27 24 Cedarcare (SE) Ltd 02963319 false 2023-10-01 2024-09-30 2024-09-30 The principal activity of the company is a residential care home. Digita Accounts Production Advanced 6.30.9574.0 true true 02963319 2023-10-01 2024-09-30 02963319 2024-09-30 02963319 core:CurrentFinancialInstruments 2024-09-30 02963319 core:CurrentFinancialInstruments core:WithinOneYear 2024-09-30 02963319 core:Non-currentFinancialInstruments core:AfterOneYear 2024-09-30 02963319 core:Goodwill 2024-09-30 02963319 core:WithinOneYear 2024-09-30 02963319 core:FurnitureFittings 2024-09-30 02963319 core:LandBuildings core:OwnedOrFreeholdAssets 2024-09-30 02963319 core:MotorVehicles 2024-09-30 02963319 core:OfficeEquipment 2024-09-30 02963319 1 2024-09-30 02963319 bus:SmallEntities 2023-10-01 2024-09-30 02963319 bus:AuditExemptWithAccountantsReport 2023-10-01 2024-09-30 02963319 bus:FilletedAccounts 2023-10-01 2024-09-30 02963319 bus:SmallCompaniesRegimeForAccounts 2023-10-01 2024-09-30 02963319 bus:RegisteredOffice 2023-10-01 2024-09-30 02963319 bus:Director3 2023-10-01 2024-09-30 02963319 bus:PrivateLimitedCompanyLtd 2023-10-01 2024-09-30 02963319 core:Goodwill 2023-10-01 2024-09-30 02963319 core:ComputerEquipment 2023-10-01 2024-09-30 02963319 core:FurnitureFittings 2023-10-01 2024-09-30 02963319 core:FurnitureFittingsToolsEquipment 2023-10-01 2024-09-30 02963319 core:LandBuildings 2023-10-01 2024-09-30 02963319 core:LandBuildings core:OwnedOrFreeholdAssets 2023-10-01 2024-09-30 02963319 core:MotorVehicles 2023-10-01 2024-09-30 02963319 core:OfficeEquipment 2023-10-01 2024-09-30 02963319 core:AllAssociates 2023-10-01 2024-09-30 02963319 countries:EnglandWales 2023-10-01 2024-09-30 02963319 1 2023-10-01 2024-09-30 02963319 2023-09-30 02963319 core:Goodwill 2023-09-30 02963319 core:FurnitureFittings 2023-09-30 02963319 core:LandBuildings core:OwnedOrFreeholdAssets 2023-09-30 02963319 core:MotorVehicles 2023-09-30 02963319 core:OfficeEquipment 2023-09-30 02963319 1 2023-09-30 02963319 2022-10-01 2023-09-30 02963319 2023-09-30 02963319 core:CurrentFinancialInstruments 2023-09-30 02963319 core:CurrentFinancialInstruments core:WithinOneYear 2023-09-30 02963319 core:Non-currentFinancialInstruments core:AfterOneYear 2023-09-30 02963319 core:WithinOneYear 2023-09-30 02963319 core:FurnitureFittings 2023-09-30 02963319 core:LandBuildings core:OwnedOrFreeholdAssets 2023-09-30 02963319 core:MotorVehicles 2023-09-30 02963319 core:OfficeEquipment 2023-09-30 02963319 1 2023-09-30 02963319 1 2022-10-01 2023-09-30 02963319 1 2022-09-30 xbrli:pure iso4217:GBP

Registration number: 02963319

Cedarcare (SE) Ltd

Unaudited Filleted Financial Statements

for the Year Ended 30 September 2024

 

Cedarcare (SE) Ltd

Contents

Statement of Financial Position

1 to 2

Notes to the Unaudited Financial Statements

3 to 9

 

Cedarcare (SE) Ltd

(Registration number: 02963319)
Statement of Financial Position as at 30 September 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

5

1,708,333

1,745,132

Current assets

 

Debtors

6

267,312

320,247

Cash at bank and in hand

 

525,476

611,435

 

792,788

931,682

Creditors: Amounts falling due within one year

7

(134,704)

(214,228)

Net current assets

 

658,084

717,454

Total assets less current liabilities

 

2,366,417

2,462,586

Creditors: Amounts falling due after more than one year

7

(491,481)

(559,301)

Provisions for liabilities

(23,007)

(21,959)

Net assets

 

1,851,929

1,881,326

Capital and reserves

 

Called up share capital

10,550

10,550

Share premium reserve

878,517

878,517

Profit and loss account

962,862

992,259

Shareholders' funds

 

1,851,929

1,881,326

 

Cedarcare (SE) Ltd

(Registration number: 02963319)
Statement of Financial Position as at 30 September 2024 (continued)

For the financial year ending 30 September 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 and 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 Statement of Comprehensive Income.

Approved and authorised by the Board on 14 April 2025 and signed on its behalf by:
 


Mr Michael A Jeffrey
Director

 

Cedarcare (SE) Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 September 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:
Plym House,
3 Longbridge Road
Marsh Mills
Plymouth
Devon
PL6 8LT

Principal activity

The principal activity of the company is a residential care home.

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.

The financial statements are prepared in sterling which is the functional currency of the entity.

Going concern

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

 

Cedarcare (SE) Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024 (continued)

2

Accounting policies (continued)

Judgements and key sources of estimation uncertainty

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

Accounting estimates and assumptions are made concerning the future and, by their nature, will rarely equal the related actual outcome.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the provision of services in the ordinary course of the company’s activities. Turnover is shown net of 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 tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change 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 tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when 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 and that are expected to apply to the reversal of the timing difference.

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

Freehold property

2% straight line

Fittings, fixtures and equipment

15% reducing balance

Motor vehicles

25% reducing balance

 

Cedarcare (SE) Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024 (continued)

2

Accounting policies (continued)

Computer equipment

20% straight line

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.

Goodwill

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. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

10% straight line

Cash and cash equivalents

Cash and cash equivalents comprise cash at bank and in hand, demand deposits with banks, 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. In the statement of financial position, bank overdrafts are shown within borrowing or current liabilities

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 statement of comprehensive income 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.

 

Cedarcare (SE) Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024 (continued)

2

Accounting policies (continued)

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 statement of financial position as a finance lease obligation.

Lease payments are apportioned between finance costs in the statement of comprehensive income and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

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.

Financial instruments

Recognition and measurement
A financial asset or a financial liability is recognised only when the company becomes 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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 27 (2023 - 24).

 

Cedarcare (SE) Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024 (continued)

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 October 2023

575,000

575,000

At 30 September 2024

575,000

575,000

Amortisation

At 1 October 2023

575,000

575,000

At 30 September 2024

575,000

575,000

Carrying amount

At 30 September 2024

-

-

5

Tangible assets

Freehold property
£

Fixtures, fittings and equipment
£

Computer equipment
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 October 2023

2,127,604

307,307

7,274

36,172

2,478,357

Additions

9,927

12,235

-

-

22,162

At 30 September 2024

2,137,531

319,542

7,274

36,172

2,500,519

Depreciation

At 1 October 2023

483,724

216,718

6,073

26,710

733,225

Charge for the year

42,651

13,812

132

2,366

58,961

At 30 September 2024

526,375

230,530

6,205

29,076

792,186

Carrying amount

At 30 September 2024

1,611,156

89,012

1,069

7,096

1,708,333

At 30 September 2023

1,643,880

90,589

1,201

9,462

1,745,132

 

Cedarcare (SE) Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024 (continued)

6

Debtors

2024
£

2023
£

Trade debtors

50,000

106,000

Amounts owed by related parties

15,776

16,324

Other debtors

191,683

191,683

Prepayments

9,853

6,240

267,312

320,247

7

Creditors

Creditors: amounts falling due within one year

2024
£

2023
£

Loans and other borrowings

66,893

72,830

Taxation and social security

 

24,703

75,765

Accruals and deferred income

 

13,987

7,200

Other creditors

 

29,121

58,433

 

134,704

214,228

The bank loan is secured against the property.

Creditors: amounts falling due after more than one year

2024
£

2023
£

Loans and other borrowings

491,481

559,301

The bank loan is secured against the property.

Included within creditors: amounts falling due after more than one year is an amount of £223,910 (2023: £290,803) in respect of liabilities payable or repayable by instalments which fall due for payment after more than five years from the reporting date.

8

Reserves

Profit and loss account:

This reserve records retained earnings and accumulated losses.

 

Cedarcare (SE) Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024 (continued)

9

Obligations under leases and hire purchase contracts

Operating leases

The company as lessee

The total of future minimum lease payments under non-cancellable operating leases are as follows:

2024
£

2023
£

Not later than one year

-

4,950

10

Related party transactions

Transactions with directors

During the year the directors entered into the following advances and credits with the company:

2024

At 1 October 2023
£

Advances to director
£

At 30 September 2024
£

Directors loan

131,346

9,524

140,870

       
     

 

2023

At 1 October 2022
£

Advances to director
£

At 30 September 2023
£

Directors loan

124,103

7,243

131,346

 

Summary of transactions with associates

Included within Debtors due within one year is a loan of £14,953 (2023 £15,500) from Arm in Arm Care Limited which is associated, as both companies have the same directors. There are no fixed repayments terms and no interest has been charged.

A further £823 (2023 £823) is owed by Bamford Care Ltd. This is also associated due to sharing the same directors. No interest has been charged and no repayment terms have been agreed.