Arbour Lodge Limited 03686498 false 2023-07-01 2024-06-30 2024-06-30 The principal activity of the company is that of a care home Digita Accounts Production Advanced 6.30.9574.0 true false true true 03686498 2023-07-01 2024-06-30 03686498 2024-06-30 03686498 core:RetainedEarningsAccumulatedLosses 2024-06-30 03686498 core:RevaluationReserve 2024-06-30 03686498 core:ShareCapital 2024-06-30 03686498 core:CurrentFinancialInstruments 2024-06-30 03686498 core:CurrentFinancialInstruments core:WithinOneYear 2024-06-30 03686498 core:Goodwill 2024-06-30 03686498 core:FurnitureFittingsToolsEquipment 2024-06-30 03686498 core:LandBuildings 2024-06-30 03686498 core:MotorVehicles 2024-06-30 03686498 bus:SmallEntities 2023-07-01 2024-06-30 03686498 bus:Audited 2023-07-01 2024-06-30 03686498 bus:FilletedAccounts 2023-07-01 2024-06-30 03686498 bus:SmallCompaniesRegimeForAccounts 2023-07-01 2024-06-30 03686498 bus:RegisteredOffice 2023-07-01 2024-06-30 03686498 bus:Director1 2023-07-01 2024-06-30 03686498 bus:Director2 2023-07-01 2024-06-30 03686498 bus:Director4 2023-07-01 2024-06-30 03686498 bus:PrivateLimitedCompanyLtd 2023-07-01 2024-06-30 03686498 core:RetainedEarningsAccumulatedLosses 2023-07-01 2024-06-30 03686498 core:RevaluationReserve 2023-07-01 2024-06-30 03686498 core:ShareCapital 2023-07-01 2024-06-30 03686498 core:Goodwill 2023-07-01 2024-06-30 03686498 core:FurnitureFittingsToolsEquipment 2023-07-01 2024-06-30 03686498 core:LandBuildings 2023-07-01 2024-06-30 03686498 core:MotorVehicles 2023-07-01 2024-06-30 03686498 core:AllSubsidiaries 2023-07-01 2024-06-30 03686498 1 2023-07-01 2024-06-30 03686498 countries:EnglandWales 2023-07-01 2024-06-30 03686498 2023-06-30 03686498 core:RetainedEarningsAccumulatedLosses 2023-06-30 03686498 core:RevaluationReserve 2023-06-30 03686498 core:ShareCapital 2023-06-30 03686498 core:Goodwill 2023-06-30 03686498 core:FurnitureFittingsToolsEquipment 2023-06-30 03686498 core:LandBuildings 2023-06-30 03686498 core:MotorVehicles 2023-06-30 03686498 2022-07-01 2023-06-30 03686498 2023-06-30 03686498 core:RetainedEarningsAccumulatedLosses 2023-06-30 03686498 core:RevaluationReserve 2023-06-30 03686498 core:ShareCapital 2023-06-30 03686498 core:CurrentFinancialInstruments 2023-06-30 03686498 core:CurrentFinancialInstruments core:WithinOneYear 2023-06-30 03686498 core:FurnitureFittingsToolsEquipment 2023-06-30 03686498 core:LandBuildings 2023-06-30 03686498 core:MotorVehicles 2023-06-30 03686498 core:RetainedEarningsAccumulatedLosses 2022-07-01 2023-06-30 03686498 core:RevaluationReserve 2022-07-01 2023-06-30 03686498 core:ShareCapital 2022-07-01 2023-06-30 03686498 2022-06-30 03686498 core:RetainedEarningsAccumulatedLosses 2022-06-30 03686498 core:RevaluationReserve 2022-06-30 03686498 core:ShareCapital 2022-06-30 iso4217:GBP xbrli:pure

Registration number: 03686498

Arbour Lodge Limited

Filleted Financial Statements

for the Year Ended 30 June 2024

 

Arbour Lodge Limited

Contents

Company Information

1

Balance Sheet

2

Statement of Changes in Equity

3

Notes to the Financial Statements

4 to 9

 

Arbour Lodge Limited

Company Information

Directors

Mr G Jakhu

Mr S Jakhu

Mrs K Jakhu

Registered office

98-100 Richmond Road
Compton
Wolverhampton
WV3 9JJ

Auditors

Ballards LLP
Chartered Accountants
Oakmoore Court
11C Kingswood Road
Hampton Lovett
Droitwich
Worcestershire
WR9 0QH

 

Arbour Lodge Limited

(Registration number: 03686498)
Balance Sheet as at 30 June 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

5

726,647

743,479

Current assets

 

Stocks

6

1,300

1,300

Debtors

7

153,124

52,257

Cash at bank and in hand

 

41,117

99,930

 

195,541

153,487

Creditors: Amounts falling due within one year

8

(124,617)

(97,863)

Net current assets

 

70,924

55,624

Total assets less current liabilities

 

797,571

799,103

Provisions for liabilities

(2,062)

(2,515)

Net assets

 

795,509

796,588

Capital and reserves

 

Called up share capital

3

3

Revaluation reserve

363,954

370,127

Retained earnings

431,552

426,458

Shareholders' funds

 

795,509

796,588

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 23 April 2025 and signed on its behalf by:
 

.........................................
Mr S Jakhu
Director

   
     
 

Arbour Lodge Limited

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

Share capital
£

Revaluation reserve
£

Retained earnings
£

Total
£

At 1 July 2023

3

370,127

426,458

796,588

Profit for the year

-

-

102,498

102,498

Other comprehensive income

-

(6,173)

6,173

-

Total comprehensive income

-

(6,173)

108,671

102,498

Dividends

-

-

(103,577)

(103,577)

At 30 June 2024

3

363,954

431,552

795,509

Share capital
£

Revaluation reserve
£

Retained earnings
£

Total
£

At 1 July 2022

3

376,300

340,424

716,727

Profit for the year

-

-

79,861

79,861

Other comprehensive income

-

(6,173)

6,173

-

Total comprehensive income

-

(6,173)

86,034

79,861

At 30 June 2023

3

370,127

426,458

796,588

 

Arbour Lodge Limited

Notes to the Financial Statements for the Year Ended 30 June 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:
98-100 Richmond Road
Compton
Wolverhampton
WV3 9JJ

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 company. Monetary amounts in these financial statements have been rounded to the neared £.

Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the forseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

Audit report

The Independent Auditor's Report was unqualified. The name of the Senior Statutory Auditor who signed the audit report on 23 April 2025 was Benjamin Powell MSci ACA, who signed for and on behalf of Ballards LLP.

Judgements

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount 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 where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

 

Arbour Lodge Limited

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

Revenue recognition

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

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

Tax

The 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 balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

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

Land and buildings Freehold

Over 50 years

Furniture, fittings, equipment

Between 3 and 10 years

Motor vehicles

Over 4 years

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.

 

Arbour Lodge Limited

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

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. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

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

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

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 subsequently measured at amortised cost using the effective interest method.

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.

 

Arbour Lodge Limited

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

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 26 (2023 - 26).

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 July 2023

1

1

At 30 June 2024

1

1

Amortisation

At 1 July 2023

1

1

At 30 June 2024

1

1

Carrying amount

At 30 June 2024

-

-

 

Arbour Lodge Limited

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

5

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 July 2023

864,023

405,505

13,250

1,282,778

Additions

-

3,426

-

3,426

At 30 June 2024

864,023

408,931

13,250

1,286,204

Depreciation

At 1 July 2023

136,935

389,114

13,250

539,299

Charge for the year

17,307

2,951

-

20,258

At 30 June 2024

154,242

392,065

13,250

559,557

Carrying amount

At 30 June 2024

709,781

16,866

-

726,647

At 30 June 2023

727,088

16,391

-

743,479

Included within the net book value of land and buildings above is £709,781 (2023 - £727,088) in respect of freehold land and buildings.
 

Revaluation

The fair value of the company's Land and buildings was revalued on 9 January 2015 by an independent valuer. The name and qualification of the independent valuer are Knight Frank, RICS.
Had this class of asset been measured on a historical cost basis, the carrying amount would have been £349,253 (2023 - £356,961).

6

Stocks

2024
£

2023
£

Other inventories

1,300

1,300

7

Debtors

Current

Note

2024
£

2023
£

Trade debtors

 

18,798

19,509

Amounts owed by related parties

10

126,291

13,413

Prepayments

 

7,975

19,144

Other debtors

 

60

191

   

153,124

52,257

 

Arbour Lodge Limited

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

8

Creditors

Creditors: amounts falling due within one year

Note

2024
£

2023
£

Due within one year

 

Trade creditors

 

16,584

16,378

Amounts owed to related parties

10

-

1,328

Taxation and social security

 

7,891

6,565

Other creditors

 

100,142

73,592

 

124,617

97,863

9

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments not included in the balance sheet is £5,544 (2023 - £8,568). The financial commitments are all in respect of operating lease commitments.

10

Related party transactions

Summary of transactions with subsidiaries

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.
 

11

Parent and ultimate parent undertaking

The company's immediate parent is Caram Limited, incorporated in England and Wales.

  These financial statements are available upon request from the registered office.