Registered number
12471352
Usmile Practice Ltd
Filleted Accounts
31 March 2024
Usmile Practice Ltd
Registered number: 12471352
Balance Sheet
as at 31 March 2024
Notes 2024 2023
£ £ £ £
Fixed assets
Intangible assets 3 664,722 664,722
Tangible assets 4 103,733 51,708
768,455 716,430
Current assets
Stocks 2,000 2,000
Debtors 5 32,287 30,749
Cash at bank and in hand 82,423 166,435
116,710 199,184
Creditors: amounts falling due within one year 6 (157,938) (167,928)
Net current (liabilities)/assets (41,228) 31,256
Total assets less current liabilities 727,227 747,686
Creditors: amounts falling due after more than one year 7 (273,963) (322,065)
Net assets 453,264 425,621
Capital and reserves
Called up share capital 100 100
Profit and loss account 453,164 425,521
Shareholders' funds 453,264 425,621
The directors are satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006.
The members have not required the company to obtain an audit in accordance with section 476 of the Act.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts.
The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies.
L Khosa
Director
Approved by the board on 27 November 2024
Usmile Practice Ltd
Notes to the Accounts
for the year ended 31 March 2024
1 Accounting policies
Basis of preparation
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard).
Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs.
Intangible fixed assets
Intangible fixed assets are measured at cost less accumulative amortisation and any accumulative impairment losses.
Tangible fixed assets
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows:
Fixtures, fittings, tools and equipment 20% reducing balance
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first in first out method. The carrying amount of stock sold is recognised as an expense in the period in which the related revenue is recognised.
Debtors
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts.
Creditors
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method.
Leased assets
A lease is classified as a finance lease if it transfers substantially all the risks and rewards incidental to ownership. All other leases are classified as operating leases. The rights of use and obligations under finance leases are initially recognised as assets and liabilities at amounts equal to the fair value of the leased assets or, if lower, the present value of the minimum lease payments. Minimum lease payments are apportioned between the finance charge and the reduction in the outstanding liability using the effective interest rate method. The finance charge is allocated to each period during the lease so as to produce a constant periodic rate of interest on the remaining balance of the liability. Leased assets are depreciated in accordance with the company's policy for tangible fixed assets. If there is no reasonable certainty that ownership will be obtained at the end of the lease term, the asset is depreciated over the lower of the lease term and its useful life. Operating lease payments are recognised as an expense on a straight line basis over the lease term.
Pensions
Contributions to defined contribution plans are expensed in the period to which they relate.
2 Employees 2024 2023
Number Number
Average number of persons employed by the company 10 9
3 Intangible fixed assets £
Goodwill:
Cost
At 1 April 2023 664,722
At 31 March 2024 664,722
Amortisation
At 31 March 2024 -
Net book value
At 31 March 2024 664,722
At 31 March 2023 664,722
4 Tangible fixed assets
Plant and machinery etc Motor vehicles Total
£ £ £
Cost
At 1 April 2023 65,613 - 65,613
Additions 1,487 60,880 62,367
At 31 March 2024 67,100 60,880 127,980
Depreciation
At 1 April 2023 13,905 - 13,905
Charge for the year 10,342 - 10,342
At 31 March 2024 24,247 - 24,247
Net book value
At 31 March 2024 42,853 60,880 103,733
At 31 March 2023 51,708 - 51,708
5 Debtors 2024 2023
£ £
Trade debtors 32,287 30,749
6 Creditors: amounts falling due within one year 2024 2023
£ £
Bank loans and overdrafts 58,644 72,468
Obligations under finance lease and hire purchase contracts 6,694 6,694
Trade creditors 47,664 30,487
Taxation and social security costs 44,584 56,906
Other creditors 352 1,373
157,938 167,928
7 Creditors: amounts falling due after one year 2024 2023
£ £
Bank loans 260,018 301,426
Obligations under finance lease and hire purchase contracts 13,945 20,639
273,963 322,065
8 Loans to directors
Description and conditions B/fwd Paid Repaid C/fwd
£ £ £ £
J G Bater
Directors loan (1,373) 134,021 (133,000) (352)
(1,373) 134,021 (133,000) (352)
9 Other information
Usmile Practice Ltd is a private company limited by shares and incorporated in England. Its registered office is:
21 Hillsboro Place
Porthcawl
Mid Glamorgan
CF36 3BH
Usmile Practice Ltd 12471352 false 2023-04-01 2024-03-31 2024-03-31 VT Final Accounts July 2024 L Khosa No description of principal activity 12471352 2022-04-01 2023-03-31 12471352 core:WithinOneYear 2023-03-31 12471352 core:AfterOneYear 2023-03-31 12471352 core:ShareCapital 2023-03-31 12471352 core:RetainedEarningsAccumulatedLosses 2023-03-31 12471352 2023-04-01 2024-03-31 12471352 bus:PrivateLimitedCompanyLtd 2023-04-01 2024-03-31 12471352 bus:AuditExemptWithAccountantsReport 2023-04-01 2024-03-31 12471352 bus:Director40 2023-04-01 2024-03-31 12471352 1 2023-04-01 2024-03-31 12471352 2 2023-04-01 2024-03-31 12471352 core:PlantMachinery 2023-04-01 2024-03-31 12471352 core:Vehicles 2023-04-01 2024-03-31 12471352 bus:Director1 2023-04-01 2024-03-31 12471352 bus:Director1 1 2023-04-01 2024-03-31 12471352 countries:England 2023-04-01 2024-03-31 12471352 bus:FRS102 2023-04-01 2024-03-31 12471352 bus:FilletedAccounts 2023-04-01 2024-03-31 12471352 2024-03-31 12471352 core:WithinOneYear 2024-03-31 12471352 core:AfterOneYear 2024-03-31 12471352 core:ShareCapital 2024-03-31 12471352 core:RetainedEarningsAccumulatedLosses 2024-03-31 12471352 core:Goodwill 2024-03-31 12471352 core:PlantMachinery 2024-03-31 12471352 core:Vehicles 2024-03-31 12471352 bus:Director1 1 2024-03-31 12471352 2023-03-31 12471352 core:Goodwill 2023-03-31 12471352 core:PlantMachinery 2023-03-31 12471352 core:Vehicles 2023-03-31 12471352 bus:Director1 1 2023-03-31 iso4217:GBP xbrli:pure