West Wales Dental Implant Clinic Limited 7581138 false 2023-05-01 2024-04-30 2024-04-30 The principal activity of the company is Dentistry Digita Accounts Production Advanced 6.30.9574.0 Software true true 7581138 2023-05-01 2024-04-30 7581138 2024-04-30 7581138 bus:Director1 1 2024-04-30 7581138 bus:OrdinaryShareClass1 2024-04-30 7581138 bus:OrdinaryShareClass2 2024-04-30 7581138 core:RetainedEarningsAccumulatedLosses 2024-04-30 7581138 core:ShareCapital 2024-04-30 7581138 core:CurrentFinancialInstruments 2024-04-30 7581138 core:CurrentFinancialInstruments core:WithinOneYear 2024-04-30 7581138 core:Non-currentFinancialInstruments 2024-04-30 7581138 core:Non-currentFinancialInstruments core:AfterOneYear 2024-04-30 7581138 core:FurnitureFittings 2024-04-30 7581138 core:MotorVehicles 2024-04-30 7581138 core:OfficeEquipment 2024-04-30 7581138 core:PlantMachinery 2024-04-30 7581138 bus:SmallEntities 2023-05-01 2024-04-30 7581138 bus:AuditExemptWithAccountantsReport 2023-05-01 2024-04-30 7581138 bus:FullAccounts 2023-05-01 2024-04-30 7581138 bus:RegisteredOffice 2023-05-01 2024-04-30 7581138 bus:Director1 2023-05-01 2024-04-30 7581138 bus:Director1 1 2023-05-01 2024-04-30 7581138 bus:OrdinaryShareClass1 2023-05-01 2024-04-30 7581138 bus:OrdinaryShareClass2 2023-05-01 2024-04-30 7581138 bus:PrivateLimitedCompanyLtd 2023-05-01 2024-04-30 7581138 core:FurnitureFittings 2023-05-01 2024-04-30 7581138 core:FurnitureFittingsToolsEquipment 2023-05-01 2024-04-30 7581138 core:MotorVehicles 2023-05-01 2024-04-30 7581138 core:OfficeEquipment 2023-05-01 2024-04-30 7581138 core:OtherPropertyPlantEquipment 2023-05-01 2024-04-30 7581138 core:PlantMachinery 2023-05-01 2024-04-30 7581138 core:Vehicles 2023-05-01 2024-04-30 7581138 core:OtherRelatedParties 2023-05-01 2024-04-30 7581138 countries:AllCountries 2023-05-01 2024-04-30 7581138 2023-04-30 7581138 bus:Director1 1 2023-04-30 7581138 core:FurnitureFittings 2023-04-30 7581138 core:MotorVehicles 2023-04-30 7581138 core:OfficeEquipment 2023-04-30 7581138 core:PlantMachinery 2023-04-30 7581138 2022-05-01 2023-04-30 7581138 2023-04-30 7581138 bus:Director1 1 2023-04-30 7581138 bus:OrdinaryShareClass1 2023-04-30 7581138 bus:OrdinaryShareClass2 2023-04-30 7581138 core:RetainedEarningsAccumulatedLosses 2023-04-30 7581138 core:ShareCapital 2023-04-30 7581138 core:CurrentFinancialInstruments 2023-04-30 7581138 core:CurrentFinancialInstruments core:WithinOneYear 2023-04-30 7581138 core:Non-currentFinancialInstruments 2023-04-30 7581138 core:Non-currentFinancialInstruments core:AfterOneYear 2023-04-30 7581138 core:FurnitureFittings 2023-04-30 7581138 core:MotorVehicles 2023-04-30 7581138 core:OfficeEquipment 2023-04-30 7581138 core:PlantMachinery 2023-04-30 7581138 bus:Director1 1 2022-05-01 2023-04-30 7581138 bus:Director1 1 2022-04-30 iso4217:GBP xbrli:pure xbrli:shares

Filleted

Registration number: 7581138

West Wales Dental Implant Clinic Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 April 2024

 

West Wales Dental Implant Clinic Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 10

 

West Wales Dental Implant Clinic Limited

Company Information

Director

Dr T R Lewis

Registered office

72 Water Street
Carmarthen
Carmarthenshire
SA31 1PZ

 

West Wales Dental Implant Clinic Limited

(Registration number: 7581138)
Balance Sheet as at 30 April 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

5

93,521

53,927

Debtors

 

541,793

436,373

 

635,314

490,300

Current assets

 

Stocks

6

1,822

1,412

Debtors

7

4,956

144

Cash at bank and in hand

 

23,564

32,636

 

30,342

34,192

Creditors: Amounts falling due within one year

8

(77,792)

(63,651)

Net current liabilities

 

(47,450)

(29,459)

Total assets less current liabilities

 

587,864

460,841

Creditors: Amounts falling due after more than one year

8

(30,708)

(19,926)

Net assets

 

557,156

440,915

Capital and reserves

 

Called up share capital

100

100

Profit and loss account

557,056

440,815

Total equity

 

557,156

440,915

For the financial year ending 30 April 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The director acknowledges his 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 and the option not to file the Profit and Loss Account has been taken.

 

West Wales Dental Implant Clinic Limited

(Registration number: 7581138)
Balance Sheet as at 30 April 2024

Approved and authorised by the director on 26 November 2024
 

.........................................
Dr T R Lewis
Director

   
     
 

West Wales Dental Implant Clinic Limited

Notes to the Financial Statements for the Year Ended 30 April 2024

1

General information

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

The address of its registered office is:
72 Water Street
Carmarthen
Carmarthenshire
SA31 1PZ
Wales

These financial statements were authorised for issue by the director on 26 November 2024.

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 except that as disclosed in the accounting policies certain items are shown at fair value.

Going concern

The financial statements have been prepared on a going concern basis.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

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.

 

West Wales Dental Implant Clinic Limited

Notes to the Financial Statements for the Year Ended 30 April 2024

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Furniture, fittings and office equipment

20% pa reducing balance basis

Vehicles

20% pa reducing balance basis

Plant and equipment

20% pa reducing balance basis

Office Equipment

20% pa reducing balance basis

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

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 are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

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.

 

West Wales Dental Implant Clinic Limited

Notes to the Financial Statements for the Year Ended 30 April 2024

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.

Leases

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.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 3 (2023 - 4).

4

Profit before tax

Arrived at after charging/(crediting)

2024
£

2023
£

Depreciation expense

17,685

13,254

 

West Wales Dental Implant Clinic Limited

Notes to the Financial Statements for the Year Ended 30 April 2024

5

Tangible assets

Fixtures and fittings
£

Plant and machinery
£

Office equipment
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 May 2023

29,100

167,775

13,463

8,049

218,387

Additions

-

50,208

7,071

-

57,279

At 30 April 2024

29,100

217,983

20,534

8,049

275,666

Depreciation

At 1 May 2023

20,592

128,430

8,739

6,699

164,460

Charge for the year

1,702

14,297

1,416

270

17,685

At 30 April 2024

22,294

142,727

10,155

6,969

182,145

Carrying amount

At 30 April 2024

6,806

75,256

10,379

1,080

93,521

At 30 April 2023

8,508

39,345

4,724

1,350

53,927

 

West Wales Dental Implant Clinic Limited

Notes to the Financial Statements for the Year Ended 30 April 2024

6

Stocks

2024
£

2023
£

Other inventories

1,822

1,412

7

Debtors

Current

2024
£

2023
£

Trade debtors

4,852

-

Prepayments

104

144

 

4,956

144

Non-current

Note

2024
£

2023
£

Amounts owed by related parties

11

541,793

436,373

8

Creditors

Creditors: amounts falling due within one year

Note

2024
£

2023
£

Due within one year

 

Bank loans and overdrafts

10

26,059

10,908

Trade creditors

 

14,103

7,789

Taxation and social security

 

5,641

1,403

Other related parties

 

31,608

43,136

Outstanding defined contribution pension costs

 

(6)

211

Other creditors

 

387

204

 

77,792

63,651

Creditors: amounts falling due after more than one year

Note

2024
£

2023
£

Due after one year

 

Loans and borrowings

10

30,708

19,926

 

West Wales Dental Implant Clinic Limited

Notes to the Financial Statements for the Year Ended 30 April 2024

9

Share capital

Allotted, called up and fully paid shares

 

2024

2023

 

No.

£

No.

£

Ordinary of £1 each

80

80

80

80

Ordinary 'A' of £1 each

20

20

20

20

 

100

100

100

100

10

Loans and borrowings

2024
£

2023
£

Non-current loans and borrowings

Bank borrowings

10,175

19,926

HP and finance lease liabilities

20,533

-

30,708

19,926

2024
£

2023
£

Current loans and borrowings

Bank borrowings

10,659

10,908

HP and finance lease liabilities

15,400

-

26,059

10,908

 

West Wales Dental Implant Clinic Limited

Notes to the Financial Statements for the Year Ended 30 April 2024

11

Related party transactions

Transactions with directors

2024

At 1 May 2023
£

Advances to director
£

Repayments by director
£

At 30 April 2024
£

Dr T R Lewis

Interest free loan payable on demand

(43,136)

12,028

(500)

(31,608)

         
       

 

2023

At 1 May 2022
£

Advances to director
£

Repayments by director
£

At 30 April 2023
£

Dr T R Lewis

Interest free loan payable on demand

208

15,359

(58,703)

(43,136)

         
       

 

Summary of transactions with other related parties

Carmarthen Dental Centre Ltd
 West Wales Dental Implant Clinic Limited issued loans to Carmarthen Dental Centre Ltd in the year totalling £115,323.66 (2023: £71,837.97) and received repayments in the year of £9,903.88 (2023: £20,600.00).


 At the balance sheet date £541,792.73 was owed from Carmarthen Dental Centre Ltd. (2023: £436,372.95)