IRIS Accounts Production v24.3.2.46 04497582 Board of Directors 1.7.23 30.6.24 30.6.24 true false true true false false false true true true false Ordinary 1.00000 555600 555600 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh044975822023-06-30044975822024-06-30044975822023-07-012024-06-30044975822022-06-30044975822022-07-012023-06-30044975822023-06-3004497582ns15:EnglandWales2023-07-012024-06-3004497582ns14:PoundSterling2023-07-012024-06-3004497582ns10:Director12023-07-012024-06-3004497582ns10:PrivateLimitedCompanyLtd2023-07-012024-06-3004497582ns10:FRS1022023-07-012024-06-3004497582ns10:Audited2023-07-012024-06-3004497582ns10:LargeCompaniesRegimeForDirectorsReport2023-07-012024-06-3004497582ns10:LargeCompaniesRegimeForAccounts2023-07-012024-06-3004497582ns10:FullAccounts2023-07-012024-06-300449758212023-07-012024-06-3004497582ns10:OrdinaryShareClass12023-07-012024-06-3004497582ns10:Director1412023-07-012024-06-3004497582ns10:Director1412024-06-3004497582ns10:Director22023-07-012024-06-3004497582ns10:CompanySecretary12023-07-012024-06-3004497582ns10:RegisteredOffice2023-07-012024-06-300449758212023-07-012024-06-300449758212022-07-012023-06-3004497582ns5:CurrentFinancialInstruments2024-06-3004497582ns5:CurrentFinancialInstruments2023-06-3004497582ns5:Non-currentFinancialInstruments2024-06-3004497582ns5:Non-currentFinancialInstruments2023-06-3004497582ns5:ShareCapital2024-06-3004497582ns5:ShareCapital2023-06-3004497582ns5:FurtherSpecificReserve3ComponentTotalEquity2024-06-3004497582ns5:FurtherSpecificReserve3ComponentTotalEquity2023-06-3004497582ns5:RetainedEarningsAccumulatedLosses2024-06-3004497582ns5:RetainedEarningsAccumulatedLosses2023-06-3004497582ns5:ShareCapital2022-06-3004497582ns5:RetainedEarningsAccumulatedLosses2022-06-3004497582ns5:FurtherSpecificReserve3ComponentTotalEquity2022-06-3004497582ns5:RetainedEarningsAccumulatedLosses2022-07-012023-06-3004497582ns5:FurtherSpecificReserve3ComponentTotalEquity2022-07-012023-06-3004497582ns5:RetainedEarningsAccumulatedLosses2023-07-012024-06-3004497582ns5:FurtherSpecificReserve3ComponentTotalEquity2023-07-012024-06-3004497582ns5:NetGoodwill2023-07-012024-06-3004497582ns5:IntangibleAssetsOtherThanGoodwill2023-07-012024-06-3004497582ns5:OwnedAssets2023-07-012024-06-3004497582ns5:OwnedAssets2022-07-012023-06-3004497582ns5:NetGoodwill2022-07-012023-06-3004497582ns10:OrdinaryShareClass12022-07-012023-06-3004497582ns5:NetGoodwill2023-06-3004497582ns5:NetGoodwill2024-06-3004497582ns5:NetGoodwill2023-06-3004497582ns5:LandBuildings2023-06-3004497582ns5:FurnitureFittings2023-06-3004497582ns5:ComputerEquipment2023-06-3004497582ns5:LandBuildings2023-07-012024-06-3004497582ns5:FurnitureFittings2023-07-012024-06-3004497582ns5:ComputerEquipment2023-07-012024-06-3004497582ns5:LandBuildings2024-06-3004497582ns5:FurnitureFittings2024-06-3004497582ns5:ComputerEquipment2024-06-3004497582ns5:LandBuildings2023-06-3004497582ns5:FurnitureFittings2023-06-3004497582ns5:ComputerEquipment2023-06-3004497582ns5:WithinOneYearns5:CurrentFinancialInstruments2024-06-3004497582ns5:WithinOneYearns5:CurrentFinancialInstruments2023-06-3004497582ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2024-06-3004497582ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2023-06-3004497582ns5:AcceleratedTaxDepreciationDeferredTax2024-06-3004497582ns5:AcceleratedTaxDepreciationDeferredTax2023-06-3004497582ns5:DeferredTaxation2023-06-3004497582ns5:DeferredTaxation2023-07-012024-06-3004497582ns5:DeferredTaxation2024-06-3004497582ns10:OrdinaryShareClass12024-06-3004497582ns10:Director222023-06-3004497582ns10:Director222022-06-3004497582ns10:Director222023-07-012024-06-3004497582ns10:Director222022-07-012023-06-3004497582ns10:Director222024-06-3004497582ns10:Director222023-06-30
REGISTERED NUMBER: 04497582 (England and Wales)















Strategic Report, Report of the Directors and

Audited Financial Statements for the Year Ended 30 June 2024

for

BUCKLAND CARE LIMITED

BUCKLAND CARE LIMITED (REGISTERED NUMBER: 04497582)






Contents of the Financial Statements
for the Year Ended 30 June 2024




Page

Company Information 1

Strategic Report 2

Report of the Directors 4

Report of the Independent Auditors 6

Income Statement 10

Other Comprehensive Income 11

Balance Sheet 12

Statement of Changes in Equity 13

Notes to the Financial Statements 14


BUCKLAND CARE LIMITED

Company Information
for the Year Ended 30 June 2024







DIRECTORS: R W Birkett
Mrs J E Birkett



SECRETARY: Mrs J E Birkett



REGISTERED OFFICE: Kingland House
24-30 Kingland Road
Poole
Dorset
BH15 1TP



REGISTERED NUMBER: 04497582 (England and Wales)



SENIOR STATUTORY AUDITOR: Mrs Anugrah Sharma



AUDITORS: A & N (Haslemere) Limited - Statutory Auditors
Aruna House
2 Kings Road
Haslemere
Surrey
GU27 2QA

BUCKLAND CARE LIMITED (REGISTERED NUMBER: 04497582)

Strategic Report
for the Year Ended 30 June 2024

The directors present their strategic report for the year ended 30 June 2024.

REVIEW OF BUSINESS
The directors aim to present a balanced and comprehensive review of the developments and performance of the business during the year and its position at the year end. This review is consistent with the size and complexity of the business and is written in the context of the risks and uncertainties faced by the business.

PRINCIPAL RISKS AND UNCERTAINTIES
Given the size and nature of the company, the financial risks are not complex in nature and the directors take responsibility for managing those risks. The directors do not consider there to be any financial risks related to foreign currency exposure as the company does not operate in the overseas sector. The directors consider there to be low exposure to price risk. The company carries out appropriate checks to mitigate exposure to credit risks. The directors actively monitor the available bank and cash resources held by the company and believe that it has an appropriate mix of loan finance to mitigate liquidity risks. The directors are satisfied that the current level of interest cover is sufficient and that the benefits or mitigating interest rate risk are outweighed by costs.

The most fundamental risks faced by the company are:

- Failure to comply with regulation, possibly leading in extreme cases to the revocation of the care home's
registration.
- Failure to achieve quality standards, possibly leading to the suspension of admissions to the home.
- Budgeted occupancy levels not being achieved with negative effects on profit.
- Average weekly fees do not rise, at least in line with costs, putting profit margins under pressure.
- Failure to retain and motivate nursing and other qualified staff, adversely impacting admissions.
-Dealing with COVID risks and reducing the risk of breakouts in the homes while maintaining the mental health of residents and minimising the risk from unvaccinated staff.

ANALYSIS BASED ON KEY PERFORMANCE INDICATORS

Details YE 30-06-2024 YE 30-06-2023
£ £
Turnover 16,890,315 14,529,327
Gross profit margin % 39% 38%
Profit/(Loss) before tax 1,580,045 995,204
EBITDA 3,381,359 2,650,813
Shareholders funds 7,708,632 7,905,172

FUTURE DEVELOPMENTS
The directors constantly review the care home sector and will continue to consider opportunities for acquisitions and disposals as they arise.

FINANCIAL PERFORMANCE DURING THE YEAR
This has been a positive year for the company and this is reflected in an increase in turnover and profits before taxation. This left the company in a positive position moving into the upcoming year. The most significant costs relate to staff and they are reviewed on an ongoing basis. Future staff costs are considered when considering fees charged to residents.

Full details of the company's performance can be seen in the Statement of Comprehensive Income.

FINANCIAL PERFORMANCE AT THE REPORTING DATE
At the balance sheet date the company had bank and cash reserves of £1,053,143 (2023: £964,030). The directors are pleased with this strong balance sheet position.

This report was approved by the board and signed on its behalf.


BUCKLAND CARE LIMITED (REGISTERED NUMBER: 04497582)

Strategic Report
for the Year Ended 30 June 2024

EMPLOYMENT POLICIES
The company aims to provide equal opportunities regardless of sex, race, religion or belief, sexual orientation, disability or ethnic origin, recognising that the continued success of the company depends upon its ability to attract, motivate and retain people of the highest calibre.

ON BEHALF OF THE BOARD:





Mrs J E Birkett - Director


9 April 2025

BUCKLAND CARE LIMITED (REGISTERED NUMBER: 04497582)

Report of the Directors
for the Year Ended 30 June 2024

The directors present their report with the financial statements of the company for the year ended 30 June 2024.

PRINCIPAL ACTIVITY
The principal activity of the company in the year under review was that of provision of nursing care for the elderly.

DIVIDENDS
The total distribution of dividends for the year ended 30 June 2024 will be £1,257,798 (2023: £95,464).

DIRECTORS
The directors shown below have held office during the whole of the period from 1 July 2023 to the date of this report.

R W Birkett
Mrs J E Birkett

RESULTS
The profit/(loss) for the year, after taxation was £1,061,258 (2023: £(371,854).

The directors have considered any material uncertainties to the company over the next twelve months and concluded that it is appropriate for the accounts to be prepared on a going concern basis.

ENGAGEMENT WITH EMPLOYEES
DISABLED EMPLOYEES

The company gives full consideration to applications for employment from disabled persons where the candidate’s particular aptitudes and abilities are consistent with adequately meeting the requirements of the job. Opportunities are available to disabled employees for training, career development and promotion.

Where existing employees become disabled, it is the company’s policy to provide continuing employment wherever practicable in the same or an alternative position and to provide appropriate training to achieve this aim.

EMPLOYEE INVOLVEMENT

In order to meet legal requirements DBS checks are carried out on all employees prior to the commencement of their employment.

In order to meet the requirements of the Care Quality Commission (CQC) ongoing training is provided to all employees in accordance to their requirements. All employees maintain a training record which can be checked at any time by CQC. Regular meetings are held with staff to keep them informed of particular issues that may be arising with residents.

The directors consider staffing levels, training needs and staff retention as key elements in operational decision-making.

DISCLOSURE IN THE STRATEGIC REPORT
As permitted by Paragraph 1A of Schedule 7 to the Large and Medium-size Companies and Group (Accounts and reports) Regulation 2008, certain matters which are required to be disclosed in the directors report have been omitted as they are included in the strategic report of page 2. These matters relate to the business review, principal risks and uncertainties, key performance indicators and future developments.


BUCKLAND CARE LIMITED (REGISTERED NUMBER: 04497582)

Report of the Directors
for the Year Ended 30 June 2024

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Strategic Report, the Report of the Directors and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

- select suitable accounting policies and then apply them consistently;
- make judgements and accounting estimates that are reasonable and prudent;
- state whether applicable accounting standards have been followed, subject to any material departures disclosed and
explained in the financial statements;
- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the company's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

AUDITORS
The auditors, A & N (Haslemere) Limited - Statutory Auditors, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





Mrs J E Birkett - Director


9 April 2025

Report of the Independent Auditors to the Members of
Buckland Care Limited

Opinion
We have audited the financial statements of Buckland Care Limited (the 'company') for the year ended 30 June 2024 which comprise the Income Statement, Other Comprehensive Income, Balance Sheet, Statement of Changes in Equity and Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:
-give a true and fair view of the state of the company's affairs as at 30 June 2024 and of its profit for the year then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information
The directors are responsible for the other information. The other information comprises the information in the Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
- the information given in the Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Report of the Independent Auditors to the Members of
Buckland Care Limited


Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report or the Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
- the financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page five, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Report of the Independent Auditors to the Members of
Buckland Care Limited


Auditors' responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

The objectives of our audit, in respect to irregularities, including fraud, are: to identify and assess the risks of material misstatement of the financial statements due to fraud; to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud, through designing and implementing appropriate responses; to respond appropriately to fraud or suspected fraud identified during the audit, to obtain audit evidence regarding compliance with provisions of applicable laws and regulations, and to respond appropriately to any non-compliance identified. However, the primary responsibility for the prevention and detection of fraud rests with both those charged with governance of the entity and management.

In identifying and assessing risks of material misstatement in respect of irregularities including fraud and non-compliance with laws and regulations our approach was to consider the following:

- the nature of the industry or sector, control environment and business performance;

- the results of enquiries of management about their own identification and assessment of the risks of
irregularities;

- matters discussed among the audit engagement team regarding how and where fraud might occur in the
financial statements and any potential indicators of fraud.

We also obtained an understanding of the legal and regulatory frameworks that the company operates in, focusing on provisions of those laws and regulations that had a direct effect on the determination of material amounts and disclosures in the financial statements. The key laws and regulations we considered in this context included UK Companies Act, employment law, tax legislation and health and safety.

In addition, we considered provisions of other laws and regulations that do not have a direct effect on the financial statements but compliance with which may be fundamental to the company's ability to operate or to avoid a material penalty.

We assessed the opportunities and incentives that may exist within the organisation for fraud and identified the greatest potential for fraud to be in respect of the recognition of income. In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override.

Our procedures to respond to risks identified included the following:
- reviewing the financial statement disclosures and testing to supporting documentation;
- enquiring of management concerning actual and potential litigation and claims;
- reviewing material legal costs in the period;
- performing analytical procedures to identify unusual or unexpected relationships;
- reviewing correspondence with HMRC;
- testing the appropriateness of judgements made in making accounting estimates, journal entries and other
adjustments made by management for indications of potential bias; and
- evaluating the business rationale of any significant transactions that are unusual or outside the normal
course of business.


Report of the Independent Auditors to the Members of
Buckland Care Limited

The likelihood of detecting irregularities, including fraud, is limited by the inherent difficulty in detecting irregularities, the effectiveness of the entity's controls, and the nature, timing and extent of the audit procedures performed. We are less likely to become aware of instances of non-compliance with laws and regulations that are not closely related to events and transactions reflected in the financial statements. Irregularities that result from fraud might be inherently more difficult to detect than irregularities that result from error as fraud may involve deliberate concealment by, for example, forgery, misrepresentations or through collusion. As explained above, there is an unavoidable risk that material misstatements may not be detected, even though the audit has been planned and performed in accordance with ISAs (UK).

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

Other matter
The financial statements for the year ended 30 June 2023 were audited by another firm of auditors who expressed an unmodified opinion on those financial statements on 3/5/2024.

Use of our report
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.




Mrs Anugrah Sharma (Senior Statutory Auditor)
for and on behalf of A & N (Haslemere) Limited - Statutory Auditors
Aruna House
2 Kings Road
Haslemere
Surrey
GU27 2QA

9 April 2025

BUCKLAND CARE LIMITED (REGISTERED NUMBER: 04497582)

Income Statement
for the Year Ended 30 June 2024

30.6.24 30.6.23
Notes £    £   

TURNOVER 16,890,315 14,529,327

Cost of sales 10,154,592 8,951,802
GROSS PROFIT 6,735,723 5,577,525

Administrative expenses 4,401,968 4,132,059
2,333,755 1,445,466

Other operating income 4 30,546 237,905
OPERATING PROFIT 6 2,364,301 1,683,371

Interest receivable and similar income - 106
2,364,301 1,683,477

Interest payable and similar expenses 7 784,256 688,273
PROFIT BEFORE TAXATION 1,580,045 995,204

Tax on profit 8 518,787 1,367,058
PROFIT/(LOSS) FOR THE FINANCIAL
YEAR

1,061,258

(371,854

)

BUCKLAND CARE LIMITED (REGISTERED NUMBER: 04497582)

Other Comprehensive Income
for the Year Ended 30 June 2024

30.6.24 30.6.23
Notes £    £   

PROFIT/(LOSS) FOR THE YEAR 1,061,258 (371,854 )


OTHER COMPREHENSIVE INCOME
- 3,664,167
Income tax relating to other comprehensive
income

-

(843,339

)
OTHER COMPREHENSIVE INCOME
FOR THE YEAR, NET OF INCOME TAX

-

2,820,828
TOTAL COMPREHENSIVE INCOME
FOR THE YEAR

1,061,258

2,448,974

BUCKLAND CARE LIMITED (REGISTERED NUMBER: 04497582)

Balance Sheet
30 June 2024

30.6.24 30.6.23
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 10 561,129 1,010,032
Tangible assets 11 21,066,318 21,453,843
21,627,447 22,463,875

CURRENT ASSETS
Debtors 12 2,344,533 2,050,221
Cash at bank and in hand 1,053,143 964,030
3,397,676 3,014,251
CREDITORS
Amounts falling due within one year 13 5,072,079 4,732,760
NET CURRENT LIABILITIES (1,674,403 ) (1,718,509 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

19,953,044

20,745,366

CREDITORS
Amounts falling due after more than one year 14 (9,738,584 ) (10,264,269 )

PROVISIONS FOR LIABILITIES 16 (2,505,828 ) (2,575,925 )
NET ASSETS 7,708,632 7,905,172

CAPITAL AND RESERVES
Called up share capital 17 1,218,614 1,218,614
Fair value reserve 5,373,593 5,373,593
Retained earnings 1,116,425 1,312,965
SHAREHOLDERS' FUNDS 7,708,632 7,905,172

The financial statements were approved by the Board of Directors and authorised for issue on 9 April 2025 and were signed on its behalf by:





Mrs J E Birkett - Director


BUCKLAND CARE LIMITED (REGISTERED NUMBER: 04497582)

Statement of Changes in Equity
for the Year Ended 30 June 2024

Called up Fair
share Retained value Total
capital earnings reserve equity
£    £    £    £   
Balance at 1 July 2022 1,218,614 1,728,995 2,604,053 5,551,662

Changes in equity
Dividends - (95,464 ) - (95,464 )
Total comprehensive income - (320,566 ) 2,769,540 2,448,974
Balance at 30 June 2023 1,218,614 1,312,965 5,373,593 7,905,172

Changes in equity
Dividends - (1,257,798 ) - (1,257,798 )
Total comprehensive income - 1,061,258 - 1,061,258
Balance at 30 June 2024 1,218,614 1,116,425 5,373,593 7,708,632

BUCKLAND CARE LIMITED (REGISTERED NUMBER: 04497582)

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

1. STATUTORY INFORMATION

Buckland Care Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

The presentation currency of the financial statements is the Pound Sterling (£).


2. STATEMENT OF COMPLIANCE

These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.

3. ACCOUNTING POLICIES

Basis of preparing the financial statements
The financial statements have been prepared under the historical cost convention as modified by the revaluation of certain assets.

The company has taken advantage of the exemption available under FRS 102.1.9 from preparing a cash flow statement, on the grounds that it is a qualifying medium-sized entity.

Financial Reporting Standard 102 - reduced disclosure exemptions
The company has taken advantage of the following disclosure exemptions in preparing these financial statements, as permitted by FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland":

the requirements of Section 7 Statement of Cash Flows;
the requirement of paragraph 3.17(d);
the requirement of paragraph 33.7.

Related party exemption
The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

Significant judgements and estimates
In applying the company's accounting policies, the directors are required to make judgements, estimates and assumptions in determining the carrying value of assets and liabilities. The directors' judgement, estimates and assumptions are based on the best and most reliable evidence available at the time when the decisions are made and are based on historical experience and other factors that considered to be applicable. Due to the inherent sensitivity involved in making judgements, estimates and assumptions, the actual results and outcomes may differ.

The estimates and underlying assumptions are reviewed on an ongoing basis. Any revisions to accounting estimates are recognised prospectively.

The directors' have made key assumptions regarding the expected useful life of intangible fixed assets, these being depreciated at the rates documented in the accounting policies.The expected useful life has been determined by the director's expectations of the homes acquired and their experience of the industry.

The directors' have made key assumptions to determine whether there are any indicators of impairment of the company's tangible and intangible assets. Factors taken into consideration in reaching such a decision include the economic viability and expected future financial performance.

BUCKLAND CARE LIMITED (REGISTERED NUMBER: 04497582)

Notes to the Financial Statements - continued
for the Year Ended 30 June 2024

3. ACCOUNTING POLICIES - continued

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts.

Turnover is recognised when care services are provided to the extent that it is probable that the economic benefits will flow to the Company and the turnover can be reliably measured. This is funded by individuals or Government agencies. Turnover is measured as the fair value of the consideration received or receivable, excluding discounts.

Government grants are recognised on receipt.

Goodwill
Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer's interest in the fair value of its identifiable assets and liabilities of the acquire at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight line basis to the Statement of Comprehensive Income over its useful economic life of 10 years.

Intangible assets
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

Tangible fixed assets
Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

The company adds to the carrying amount of an item of fixed assets the cost of replacing part of such an item when that cost is incurred, if the replacement part is expected to provide incremental future benefits to the company. The carrying amount of the replaced part is derecognised. Repairs and maintenance are charged to the Statement of Comprehensive Income during the period in which they are incurred.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight line method.

Depreciation is provided on the following basis:

Freehold property - Straight line over 50 years
Fixtures and fittings - 25% reducing balance

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant charge since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in the Statement of Comprehensive Income.

BUCKLAND CARE LIMITED (REGISTERED NUMBER: 04497582)

Notes to the Financial Statements - continued
for the Year Ended 30 June 2024

3. ACCOUNTING POLICIES - continued

Financial instruments
The company only enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in non-puttable ordinary shares.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Statement of Comprehensive Income.

For financial assets measured at amortised cost, the impairment loss is measured as the difference between an asset's carrying amount and the present value of estimated cash flows discounted at the asset's original effective interest rate.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Pension costs and other post-retirement benefits
The company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the company pays fixed contributions into a separate entity. Once the contributions have been paid the company has no further payment obligations.

The contributions are recognised as an expense in the Statement of Comprehensive Income when they fall due. Amounts not paid are shown in accruals as a liability in the Balance Sheet. The assets of the plan are held separately from the company in independently administered funds.

BUCKLAND CARE LIMITED (REGISTERED NUMBER: 04497582)

Notes to the Financial Statements - continued
for the Year Ended 30 June 2024

3. ACCOUNTING POLICIES - continued

Revaluation of tangible fixed assets
Individual freehold and leasehold properties are carried at current year value at fair value at the date of the revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. Revaluations are undertaken with sufficient regularity to ensure the carrying amount does not differ materially from that which would be determined using fair value at the Balance Sheet date.

Fair values are determined from market based evidence normally undertaken by professionally qualified valuers.


Revaluation gains are credited to a fair value reserve within equity, unless they reverse a previous deficit charged to profit or loss.


Debtors

Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

Creditors

Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

Finance costs

Finance costs are charged to the Statement of Comprehensive Income over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

BUCKLAND CARE LIMITED (REGISTERED NUMBER: 04497582)

Notes to the Financial Statements - continued
for the Year Ended 30 June 2024

3. ACCOUNTING POLICIES - continued

Impairment of non-financial assets
At each reporting date non-financial assets not carried at fair value, like intangible assets and plant, property and equipment, are reviewed to determine whether there is an indication that an asset may be impaired. If there is an indication of possible impairment, the recoverable amount of any asset or group of related assets, which is the higher of value in use and the fair value less cost to sell, is estimated and compared with its carrying amount. If the recoverable amount is lower, the carrying amount of the asset is reduced to its recoverable amount and an impairment loss is recognised immediately in the Statement of Comprehensive Income.

If an impairment loss is subsequently reversed, the carrying amount of the asset or group of related assets is increased to the revised estimate of its recoverable amount, but not to exceed the amount that would have been determined had no impairment loss been recognised for the asset or group of related assets in prior periods. A reversal of an impairment loss is recognised immediately in the Statement of Comprehensive Income.

Going Concern

The financial statements have been prepared on a going concern basis. In making their assessment, the directors have considered the company's customers, suppliers and staff. The company has introduced and adhered to all guidance as instructed by the UK Government for the safety and welfare of the home's residents and staff.

The company have prepared budgets and forecasts for the next twelve months, which take into account changes in trading conditions. These demonstrate that the company should have the financial resources to cope with a significant reduction in the occupancy of the care homes, in the event that such a scenario was to arise.

The company has net current liabilities (despite a positive shareholders' funds) but through the continued support of its directors, the parent company and related parties the company is able to continue and does not see issues arising in the following 12 months from sign off.

Based on the above the directors believe that the company will continue to have adequate financial resources for the foreseeable future.

Liquidity risk
As at 30 June 2024, the company's current liabilities exceeded its current assets by £2,727,546 (2023: £2,682,539). The directors have assessed the company's ability to meet its short-term obligations and consider the going concern basis appropriate. This assessment is based on the company's strong operating cash flows, with cash reserves of £1,053,143 (2023: £964,030), access to undrawn borrowing facilities, and ongoing support from related parties where necessary. The directors actively monitor liquidity through regular cash flow forecasting and cost control measures to ensure obligations are met as they fall due.

4. OTHER OPERATING INCOME
30.6.24 30.6.23
£    £   
Sundry receipts - 3,312
Government grants 30,546 234,593
30,546 237,905

BUCKLAND CARE LIMITED (REGISTERED NUMBER: 04497582)

Notes to the Financial Statements - continued
for the Year Ended 30 June 2024

5. EMPLOYEES AND DIRECTORS
30.6.24 30.6.23
£    £   
Wages and salaries 9,315,123 8,269,950
Social security costs 764,667 636,211
Other pension costs 165,422 125,304
10,245,212 9,031,465

The average number of employees during the year was as follows:
30.6.24 30.6.23

Staff 384 384

30.6.24 30.6.23
£    £   
Directors' remuneration - -

6. OPERATING PROFIT

The operating profit is stated after charging:

30.6.24 30.6.23
£    £   
Depreciation - owned assets 568,041 518,433
Goodwill amortisation 448,903 448,902
Auditors' remuneration 10,080 10,080
Other non- audit services - 10,728

7. INTEREST PAYABLE AND SIMILAR EXPENSES
30.6.24 30.6.23
£    £   
Bank loan interest 543,462 447,479
Loan interest 240,794 240,794
784,256 688,273

BUCKLAND CARE LIMITED (REGISTERED NUMBER: 04497582)

Notes to the Financial Statements - continued
for the Year Ended 30 June 2024

8. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
30.6.24 30.6.23
£    £   
Current tax:
UK corporation tax 588,885 316,395

Deferred tax (70,098 ) 1,050,663
Tax on profit 518,787 1,367,058

Reconciliation of total tax charge included in profit and loss
The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below:

30.6.24 30.6.23
£    £   
Profit before tax 1,580,045 995,204
Profit multiplied by the standard rate of corporation tax in the UK of 25%
(2023 - 20.500%)

395,011

204,017

Effects of:
Expenses not deductible for tax purposes - 92,214
Depreciation in excess of capital allowances 193,874 20,164
Deferred tax provision (70,098 ) 1,050,663
Total tax charge 518,787 1,367,058

Tax effects relating to effects of other comprehensive income

30.6.23
Gross Tax Net
£    £    £   
Revaluation reserve 3,664,167 (843,339 ) 2,820,828

9. DIVIDENDS
30.6.24 30.6.23
£    £   
Ordinary shares of £1 each
Interim 1,257,798 95,464

BUCKLAND CARE LIMITED (REGISTERED NUMBER: 04497582)

Notes to the Financial Statements - continued
for the Year Ended 30 June 2024

10. INTANGIBLE FIXED ASSETS
Goodwill
£   
COST
At 1 July 2023
and 30 June 2024 5,855,706
AMORTISATION
At 1 July 2023 4,845,674
Amortisation for year 448,903
At 30 June 2024 5,294,577
NET BOOK VALUE
At 30 June 2024 561,129
At 30 June 2023 1,010,032

11. TANGIBLE FIXED ASSETS
Fixtures
Freehold and Computer
property fittings equipment Totals
£    £    £    £   
COST OR VALUATION
At 1 July 2023 24,275,644 2,746,188 - 27,021,832
Additions - 175,435 5,081 180,516
At 30 June 2024 24,275,644 2,921,623 5,081 27,202,348
DEPRECIATION
At 1 July 2023 3,679,097 1,888,892 - 5,567,989
Charge for year 325,439 241,815 787 568,041
At 30 June 2024 4,004,536 2,130,707 787 6,136,030
NET BOOK VALUE
At 30 June 2024 20,271,108 790,916 4,294 21,066,318
At 30 June 2023 20,596,547 857,296 - 21,453,843

Fair value of freehold property
The company’s freehold property was revalued in a prior year, and the resulting surplus was credited to the fair value reserve within equity. The directors have reviewed the carrying value at the balance sheet date and consider the fair value to remain appropriate. No revaluation adjustment was made during the current year.

Included in freehold property is land of £5,499,182 (2023: £5,499,182) which is not depreciated.

BUCKLAND CARE LIMITED (REGISTERED NUMBER: 04497582)

Notes to the Financial Statements - continued
for the Year Ended 30 June 2024

11. TANGIBLE FIXED ASSETS - continued

Cost or valuation at 30 June 2024 is represented by:

Fixtures
Freehold and Computer
property fittings equipment Totals
£    £    £    £   
Valuation in 2015 3,608,619 - - 3,608,619
Valuation in 2023 4,961,299 - - 4,961,299
Cost 15,705,726 2,921,623 5,081 18,632,430
24,275,644 2,921,623 5,081 27,202,348

12. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
30.6.24 30.6.23
£    £   
Trade debtors 327,377 623,127
Amounts owed by group undertakings 1,217,613 1,217,613
Amounts owed by participating interests 92,634 16,363
Other debtors 3,569 37,173
Directors' loan accounts 555,600 -
Prepayments and accrued income 147,740 155,945
2,344,533 2,050,221

13. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
30.6.24 30.6.23
£    £   
Bank loans and overdrafts (see note 15) 793,381 793,381
Payments on account 213,920 271,357
Trade creditors 337,023 271,665
Amounts owed to participating interests 893,023 868,354
Tax 473,662 201,172
Social security and other taxes 183,569 171,305
VAT 378 -
Other creditors 1,166,997 1,232,800
Accruals and deferred income 1,010,126 922,726
5,072,079 4,732,760

14. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
30.6.24 30.6.23
£    £   
Bank loans (see note 15) 5,484,559 6,251,038
Other loans (see note 15) 4,254,025 4,013,231
9,738,584 10,264,269

BUCKLAND CARE LIMITED (REGISTERED NUMBER: 04497582)

Notes to the Financial Statements - continued
for the Year Ended 30 June 2024

15. LOANS

An analysis of the maturity of loans is given below:

30.6.24 30.6.23
£    £   
Amounts falling due within one year or on demand:
Bank loans 793,381 793,381

Amounts falling due between two and five years:
Bank loans - 2-5 years 3,332,202 3,332,202
Other loans - 2-5 years 4,254,025 4,013,231
7,586,227 7,345,433

Amounts falling due in more than five years:

Repayable by instalments
Bank loans more 5 yr by instal 2,152,357 2,918,836

16. PROVISIONS FOR LIABILITIES
30.6.24 30.6.23
£    £   
Deferred tax
Accelerated capital allowances 1,027,292 1,097,390
Other timing differences 1,478,536 1,478,535
2,505,828 2,575,925

Deferred
tax
£   
Balance at 1 July 2023 2,575,925
Credit to Income Statement during year (70,097 )
Balance at 30 June 2024 2,505,828

17. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 30.6.24 30.6.23
value: £    £   
1,218,614 Ordinary £1 1,218,614 1,218,614

BUCKLAND CARE LIMITED (REGISTERED NUMBER: 04497582)

Notes to the Financial Statements - continued
for the Year Ended 30 June 2024

18. DIRECTORS' ADVANCES, CREDITS AND GUARANTEES

The following advances and credits to directors subsisted during the years ended 30 June 2024 and 30 June 2023:

30.6.24 30.6.23
£    £   
R W Birkett and Mrs J E Birkett
Balance outstanding at start of year - -
Amounts advanced 555,600 -
Amounts repaid - -
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year 555,600 -

During the year ended 30 June 2024, R W Birkett and Mrs J E Birkett, directors of the company, received an advance in the form of a loan amounting to £555,600. The loan was provided with no formal repayment terms or interest charged. Subsequent to the year-end, this balance was fully settled as part of a wider reorganisation within the group. No amounts remain outstanding at the date of approval of these financial statements.

19. RELATED PARTY DISCLOSURES

The company is under common control with a number of other entities that also operate care homes. During the year, it provided central administrative and payroll services to these related entities under a shared cost arrangement.

Total recharges amounted to £591,408 (2023: £572,948), recognised within turnover. These recharges were made on a cost basis to reflect a fair allocation of overheads.

The following balances were outstanding at the year end:

Amount due from a fellow group undertaking: £1,217,583 (2023: £1,217,583). This represents a formal loan, which accrues interest at 6% per annum.

Other balances with related entities under common control:
Net receivables: £92,634 (2023: £nil)
Net payables: £893,023 (2023: £868,354)

These balances have arisen from the normal transfer of working capital and the sharing of administrative and operating costs across commonly controlled entities. All transactions were conducted on normal commercial terms.

20. ULTIMATE CONTROLLING PARTY

The immediate and ultimate controlling parent company is Buckland Care (Holdings) Limited a company incorporated in England and Wales.

The ultimate controlling party is Mr and Mrs Birkett, shareholders of Buckland Care (Holdings) Limited.

The largest and smallest group in which the results of this company are consolidated is Buckland Care (Holdings) Limited. These financial statements are publicly available and can be obtained from the registered office of Buckland Care Limited as the companies share the same registered office address.