Briarlea Care & Supported Living Limited 04670818 false 2023-08-08 2024-08-07 2024-08-07 The principal activity of the company is that of a residential care home for the elderly. Digita Accounts Production Advanced 6.30.9574.0 true true 04670818 2023-08-08 2024-08-07 04670818 2024-08-07 04670818 core:AcceleratedTaxDepreciationDeferredTax 2024-08-07 04670818 core:CurrentFinancialInstruments 2024-08-07 04670818 core:CurrentFinancialInstruments core:WithinOneYear 2024-08-07 04670818 core:Non-currentFinancialInstruments 2024-08-07 04670818 core:Non-currentFinancialInstruments core:AfterOneYear 2024-08-07 04670818 core:Goodwill 2024-08-07 04670818 core:FurnitureFittingsToolsEquipment 2024-08-07 04670818 core:LandBuildings 2024-08-07 04670818 core:MotorVehicles 2024-08-07 04670818 bus:SmallEntities 2023-08-08 2024-08-07 04670818 bus:AuditExemptWithAccountantsReport 2023-08-08 2024-08-07 04670818 bus:FilletedAccounts 2023-08-08 2024-08-07 04670818 bus:SmallCompaniesRegimeForAccounts 2023-08-08 2024-08-07 04670818 bus:RegisteredOffice 2023-08-08 2024-08-07 04670818 bus:CompanySecretaryDirector1 2023-08-08 2024-08-07 04670818 bus:Director1 2023-08-08 2024-08-07 04670818 bus:Director3 2023-08-08 2024-08-07 04670818 bus:Director4 2023-08-08 2024-08-07 04670818 bus:Director5 2023-08-08 2024-08-07 04670818 bus:PrivateLimitedCompanyLtd 2023-08-08 2024-08-07 04670818 core:Goodwill 2023-08-08 2024-08-07 04670818 core:FurnitureFittings 2023-08-08 2024-08-07 04670818 core:FurnitureFittingsToolsEquipment 2023-08-08 2024-08-07 04670818 core:LandBuildings 2023-08-08 2024-08-07 04670818 core:MotorVehicles 2023-08-08 2024-08-07 04670818 countries:EnglandWales 2023-08-08 2024-08-07 04670818 2023-08-07 04670818 core:Goodwill 2023-08-07 04670818 core:FurnitureFittingsToolsEquipment 2023-08-07 04670818 core:LandBuildings 2023-08-07 04670818 core:MotorVehicles 2023-08-07 04670818 2022-08-08 2023-08-07 04670818 2023-08-07 04670818 core:AcceleratedTaxDepreciationDeferredTax 2023-08-07 04670818 core:CurrentFinancialInstruments 2023-08-07 04670818 core:CurrentFinancialInstruments core:WithinOneYear 2023-08-07 04670818 core:Non-currentFinancialInstruments 2023-08-07 04670818 core:Non-currentFinancialInstruments core:AfterOneYear 2023-08-07 04670818 core:FurnitureFittingsToolsEquipment 2023-08-07 04670818 core:LandBuildings 2023-08-07 04670818 core:MotorVehicles 2023-08-07 iso4217:GBP xbrli:pure

Registration number: 04670818

Prepared for the registrar

Briarlea Care & Supported Living Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 7 August 2024

 

Briarlea Care & Supported Living Limited

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 8

 

Briarlea Care & Supported Living Limited

Company Information

Directors

M Widdows

S Widdows

J P Hunt

R C H Widdows

V C K Widdows

Company secretary

S Widdows

Registered office

350 Old Bath Road
Leckhampton
Cheltenham
GL53 9AF

Accountants

Hazlewoods LLP
Windsor House
Bayshill Road
Cheltenham
GL50 3AT

 

Briarlea Care & Supported Living Limited

(Registration number: 04670818)
Balance Sheet as at 7 August 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

5

1,007,795

1,004,054

Current assets

 

Stocks

700

700

Debtors

6

209,411

215,687

Cash at bank and in hand

 

751,217

704,886

 

961,328

921,273

Creditors: Amounts falling due within one year

7

(121,513)

(138,191)

Net current assets

 

839,815

783,082

Total assets less current liabilities

 

1,847,610

1,787,136

Creditors: Amounts falling due after more than one year

7

(943,723)

(985,778)

Deferred tax liabilities

8

(98,773)

(91,310)

Net assets

 

805,114

710,048

Capital and reserves

 

Called up share capital

100

100

Retained earnings

805,014

709,948

Shareholders' funds

 

805,114

710,048

For the financial year ending 7 August 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 2 May 2025 and signed on its behalf by:
 


M Widdows
Director

 

Briarlea Care & Supported Living Limited

Notes to the Unaudited Financial Statements for the Year Ended 7 August 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:
350 Old Bath Road
Leckhampton
Cheltenham
GL53 9AF

The principal place of business is:
Briarlea Care Home
Badsey Road
Evesham
WR11 7PA

 

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.

 

Briarlea Care & Supported Living Limited

Notes to the Unaudited Financial Statements for the Year Ended 7 August 2024

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.

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 and after eliminating sales within the company. 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 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 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 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 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

Freehold property

2% on cost

Fixtures and fittings

15% of written down value

Motor vehicles

25% of cost

Land of £113,976 (2023: £113,976) is not depreciated.

Goodwill

Goodwill is amortised over its useful life, which shall not exceed five 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

Trade debtors

Trade debtors are amounts due from customers for 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.

 

Briarlea Care & Supported Living Limited

Notes to the Unaudited Financial Statements for the Year Ended 7 August 2024

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 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 in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

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.


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.
 

 

Briarlea Care & Supported Living Limited

Notes to the Unaudited Financial Statements for the Year Ended 7 August 2024

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.

The recoverable amount of goodwill is derived from measurement of the present value of the future cash flows of the cash-generating units ('CGUs') of which the goodwill is a part. Any impairment loss in respect of a CGU is allocated first to the goodwill attached to that CGU, and then to other assets within that CGU on a pro-rata basis.

Where indicators exist for a decrease in impairment loss, the prior impairment loss is tested to determine reversal. An impairment loss is reversed on an individual impaired asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised. Where a reversal of impairment occurs in respect of a CGU, the reversal is applied first to the assets (other than goodwill) of the CGU on a pro-rata basis and then to any goodwill allocated to that CGU.

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

For financial assets carried at cost less impairment, the impairment loss is the difference between the asset’s carrying amount and the best estimate of the amount that would be received for the asset if it were to be sold at the reporting date.

Where indicators exist for a decrease in impairment loss, and the decrease can be related objectively to an event occurring after the impairment was recognised, the prior impairment loss is tested to determine reversal. An impairment loss is reversed on an individual impaired financial asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised.

 

3

Staff numbers

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

 

Briarlea Care & Supported Living Limited

Notes to the Unaudited Financial Statements for the Year Ended 7 August 2024

 

4

Intangible assets

Goodwill
 £

Cost

At 8 August 2023 and as of 7 August 2024

60,000

Amortisation

At 8 August 2023 and as of 7 August 2024

60,000

Carrying amount

At 8 August 2023 and at 7 August 2024

-

 

5

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost

At 8 August 2023

1,254,322

266,072

7,140

1,527,534

Additions

32,264

4,662

-

36,926

At 7 August 2024

1,286,586

270,734

7,140

1,564,460

Depreciation

At 8 August 2023

315,786

200,554

7,140

523,480

Charge for the year

23,020

10,165

-

33,185

At 7 August 2024

338,806

210,719

7,140

556,665

Carrying amount

At 7 August 2024

947,780

60,015

-

1,007,795

At 7 August 2023

938,536

65,518

-

1,004,054

 

6

Debtors

2024
£

2023
£

Trade debtors

4,587

5,517

Prepayments

1,738

7,084

Other debtors

203,086

203,086

209,411

215,687

 

Briarlea Care & Supported Living Limited

Notes to the Unaudited Financial Statements for the Year Ended 7 August 2024

 

7

Creditors

Note

2024
£

2023
£

Due within one year

 

Loans and borrowings

9

55,505

64,956

Trade creditors

 

5,669

3,079

Taxation and social security

 

8,109

13,907

Accruals and deferred income

 

18,124

33,028

Corporation tax liability

 

34,106

23,221

 

121,513

138,191

Note

2024
£

2023
£

Due after one year

 

Loans and borrowings

9

943,723

985,778

 

8

Deferred tax

Deferred tax assets and liabilities

2024

Liability
£

Accelerated tax depreciation

98,773

2023

Liability
£

Accelerated tax depreciation

91,310

 

9

Loans and borrowings

Current loans and borrowings

2024
£

2023
£

Bank borrowings

51,505

60,956

Other borrowings

4,000

4,000

55,505

64,956

Non-current loans and borrowings

2024
£

2023
£

Bank borrowings

943,723

985,778