Peregrine Veterinary Centres Limited 05536542 false 2023-05-01 2024-04-30 2024-04-30 The principal activity of the company is the provision of veterinary services. Digita Accounts Production Advanced 6.30.9574.0 true true 05536542 2023-05-01 2024-04-30 05536542 2024-04-30 05536542 bus:Director1 1 2024-04-30 05536542 core:AcceleratedTaxDepreciationDeferredTax 2024-04-30 05536542 core:ProvisionsDeferredTax 2024-04-30 05536542 core:CurrentFinancialInstruments 2024-04-30 05536542 core:CurrentFinancialInstruments core:WithinOneYear 2024-04-30 05536542 core:Non-currentFinancialInstruments 2024-04-30 05536542 core:Non-currentFinancialInstruments core:AfterOneYear 2024-04-30 05536542 core:Goodwill 2024-04-30 05536542 core:FurnitureFittingsToolsEquipment 2024-04-30 05536542 core:LandBuildings 2024-04-30 05536542 core:MotorVehicles 2024-04-30 05536542 bus:SmallEntities 2023-05-01 2024-04-30 05536542 bus:AuditExemptWithAccountantsReport 2023-05-01 2024-04-30 05536542 bus:FilletedAccounts 2023-05-01 2024-04-30 05536542 bus:SmallCompaniesRegimeForAccounts 2023-05-01 2024-04-30 05536542 bus:RegisteredOffice 2023-05-01 2024-04-30 05536542 bus:Director1 2023-05-01 2024-04-30 05536542 bus:Director1 1 2023-05-01 2024-04-30 05536542 bus:Director2 2023-05-01 2024-04-30 05536542 bus:Director3 2023-05-01 2024-04-30 05536542 bus:PrivateLimitedCompanyLtd 2023-05-01 2024-04-30 05536542 core:Goodwill 2023-05-01 2024-04-30 05536542 core:FurnitureFittingsToolsEquipment 2023-05-01 2024-04-30 05536542 core:LandBuildings 2023-05-01 2024-04-30 05536542 core:MotorVehicles 2023-05-01 2024-04-30 05536542 core:OfficeEquipment 2023-05-01 2024-04-30 05536542 5 2023-05-01 2024-04-30 05536542 countries:EnglandWales 2023-05-01 2024-04-30 05536542 2023-04-30 05536542 bus:Director1 1 2023-04-30 05536542 core:Goodwill 2023-04-30 05536542 core:FurnitureFittingsToolsEquipment 2023-04-30 05536542 core:LandBuildings 2023-04-30 05536542 core:MotorVehicles 2023-04-30 05536542 2022-05-01 2023-04-30 05536542 2023-04-30 05536542 core:AcceleratedTaxDepreciationDeferredTax 2023-04-30 05536542 core:ProvisionsDeferredTax 2023-04-30 05536542 core:CurrentFinancialInstruments 2023-04-30 05536542 core:CurrentFinancialInstruments core:WithinOneYear 2023-04-30 05536542 core:Non-currentFinancialInstruments 2023-04-30 05536542 core:Non-currentFinancialInstruments core:AfterOneYear 2023-04-30 05536542 core:Goodwill 2023-04-30 05536542 core:FurnitureFittingsToolsEquipment 2023-04-30 05536542 core:LandBuildings 2023-04-30 05536542 core:MotorVehicles 2023-04-30 05536542 1 2023-04-30 05536542 1 2022-05-01 2023-04-30 05536542 1 2022-04-30 iso4217:GBP xbrli:pure

Registration number: 05536542

Prepared for the registrar

Peregrine Veterinary Centres Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 April 2024

 

Peregrine Veterinary Centres Limited

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 9

 

Peregrine Veterinary Centres Limited

Company Information

Directors

Mr C J Gardner

Mrs G Gardner

Executors of Mr P A Cullimore

Registered office

St Clements Veterinary Clinic
Tregolls Road
Truro
Cornwall
TR1 1RN

Accountants

Hazlewoods LLP
Staverton Court
Staverton
Cheltenham
GL51 0UX

 

Peregrine Veterinary Centres Limited

(Registration number: 05536542)
Balance Sheet as at 30 April 2024

Note

2024
£

2023
£

Fixed assets

 

Intangible assets

4

43,982

54,975

Tangible assets

5

330,617

308,152

 

374,599

363,127

Current assets

 

Stocks

33,606

37,217

Debtors

6

284,481

321,633

Cash at bank and in hand

 

52,648

126,497

 

370,735

485,347

Creditors: Amounts falling due within one year

7

(146,651)

(171,633)

Net current assets

 

224,084

313,714

Total assets less current liabilities

 

598,683

676,841

Creditors: Amounts falling due after more than one year

7

(203,931)

(220,706)

Deferred tax liabilities

9

(49,247)

(43,754)

Net assets

 

345,505

412,381

Capital and reserves

 

Called up share capital

10

100

100

Retained earnings

345,405

412,281

Shareholders' funds

 

345,505

412,381

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.

Directors' 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 directors acknowledge their 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. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 30 January 2025 and signed on its behalf by:
 


Mr C J Gardner
Director

 

Peregrine Veterinary Centres Limited

Notes to the Unaudited 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:
St Clements Veterinary Clinic
Tregolls Road
Truro
Cornwall
TR1 1RN

 

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 for, where disclosed in these accounting policies, certain items that are shown at fair value.

The presentational currency of the financial statements is Pounds Sterling, being the functional currency of the primary economic environment in which the company operates. Monetary amounts in these financial statements are rounded to the nearest Pound.

Going concern

After reviewing the company's forecasts and projections, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. The company therefore continues to adopt the going concern basis in preparing its financial statements.

Critical accounting judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amounts of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.
 

Judgements

No significant judgements have been made by management in preparing these financial statements.

Key sources of estimation uncertainty

No key sources of estimation uncertainty have been identified by management in preparing these financial statements other than those detailed in these accounting policies.

No key sources of uncertainty have been identified by management in preparing these financial statements other than those detailed in these accounting policies.

Revenue recognition

Revenue represents amounts earned from clients for veterinary services and the sale of products. Revenue for the delivery of veterinary services and the sale of products is recognised when the veterinary consultation or procedure is completed and the goods are passed to the client.

 

Peregrine Veterinary Centres Limited

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

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in the profit and loss account, except that a charge attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

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.

Deferred income tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred income tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

Tangible assets

Tangible assets are stated in the statement of financial position 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.

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

Long leasehold land and buildings

Over the period of the lease

Fixtures, fittings and equipment

10-15% of written down value

Office equipment

20% of cost

Motor vehicles

25% of written down value

Goodwill

Goodwill is amortised over its useful life, estimated by the directors to be 20 years.

Intangible assets

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date.

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.

Trade 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. All trade debtors are repayable within one year and hence are included at the undiscounted cost of cash expected to be received. 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 debtors.

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.

 

Peregrine Veterinary Centres Limited

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

Trade 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 all are repayable within one year and hence are included at the undiscounted amount of cash expected to be paid.

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.

 

Peregrine Veterinary Centres Limited

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

Financial instruments


Classification
Financial instruments are classified and accounted for according to the substance of the contractual arrangement, as 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. Where shares are issued, any component that creates a financial liability of the company is presented as a liability on the balance sheet. The corresponding dividends relating to the liability component are charged as interest expenses in the profit and loss account.

 Recognition and measurement
All financial assets and liabilities are initially measured at transaction price (including transaction costs), except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value (which is normally the transaction price excluding transaction costs), unless the arrangement constitutes a financing transaction. If an arrangement constitutes a financing transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.

 Impairment
Assets, other than those measured at fair value, are assessed for indicators of impairment at each balance sheet date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss as described below.

A non financial asset is impaired where there is objective evidence that, as a result of one or more events that occurred after initial recognition, the estimated recoverable value of the asset has been reduced. The recoverable amount of an asset is the higher of its fair value less costs to sell and its value in use.

Financial instruments


Classification
Financial instruments are classified and accounted for according to the substance of the contractual arrangement, as 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. Where shares are issued, any component that creates a financial liability of the company is presented as a liability on the balance sheet. The corresponding dividends relating to the liability component are charged as interest expenses in the profit and loss account.


Recognition and measurement
All financial assets and liabilities are initially measured at transaction price (including transaction costs), except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value (which is normally the transaction price excluding transaction costs), unless the arrangement constitutes a financing transaction. If an arrangement constitutes a financing transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.


Impairment
Assets, other than those measured at fair value, are assessed for indicators of impairment at each balance sheet date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss as described below.

A non financial asset is impaired where there is objective evidence that, as a result of one or more events that occurred after initial recognition, the estimated recoverable value of the asset has been reduced. The recoverable amount of an asset is the higher of its fair value less costs to sell and its value in use.

 

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was as follows:

 

Peregrine Veterinary Centres Limited

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

 

4

Intangible assets

Goodwill
 £

Total
£

Cost

At 1 May 2023

219,870

219,870

At 30 April 2024

219,870

219,870

Amortisation

At 1 May 2023

164,895

164,895

Amortisation charge

10,993

10,993

At 30 April 2024

175,888

175,888

Carrying amount

At 30 April 2024

43,982

43,982

At 30 April 2023

54,975

54,975

 

5

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost

At 1 May 2023

208,249

317,594

116,391

642,234

Additions

13,212

34,080

43,100

90,392

Disposals

-

(1,000)

(58,750)

(59,750)

At 30 April 2024

221,461

350,674

100,741

672,876

Depreciation

At 1 May 2023

55,368

207,918

70,797

334,083

Charge for the year

20,953

19,442

19,447

59,842

Eliminated on disposal

-

(231)

(51,435)

(51,666)

At 30 April 2024

76,321

227,129

38,809

342,259

Carrying amount

At 30 April 2024

145,140

123,545

61,932

330,617

At 30 April 2023

152,881

109,677

45,594

308,152

 

6

Debtors

2024
£

2023
£

Trade debtors

41,681

30,185

Other debtors

242,800

291,448

284,481

321,633

 

Peregrine Veterinary Centres Limited

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

 

7

Creditors

Note

2024
£

2023
£

Due within one year

 

Loans and borrowings

8

29,652

35,485

Trade creditors

 

35,932

41,378

Taxation and social security

 

72,274

82,082

Other creditors

 

8,793

12,688

 

146,651

171,633

 

8

Loans and borrowings

Current loans and borrowings

2024
£

2023
£

Bank borrowings

29,652

35,485

Non-current loans and borrowings

2024
£

2023
£

Bank borrowings

203,931

220,706

Note

2024
£

2023
£

Due after one year

 

Loans and borrowings

8

203,931

220,706

 

Peregrine Veterinary Centres Limited

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

 

9

Deferred tax

Deferred tax assets and liabilities

2024

Liability
£

Difference between accumulated depreciation and amortisation and capital allowances

49,436

Short term timing differences

(189)

49,247

2023

Liability
£

Difference between accumulated depreciation and amortisation and capital allowances

43,961

Short term timing differences

(207)

43,754

 

10

Share capital

Allotted, called up and fully paid shares

 

2024

2023

 

No.

£

No.

£

'Ordinary' of £1 each

20

20

100

100

Ordinary A of £1 (2023 - £0) each

60

60

-

-

Ordinary B of £1 (2023 - £0) each

20

20

-

-

 

100

100

100

100

On 3rd November 2023, 80 Ordinary £1 shares were re-designated as 60 Ordinary A £1 shares and 20 Ordinary B £1 shares.

The different classes of shares referred to above carry separate rights to dividends but in all other respects rank pari passu.

 

11

Related party transactions

Summary of transactions with key management

As at the 30 April 2024, the directors owed the company £165,276 (2023 - £218,023). This amount is included in other debtors (2023 - other debtors). There are no fixed repayment terms and interest is charged.

Transactions with directors

2024

At 1 May 2023
£

Advances to director
£

Repayments by director
£

At 30 April 2024
£

Mr C J Gardner

Amount due (to) / from director

218,023

93,616

(146,363)

165,276

2023

At 1 May 2022
£

Advances to director
£

Repayments by director
£

At 30 April 2023
£

Amount due (to) / from director

142,176

75,847

-

218,023