2024-02-29 08847424 bus:Director3 2023-03-01 2024-02-29 08847424 core:WithinOneYear 2024-02-29 08847424 core:WithinOneYear 2023-02-28 08847424 core:NetGoodwill 2024-02-29 08847424 core:LandBuildings 2023-02-28 08847424 core:PlantMachinery 2023-02-28 08847424 core:FurnitureFittings 2023-02-28 08847424 core:MotorVehicles 2023-02-28 08847424 core:LandBuildings 2024-02-29 08847424 core:PlantMachinery 2024-02-29 08847424 core:FurnitureFittings 2024-02-29 08847424 core:MotorVehicles 2024-02-29 08847424 core:LandBuildings 2023-03-01 2024-02-29 08847424 core:AfterOneYear 2024-02-29 08847424 core:AfterOneYear 2023-02-28 08847424 core:ShareCapital 2024-02-29 08847424 core:ShareCapital 2023-02-28 08847424 core:RetainedEarningsAccumulatedLosses 2024-02-29 08847424 core:RetainedEarningsAccumulatedLosses 2023-02-28 08847424 core:LandBuildings 2023-02-28 08847424 core:PlantMachinery 2023-02-28 08847424 core:MotorVehicles 2023-02-28 08847424 bus:SmallEntities 2023-03-01 2024-02-29 08847424 bus:AuditExemptWithAccountantsReport 2023-03-01 2024-02-29 08847424 bus:SmallCompaniesRegimeForAccounts 2023-03-01 2024-02-29 08847424 bus:PrivateLimitedCompanyLtd 2023-03-01 2024-02-29 08847424 bus:FullAccounts 2023-03-01 2024-02-29 08847424 bus:OrdinaryShareClass1 2024-02-29 08847424 bus:OrdinaryShareClass1 2023-02-28 08847424 core:NetGoodwill 2023-03-01 2024-02-29
COMPANY REGISTRATION NUMBER: 08847424
Perfect Smile Clinic Ltd
Filleted Unaudited Financial Statements
29 February 2024
Perfect Smile Clinic Ltd
Financial Statements
Year ended 29 February 2024
Contents
Page
Statement of financial position
1
Notes to the financial statements
3
Perfect Smile Clinic Ltd
Statement of Financial Position
29 February 2024
2024
2023
Note
£
£
£
£
Fixed assets
Tangible assets
6
438,273
461,203
Current assets
Stocks
7,000
6,000
Debtors
7
1,303,006
1,305,784
Cash at bank and in hand
490,463
500,809
------------
------------
1,800,469
1,812,593
Creditors: amounts falling due within one year
8
336,862
421,780
------------
------------
Net current assets
1,463,607
1,390,813
------------
------------
Total assets less current liabilities
1,901,880
1,852,016
Creditors: amounts falling due after more than one year
9
1,110,233
1,152,620
Provisions
Taxation including deferred tax
4,674
4,674
------------
------------
Net assets
786,973
694,722
------------
------------
Capital and reserves
Called up share capital
10
3
3
Profit and loss account
786,970
694,719
---------
---------
Shareholders funds
786,973
694,722
---------
---------
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the statement of income and retained earnings has not been delivered.
For the year ending 29 February 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 financial statements for the year in question in accordance with section 476 ;
- The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements .
Perfect Smile Clinic Ltd
Statement of Financial Position (continued)
29 February 2024
These financial statements were approved by the board of directors and authorised for issue on 11 April 2024 , and are signed on behalf of the board by:
Mr S Namazy
Ms S Namazy
Director
Director
Mr R Nateghi-Elahi
Director
Company registration number: 08847424
Perfect Smile Clinic Ltd
Notes to the Financial Statements
Year ended 29 February 2024
1. General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is 19 Prince Street, Sudbury, CO10 1JA.
2. Statement of compliance
These financial statements have been prepared in compliance with Section 1A of FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'.
3. Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Revenue recognition
Turnover is measured at the fair value of the consideration received or receivable for services rendered, net of discounts and Value Added Tax.
Income tax
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, tax is recognised in other comprehensive income or directly in equity, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.
Amortisation
Amortisation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful life of that asset as follows:
Goodwill
-
over 5 years
If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised prospectively to reflect the new estimates.
Tangible assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in equity, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
Freehold property
-
2% straight line
Plant and machinery
-
25% straight line
Fixtures and fittings
-
25% straight line
Motor vehicles
-
10% straight line
Impairment of fixed assets
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that largely independent of the cash inflows from other assets or groups of assets. For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the company are assigned to those units.
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stock to its present location and condition.
Finance leases and hire purchase contracts
Assets held under finance leases and hire purchase contracts are recognised in the statement of financial position as assets and liabilities at the lower of the fair value of the assets and the present value of the minimum lease payments, which is determined at the inception of the lease term. Any initial direct costs of the lease are added to the amount recognised as an asset. Lease payments are apportioned between the finance charges and reduction of the outstanding lease liability using the effective interest method. Finance charges are allocated to each period so as to produce a constant rate of interest on the remaining balance of the liability.
Government grants
Government grants are recognised at the fair value of the asset received or receivable. Grants are not recognised until there is reasonable assurance that the company will comply with the conditions attaching to them and the grants will be received. Government grants are recognised using the accrual model and the performance model. Under the accrual model, government grants relating to revenue are recognised on a systematic basis over the periods in which the company recognises the related costs for which the grant is intended to compensate. Grants that are receivable as compensation for expenses or losses already incurred or for the purpose of giving immediate financial support to the entity with no future related costs are recognised in income in the period in which it becomes receivable. Grants relating to assets are recognised in income on a systematic basis 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 and not deducted from the carrying amount of the asset. Under the performance model, where the grant does not impose specified future performance-related conditions on the recipient, it is recognised in income when the grant proceeds are received or receivable. Where the grant does impose specified future performance-related conditions on the recipient, it is recognised in income only when the performance-related conditions have been met. Where grants received are prior to satisfying the revenue recognition criteria, they are recognised as a liability.
Provisions
Provisions are recognised when the entity has an obligation at the reporting date as a result of a past event, it is probable that the entity will be required to transfer economic benefits in settlement and the amount of the obligation can be estimated reliably. Provisions are recognised as a liability in the statement of financial position and the amount of the provision as an expense. Provisions are initially measured at the best estimate of the amount required to settle the obligation at the reporting date and subsequently reviewed at each reporting date and adjusted to reflect the current best estimate of the amount that would be required to settle the obligation. Any adjustments to the amounts previously recognised are recognised in profit or loss unless the provision was originally recognised as part of the cost of an asset. When a provision is measured at the present value of the amount expected to be required to settle the obligation, the unwinding of the discount is recognised as a finance cost in profit or loss in the period it arises.
Financial instruments
Financial instruments are classified and accounted for, according to the substance of the contractual arrangement, as either 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.
Defined contribution plans
Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund. When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
4. Employee numbers
The average number of persons employed by the company during the year amounted to 13 (2023: 13 ).
5. Intangible assets
Goodwill
£
Cost
At 1 March 2023 and 29 February 2024
842,963
---------
Amortisation
At 1 March 2023 and 29 February 2024
842,963
---------
Carrying amount
At 29 February 2024
---------
At 28 February 2023
---------
6. Tangible assets
Land and buildings
Plant and machinery
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 March 2023
450,000
184,324
14,764
27,516
676,604
Additions
4,089
4,089
---------
---------
--------
--------
---------
At 29 February 2024
450,000
188,413
14,764
27,516
680,693
---------
---------
--------
--------
---------
Depreciation
At 1 March 2023
36,000
145,378
14,764
19,259
215,401
Charge for the year
8,250
16,246
2,523
27,019
---------
---------
--------
--------
---------
At 29 February 2024
44,250
161,624
14,764
21,782
242,420
---------
---------
--------
--------
---------
Carrying amount
At 29 February 2024
405,750
26,789
5,734
438,273
---------
---------
--------
--------
---------
At 28 February 2023
414,000
38,946
8,257
461,203
---------
---------
--------
--------
---------
7. Debtors
2024
2023
£
£
Trade debtors
40,630
43,408
Amounts owed by related undertakings
1,262,376
1,262,376
------------
------------
1,303,006
1,305,784
------------
------------
8. Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans and overdrafts
39,344
39,344
Trade creditors
244,255
340,294
Accruals and deferred income
9,376
11,054
Corporation tax
29,888
2,307
Social security and other taxes
2,502
3,319
Obligations under finance leases and hire purchase contracts
2,982
2,983
Other creditors
8,515
22,479
---------
---------
336,862
421,780
---------
---------
The bank loans and overdrafts are secured by a fixed and floating charge on the company's assets.
9. Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans and overdrafts
1,104,774
1,144,169
Obligations under finance leases and hire purchase contracts
5,459
8,451
------------
------------
1,110,233
1,152,620
------------
------------
The bank loans and overdrafts are secured by a fixed and floating charge on the company's assets.
10. Called up share capital
Issued, called up and fully paid
2024
2023
No.
£
No.
£
Ordinary shares of £ 1 each
3
3
3
3
----
----
----
----
11. Related party transactions
At the year end the company was owed £1,262,376 (2022: £1,321,816) by related undertakings, controlled by company directors. All loans owed by related undertakings are unsecured, interest free and repayable on demand.