9 30/04/2023 29/04/2024 2024-04-29 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 2023-04-30 Sage Accounts Production 23.0 - FRS102_2023 xbrli:pure xbrli:shares iso4217:GBP 07586428 2023-04-30 2024-04-29 07586428 2024-04-29 07586428 2023-04-29 07586428 2022-04-30 2023-04-29 07586428 2023-04-29 07586428 2022-04-29 07586428 core:NetGoodwill 2023-04-30 2024-04-29 07586428 core:FurnitureFittingsToolsEquipment 2023-04-30 2024-04-29 07586428 bus:Director1 2023-04-30 2024-04-29 07586428 core:NetGoodwill 2024-04-29 07586428 core:LandBuildings core:OwnedOrFreeholdAssets 2023-04-29 07586428 core:FurnitureFittingsToolsEquipment 2023-04-29 07586428 core:LandBuildings core:OwnedOrFreeholdAssets 2024-04-29 07586428 core:FurnitureFittingsToolsEquipment 2024-04-29 07586428 core:WithinOneYear 2024-04-29 07586428 core:WithinOneYear 2023-04-29 07586428 core:AfterOneYear 2024-04-29 07586428 core:AfterOneYear 2023-04-29 07586428 core:ShareCapital 2024-04-29 07586428 core:ShareCapital 2023-04-29 07586428 core:RetainedEarningsAccumulatedLosses 2024-04-29 07586428 core:RetainedEarningsAccumulatedLosses 2023-04-29 07586428 core:FinancialAssetsAmortisedCost 2024-04-29 07586428 core:FinancialAssetsAmortisedCost 2023-04-29 07586428 core:FinancialLiabilitiesAmortisedCost 2024-04-29 07586428 core:FinancialLiabilitiesAmortisedCost 2023-04-29 07586428 core:NetGoodwill 2023-04-29 07586428 core:CostValuation core:Non-currentFinancialInstruments 2024-04-29 07586428 core:Non-currentFinancialInstruments 2024-04-29 07586428 core:Non-currentFinancialInstruments 2023-04-29 07586428 core:LandBuildings core:OwnedOrFreeholdAssets 2023-04-29 07586428 core:FurnitureFittingsToolsEquipment 2023-04-29 07586428 bus:SmallEntities 2023-04-30 2024-04-29 07586428 bus:AuditExempt-NoAccountantsReport 2023-04-30 2024-04-29 07586428 bus:SmallCompaniesRegimeForAccounts 2023-04-30 2024-04-29 07586428 bus:PrivateLimitedCompanyLtd 2023-04-30 2024-04-29 07586428 bus:FullAccounts 2023-04-30 2024-04-29
Company registration number: 07586428
Hill Smile Academy Limited
Unaudited filleted financial statements
29 April 2024
Hill Smile Academy Limited
Contents
Statement of financial position
Notes to the financial statements
Hill Smile Academy Limited
Statement of financial position
29 April 2024
2024 2023
Note £ £ £ £
Fixed assets
Intangible assets 5 1 1
Tangible assets 6 643,668 599,937
Investments 7 38,500 38,500
_______ _______
682,169 638,438
Current assets
Debtors 8 415,709 395,596
Cash at bank and in hand 13,750 10,824
_______ _______
429,459 406,420
Creditors: amounts falling due
within one year 9 ( 240,153) ( 215,760)
_______ _______
Net current assets 189,306 190,660
_______ _______
Total assets less current liabilities 871,475 829,098
Creditors: amounts falling due
after more than one year 10 ( 420,791) ( 495,594)
Provisions for liabilities ( 36,614) ( 19,425)
_______ _______
Net assets 414,070 314,079
_______ _______
Capital and reserves
Called up share capital 100 100
Profit and loss account 413,970 313,979
_______ _______
Shareholders funds 414,070 314,079
_______ _______
For the year ending 29 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 financial statements for the year in question in accordance with section 476;
- The director acknowledges 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 income statement has not been delivered.
These financial statements were approved by the board of directors and authorised for issue on 29 January 2025 , and are signed on behalf of the board by:
Mr J J Hill
Director
Company registration number: 07586428
Hill Smile Academy Limited
Notes to the financial statements
Year ended 29 April 2024
1. General information
The company is a private company limited by shares, registered in England. The address of the registered office is Northside House, Mount Pleasant, Barnet, Hertfordshire, EN4 9EE.
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:
Goodwill - 25 % straight line
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.
Research and development
Research expenditure is written off in the year in which it is incurred. Development expenditure incurred is capitalised as an intangible asset only when all of the following criteria are met: - It is technically feasible to complete the intangible asset so that it will be available for use or sale; - There is the intention to complete the intangible asset and use or sell it; - There is the ability to use or sell the intangible asset; - The use or sale of the intangible asset will generate probable future economic benefits; - There are adequate technical, financial and other resources available to complete the development and to use or sell the intangible asset; and - The expenditure attributable to the intangible asset during its development can be measured reliably. Expenditure that does not meet the above criteria is expensed as incurred.
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:
Fittings fixtures and equipment - 15 % reducing balance
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.
Fixed asset investments
Fixed asset investments are initially recorded at cost, and subsequently stated at cost less any accumulated impairment losses. Listed investments are measured at fair value with changes in fair value being recognised in profit or loss.
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.
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 or 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 year amounted to 9 (2023: 8 ).
5. Intangible assets
Goodwill Total
£ £
Cost
At 30 April 2023 and 29 April 2024 973,100 973,100
_______ _______
Amortisation
At 30 April 2023 and 29 April 2024 973,099 973,099
_______ _______
Carrying amount
At 29 April 2024 1 1
_______ _______
At 29 April 2023 1 1
_______ _______
6. Tangible assets
Freehold property Fixtures, fittings and equipment Total
£ £ £
Cost
At 30 April 2023 495,000 246,598 741,598
Additions - 69,965 69,965
_______ _______ _______
At 29 April 2024 495,000 316,563 811,563
_______ _______ _______
Depreciation
At 30 April 2023 - 141,660 141,660
Charge for the year - 26,235 26,235
_______ _______ _______
At 29 April 2024 - 167,895 167,895
_______ _______ _______
Carrying amount
At 29 April 2024 495,000 148,668 643,668
_______ _______ _______
At 29 April 2023 495,000 104,938 599,938
_______ _______ _______
7. Investments
Other investments other than loans Total
£ £
Cost
At 30 April 2023 and 29 April 2024 38,500 38,500
_______ _______
Impairment
At 30 April 2023 and 29 April 2024 - -
_______ _______
Carrying amount
At 29 April 2024 38,500 38,500
_______ _______
At 29 April 2023 38,500 38,500
_______ _______
8. Debtors
2024 2023
£ £
Trade debtors 4,538 1,282
Other debtors 411,171 394,314
_______ _______
415,709 395,596
_______ _______
Other debtors includes an amount owed by the director of £409,928 which is due to be repaid after the year end.
9. Creditors: amounts falling due within one year
2024 2023
£ £
Bank loans and overdrafts 139,198 118,137
Trade creditors 44,829 31,908
Corporation tax 53,636 37,791
Social security and other taxes 2,490 2,924
Other creditors - 25,000
_______ _______
240,153 215,760
_______ _______
10. Creditors: amounts falling due after more than one year
2024 2023
£ £
Bank loans and overdrafts 370,125 457,987
Other creditors 50,666 37,607
_______ _______
420,791 495,594
_______ _______
11. Financial instruments
The carrying amount for each category of financial instrument is as follows:
2024 2023
£ £
Financial assets that are debt instruments measured at amortised cost
Trade debtors 4,538 1,282
Other debtors 411,171 394,314
Cash at bank and in hand 13,750 10,824
_______ _______
429,459 406,420
_______ _______
Financial liabilities measured at amortised cost
Bank and other loans 139,198 118,137
Trade creditors 44,829 31,908
Other creditors 56,126 65,715
_______ _______
240,153 215,760
_______ _______
12. Controlling party
The company is under the control of Mr J Hill Esq.