44 01/06/2023 30/04/2024 2024-04-30 false false false false false false false true false false true false false false false false false false No description of principal activities is disclosed 2023-06-01 Sage Accounts Production 23.0 - FRS102_2023 xbrli:pure xbrli:shares iso4217:GBP 06910380 2023-06-01 2024-04-30 06910380 2024-04-30 06910380 2023-05-31 06910380 2022-06-01 2023-05-31 06910380 2023-05-31 06910380 2022-05-31 06910380 core:LandBuildings core:OwnedOrFreeholdAssets 2023-06-01 2024-04-30 06910380 core:PlantMachinery 2023-06-01 2024-04-30 06910380 core:FurnitureFittingsToolsEquipment 2023-06-01 2024-04-30 06910380 core:MotorVehicles 2023-06-01 2024-04-30 06910380 core:NetGoodwill 2023-06-01 2024-04-30 06910380 bus:RegisteredOffice 2023-06-01 2024-04-30 06910380 bus:LeadAgentIfApplicable 2023-06-01 2024-04-30 06910380 bus:Director1 2023-06-01 2024-04-30 06910380 bus:Director2 2023-06-01 2024-04-30 06910380 bus:Director3 2023-06-01 2024-04-30 06910380 bus:Director4 2023-06-01 2024-04-30 06910380 core:NetGoodwill 2023-05-31 06910380 core:NetGoodwill 2024-04-30 06910380 core:LandBuildings core:OwnedOrFreeholdAssets 2023-05-31 06910380 core:PlantMachinery 2023-05-31 06910380 core:FurnitureFittingsToolsEquipment 2023-05-31 06910380 core:MotorVehicles 2023-05-31 06910380 core:LandBuildings core:OwnedOrFreeholdAssets 2024-04-30 06910380 core:PlantMachinery 2024-04-30 06910380 core:FurnitureFittingsToolsEquipment 2024-04-30 06910380 core:WithinOneYear 2024-04-30 06910380 core:WithinOneYear 2023-05-31 06910380 core:AfterOneYear 2023-05-31 06910380 core:RetainedEarningsAccumulatedLosses 2022-06-01 2023-05-31 06910380 core:RetainedEarningsAccumulatedLosses 2023-06-01 2024-04-30 06910380 core:ShareCapital 2024-04-30 06910380 core:ShareCapital 2023-05-31 06910380 core:RetainedEarningsAccumulatedLosses 2024-04-30 06910380 core:RetainedEarningsAccumulatedLosses 2023-05-31 06910380 core:ShareCapital 2022-05-31 06910380 core:RetainedEarningsAccumulatedLosses 2022-05-31 06910380 core:PreviouslyStatedAmount core:ShareCapital 2024-04-30 06910380 core:NetGoodwill 2023-05-31 06910380 core:LandBuildings core:OwnedOrFreeholdAssets 2023-05-31 06910380 core:PlantMachinery 2023-05-31 06910380 core:FurnitureFittingsToolsEquipment 2023-05-31 06910380 core:MotorVehicles 2023-05-31 06910380 bus:Director4 2023-05-31 06910380 bus:Director4 2022-05-31 06910380 bus:Director4 2023-05-31 06910380 bus:Director4 2022-06-01 2023-05-31 06910380 bus:SmallEntities 2023-06-01 2024-04-30 06910380 bus:AuditExemptWithAccountantsReport 2023-06-01 2024-04-30 06910380 bus:SmallCompaniesRegimeForAccounts 2023-06-01 2024-04-30 06910380 bus:PrivateLimitedCompanyLtd 2023-06-01 2024-04-30 06910380 bus:FullAccounts 2023-06-01 2024-04-30
Company registration number: 06910380
Broomhouse Care Ltd
Unaudited filleted financial statements
30 April 2024
Broomhouse Care Ltd
Contents
Directors and other information
Accountants report
Statement of financial position
Statement of changes in equity
Notes to the financial statements
Broomhouse Care Ltd
Directors and other information
Directors J. M. Jenkinson (Appointed 21st February 2024)
G. E. Jenkinson (Appointed 21st February 2024)
S. A. Patel (Resigned 21st February 2024)
R. Roney (Resigned 21st February 2024)
Company number 06910380
Registered office 246 Park View
Whitley Bay
Tyne and Wear
NE26 3QX
Business address Melbury House
Mount Stewart Street
Seaham
County Durham
SR7 7NG
Accountants Harrison Hutchinson Limited
246 Park View
Whitley Bay
Tyne and Wear
NE26 3QX
Broomhouse Care Ltd
Chartered accountants report to the board of directors on the preparation of the
unaudited statutory financial statements of Broomhouse Care Ltd
Period ended 30th April 2024
In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Broomhouse Care Ltd for the period ended 30th April 2024 which comprise the statement of financial position, statement of changes in equity and related notes from the company's accounting records and from information and explanations you have given us.
As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at http://www.icaew.com /en/members/regulations-standards-and-guidance/.
This report is made solely to the board of directors of Broomhouse Care Ltd, as a body, in accordance with the terms of our engagement letter. Our work has been undertaken solely to prepare for your approval the financial statements of Broomhouse Care Ltd and state those matters that we have agreed to state to the board of directors of Broomhouse Care Ltd as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Broomhouse Care Ltd and its board of directors as a body for our work or for this report.
It is your duty to ensure that Broomhouse Care Ltd has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and profit of Broomhouse Care Ltd. You consider that Broomhouse Care Ltd is exempt from the statutory audit requirement for the period.
We have not been instructed to carry out an audit or a review of the financial statements of Broomhouse Care Ltd. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.
Harrison Hutchinson Limited
Chartered Accountants
246 Park View
Whitley Bay
Tyne and Wear
NE26 3QX
Broomhouse Care Ltd
Statement of financial position
30th April 2024
30/04/24 31/05/23
Note £ £ £ £
Fixed assets
Intangible assets 5 2,500 30,000
Tangible assets 6 820,276 883,070
_______ _______
822,776 913,070
Current assets
Stocks 2,540 2,540
Debtors 7 268,230 141,424
Investments 8 - 370,340
Cash at bank and in hand 63,743 373,510
_______ _______
334,513 887,814
Creditors: amounts falling due
within one year 9 ( 238,579) ( 273,035)
_______ _______
Net current assets 95,934 614,779
_______ _______
Total assets less current liabilities 918,710 1,527,849
Creditors: amounts falling due
after more than one year 10 - ( 817,528)
Provisions for liabilities ( 82,843) ( 73,008)
_______ _______
Net assets 835,867 637,313
_______ _______
Capital and reserves
Called up share capital 100 100
Profit and loss account 835,767 637,213
_______ _______
Shareholders funds 835,867 637,313
_______ _______
For the period ending 30 April 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 period 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.
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 comprehensive income has not been delivered.
These financial statements were approved by the board of directors and authorised for issue on 16 December 2024 , and are signed on behalf of the board by:
J. M. Jenkinson
Director
Company registration number: 06910380
Broomhouse Care Ltd
Statement of changes in equity
Period ended 30th April 2024
Called up share capital Profit and loss account Total
£ £ £
At 1st June 2022 100 561,265 561,365
Profit for the period 148,449 148,449
_______ _______ _______
Total comprehensive income for the period - 148,449 148,449
Dividends paid and payable ( 72,501) ( 72,501)
_______ _______ _______
Total investments by and distributions to owners - ( 72,501) ( 72,501)
_______ _______ _______
At 31st May 2023 and 1st June 2023 100 637,213 637,313
Profit for the period 198,554 198,554
_______ _______ _______
Total comprehensive income for the period - 198,554 198,554
_______ _______ _______
At 30th April 2024 100 835,767 835,867
_______ _______ _______
Broomhouse Care Ltd
Notes to the financial statements
Period ended 30th April 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 246 Park View, Whitley Bay, Tyne and Wear, NE26 3QX.
2. Statement of compliance
These financial statements have been prepared in compliance with the provisions of FRS 102, Section 1A, 'The Financial Reporting Standard applicable in the UK and 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.
Turnover
Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer (usually on despatch of the goods); the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably.
Taxation
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in the statement of comprehensive income, except to the extent that it relates to items recognised in other comprehensive income or directly in capital and reserves. In this case, tax is recognised in other comprehensive income or directly in capital and reserves, 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.
Goodwill
Goodwill arises on business acquisitions and represents the excess of the cost of the acquisition over the company's interest in the net amount of the identifiable assets, liabilities and contingent liabilities of the acquired business. Goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. It is amortised on a straight line basis over its useful life. Where a reliable estimate of the useful life of goodwill or intangible assets cannot be made, the life is presumed not to exceed ten years.
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:
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 are 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 capital and reserves, 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 capital and reserves in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in capital and reserves 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
Computer equipment - 33 % straight line
Fittings fixtures and equipment - 15 % reducing balance
Motor vehicles - 25 % straight line
If there is an indication that there has been a significant change in depreciation rate, useful life or residual value of tangible assets, the depreciation is revised prospectively to reflect the new estimates.
Impairment
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. 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 are 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 stocks to their present location and condition.
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 in finance costs in profit or loss in the period it arises.
Financial instruments
A financial asset or a financial liability is recognised only when the company becomes a party to the contractual provisions of the instrument. Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Debt instruments are subsequently measured at amortised cost. Where investments in non-convertible preference shares and non-puttable ordinary shares or preference shares are publicly traded or their fair value can otherwise be measured reliably, the investment is subsequently measured at fair value with changes in fair value recognised in profit or loss. All other such investments are subsequently measured at cost less impairment. Other financial instruments, including derivatives, are initially recognised at fair value, unless payment for an asset is deferred beyond normal business terms or financed at a rate of interest that is not a market rate, in which case the asset is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Other financial instruments are subsequently measured at fair value, with any changes recognised in profit or loss, with the exception of hedging instruments in a designated hedging relationship.
Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss immediately. For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets are either assessed individually or grouped on the basis of similar credit risk characteristics. Any reversals of impairment are recognised in profit or loss immediately, to the extent that the reversal does not result in a carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously been recognised.
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 in finance costs 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 period amounted to 44 (2023: 47 ).
5. Intangible assets
Goodwill Total
£ £
Cost
At 1st June 2023 and 30th April 2024 315,000 315,000
_______ _______
Amortisation
At 1st June 2023 285,000 285,000
Charge for the period 27,500 27,500
_______ _______
At 30th April 2024 312,500 312,500
_______ _______
Carrying amount
At 30th April 2024 2,500 2,500
_______ _______
At 31st May 2023 30,000 30,000
_______ _______
6. Tangible assets
Freehold property Plant and machinery Fixtures, fittings and equipment Motor vehicles Total
£ £ £ £ £
Cost
At 1st June 2023 1,022,747 22,788 280,186 52,190 1,377,911
Additions - 1,157 1,125 - 2,282
Disposals - - - ( 52,190) ( 52,190)
_______ _______ _______ _______ _______
At 30th April 2024 1,022,747 23,945 281,311 - 1,328,003
_______ _______ _______ _______ _______
Depreciation
At 1st June 2023 246,994 19,331 210,032 18,484 494,841
Charge for the year 18,776 2,833 9,761 9,509 40,879
Disposals - - - ( 27,993) ( 27,993)
_______ _______ _______ _______ _______
At 30th April 2024 265,770 22,164 219,793 - 507,727
_______ _______ _______ _______ _______
Carrying amount
At 30th April 2024 756,977 1,781 61,518 - 820,276
_______ _______ _______ _______ _______
At 31st May 2023 775,753 3,457 70,154 33,706 883,070
_______ _______ _______ _______ _______
7. Debtors
30/04/24 31/05/23
£ £
Trade debtors 162,052 133,090
Amounts owed by group undertakings and undertakings in which the company has a participating interest 76,125 -
Other debtors 30,053 8,334
_______ _______
268,230 141,424
_______ _______
8. Investments
30/04/24 31/05/23
£ £
Other investments - 370,340
_______ _______
9. Creditors: amounts falling due within one year
30/04/24 31/05/23
£ £
Bank loans and overdrafts - 53,116
Trade creditors 294 1,437
Amounts owed to group undertakings and undertakings in which the company has a participating interest 22,261 -
Corporation tax 91,615 44,902
Social security and other taxes 11,362 7,229
Other creditors 113,047 166,351
_______ _______
238,579 273,035
_______ _______
10. Creditors: amounts falling due after more than one year
30/04/24 31/05/23
£ £
Bank loans and overdrafts - 817,528
_______ _______
11. Directors advances, credits and guarantees
During the period the directors entered into the following advances and credits with the company:
Period ended 30/04/24
Balance brought forward Advances /(credits) to the directors Balance o/standing
£ £ £
R. Roney ( 30,147) 30,147 -
_______ _______ _______
Year ended 31/05/23
Balance brought forward Advances /(credits) to the directors Balance o/standing
£ £ £
R. Roney ( 44,188) 14,041 ( 30,147)
_______ _______ _______