Fraser Residential Limited 03921921 false 2024-03-01 2025-02-28 2025-02-28 The principal activity of the company is running a residential care home. Digita Accounts Production Advanced 6.30.9574.0 true true 03921921 2024-03-01 2025-02-28 03921921 2025-02-28 03921921 core:RetainedEarningsAccumulatedLosses 2025-02-28 03921921 core:ShareCapital 2025-02-28 03921921 core:CurrentFinancialInstruments 2025-02-28 03921921 core:CurrentFinancialInstruments core:WithinOneYear 2025-02-28 03921921 core:Goodwill 2025-02-28 03921921 core:FurnitureFittings 2025-02-28 03921921 core:LandBuildings core:LongLeaseholdAssets 2025-02-28 03921921 core:OfficeEquipment 2025-02-28 03921921 core:PlantMachinery 2025-02-28 03921921 bus:SmallEntities 2024-03-01 2025-02-28 03921921 bus:AuditExemptWithAccountantsReport 2024-03-01 2025-02-28 03921921 bus:FilletedAccounts 2024-03-01 2025-02-28 03921921 bus:SmallCompaniesRegimeForAccounts 2024-03-01 2025-02-28 03921921 bus:RegisteredOffice 2024-03-01 2025-02-28 03921921 bus:Director1 2024-03-01 2025-02-28 03921921 bus:Director2 2024-03-01 2025-02-28 03921921 bus:PrivateLimitedCompanyLtd 2024-03-01 2025-02-28 03921921 core:Goodwill 2024-03-01 2025-02-28 03921921 core:FurnitureFittings 2024-03-01 2025-02-28 03921921 core:LandBuildings 2024-03-01 2025-02-28 03921921 core:LandBuildings core:LongLeaseholdAssets 2024-03-01 2025-02-28 03921921 core:OfficeEquipment 2024-03-01 2025-02-28 03921921 core:PlantMachinery 2024-03-01 2025-02-28 03921921 countries:England 2024-03-01 2025-02-28 03921921 2024-02-29 03921921 core:Goodwill 2024-02-29 03921921 core:FurnitureFittings 2024-02-29 03921921 core:LandBuildings core:LongLeaseholdAssets 2024-02-29 03921921 core:OfficeEquipment 2024-02-29 03921921 core:PlantMachinery 2024-02-29 03921921 2023-03-01 2024-02-29 03921921 2024-02-29 03921921 core:RetainedEarningsAccumulatedLosses 2024-02-29 03921921 core:ShareCapital 2024-02-29 03921921 core:CurrentFinancialInstruments 2024-02-29 03921921 core:CurrentFinancialInstruments core:WithinOneYear 2024-02-29 03921921 core:FurnitureFittings 2024-02-29 03921921 core:LandBuildings core:LongLeaseholdAssets 2024-02-29 03921921 core:OfficeEquipment 2024-02-29 03921921 core:PlantMachinery 2024-02-29 iso4217:GBP xbrli:pure

Registration number: 03921921

Fraser Residential Limited

Unaudited Filleted Financial Statements

for the Year Ended 28 February 2025

 

Fraser Residential Limited

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 9

 

Fraser Residential Limited

Company Information

Directors

Mrs E Burton

Mr RA Fraser

Registered office

St Heliers Residential Home
25-26 Clifton Gardens
Folkestone
Kent
CT20 2EF

 

Fraser Residential Limited

(Registration number: 03921921)
Balance Sheet as at 28 February 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

5

519,672

541,729

Current assets

 

Debtors

6

11,366

16,780

Cash at bank and in hand

 

59,352

13,773

 

70,718

30,553

Creditors: Amounts falling due within one year

7

(40,287)

(47,661)

Net current assets/(liabilities)

 

30,431

(17,108)

Net assets

 

550,103

524,621

Capital and reserves

 

Called up share capital

2,000

2,000

Retained earnings

548,103

522,621

Shareholders' funds

 

550,103

524,621

For the financial year ending 28 February 2025 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 9 May 2025 and signed on its behalf by:
 

.........................................
Mrs E Burton
Director

.........................................
Mr RA Fraser
Director

 
     
 

Fraser Residential Limited

Notes to the Unaudited Financial Statements for the Year Ended 28 February 2025

1

General information

The company is a private company limited by share capital, incorporated in England.

The address of its registered office is:
St Heliers Residential Home
25-26 Clifton Gardens
Folkestone
Kent
CT20 2EF

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.

Going concern

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

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.

 

Fraser Residential Limited

Notes to the Unaudited Financial Statements for the Year Ended 28 February 2025 (continued)

2

Accounting policies (continued)

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

2% straight line

Plant and Machinery

25% reducing balance

Fixtures and Fittings

15% straight line

Office Equipment

33% straight line

Goodwill

Positive goodwill is capitalised, classified as an asset on the balance sheet and amortised on a straight line basis over its useful economic life. It is reviewed for impairment at the end of the first full financial year following the acquisition and in other periods if events or changes in circumstances indicate that the carrying value may not be recoverable.

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 years straight line

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.

 

Fraser Residential Limited

Notes to the Unaudited Financial Statements for the Year Ended 28 February 2025 (continued)

2

Accounting policies (continued)

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.

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.

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.

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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 48 (2024 - 50).

 

Fraser Residential Limited

Notes to the Unaudited Financial Statements for the Year Ended 28 February 2025 (continued)

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 March 2024

120,000

120,000

At 28 February 2025

120,000

120,000

Amortisation

At 1 March 2024

120,000

120,000

At 28 February 2025

120,000

120,000

Carrying amount

At 28 February 2025

-

-

 

Fraser Residential Limited

Notes to the Unaudited Financial Statements for the Year Ended 28 February 2025 (continued)

5

Tangible assets

Long leasehold land and buildings
£

Fixtures and fittings
£

Plant and machinery
£

Office equipment
£

Total
£

Cost or valuation

At 1 March 2024

884,895

308,517

7,298

11,260

1,211,970

Additions

-

5,778

-

-

5,778

At 28 February 2025

884,895

314,295

7,298

11,260

1,217,748

Depreciation

At 1 March 2024

386,204

269,305

3,754

10,978

670,241

Charge for the year

17,698

9,109

887

141

27,835

At 28 February 2025

403,902

278,414

4,641

11,119

698,076

Carrying amount

At 28 February 2025

480,993

35,881

2,657

141

519,672

At 29 February 2024

498,691

39,212

3,544

282

541,729

Included within the net book value of land and buildings above is £480,993 (2024 - £498,691) in respect of long leasehold land and buildings.
 

 

Fraser Residential Limited

Notes to the Unaudited Financial Statements for the Year Ended 28 February 2025 (continued)

6

Debtors

2025
£

2024
£

Trade debtors

-

4,520

Prepayments

5,112

5,111

Other debtors

6,254

7,149

11,366

16,780

7

Creditors

Creditors: amounts falling due within one year

Note

2025
£

2024
£

Due within one year

 

Loans and borrowings

8

-

5,264

Trade creditors

 

11,632

15,313

Taxation and social security

 

14,986

13,563

Accruals and deferred income

 

6,319

7,901

Other creditors

 

7,350

5,620

 

40,287

47,661

8

Loans and borrowings

Current loans and borrowings

2025
£

2024
£

Directors current account

-

5,264

 

Fraser Residential Limited

Notes to the Unaudited Financial Statements for the Year Ended 28 February 2025 (continued)

9

Related party transactions

Directors' remuneration

The directors' remuneration for the year was as follows:

2025
£

2024
£

Remuneration

78,000

78,000

Contributions paid to money purchase schemes

15,995

15,527

93,995

93,527