10 10 Wellbeing Rushport (Middlewich) Limited SC491313 false 2023-12-01 2024-11-30 2024-11-30 The principal activity of the company is retail pharmacy. Digita Accounts Production Advanced 6.30.9574.0 true true SC491313 2023-12-01 2024-11-30 SC491313 2024-11-30 SC491313 core:CurrentFinancialInstruments 2024-11-30 SC491313 core:CurrentFinancialInstruments core:WithinOneYear 2024-11-30 SC491313 core:Non-currentFinancialInstruments 2024-11-30 SC491313 core:Non-currentFinancialInstruments core:AfterOneYear 2024-11-30 SC491313 core:OtherResidualIntangibleAssets 2024-11-30 SC491313 core:FurnitureFittings 2024-11-30 SC491313 core:LandBuildings core:OwnedOrFreeholdAssets 2024-11-30 SC491313 core:PlantMachinery 2024-11-30 SC491313 bus:SmallEntities 2023-12-01 2024-11-30 SC491313 bus:AuditExemptWithAccountantsReport 2023-12-01 2024-11-30 SC491313 bus:FilletedAccounts 2023-12-01 2024-11-30 SC491313 bus:SmallCompaniesRegimeForAccounts 2023-12-01 2024-11-30 SC491313 bus:RegisteredOffice 2023-12-01 2024-11-30 SC491313 bus:Director2 2023-12-01 2024-11-30 SC491313 bus:Director3 2023-12-01 2024-11-30 SC491313 bus:Director4 2023-12-01 2024-11-30 SC491313 bus:Director5 2023-12-01 2024-11-30 SC491313 bus:PrivateLimitedCompanyLtd 2023-12-01 2024-11-30 SC491313 bus:Agent1 2023-12-01 2024-11-30 SC491313 core:OtherResidualIntangibleAssets 2023-12-01 2024-11-30 SC491313 core:FurnitureFittings 2023-12-01 2024-11-30 SC491313 core:LandBuildings core:OwnedOrFreeholdAssets 2023-12-01 2024-11-30 SC491313 core:LeaseholdImprovements 2023-12-01 2024-11-30 SC491313 core:MotorVehicles 2023-12-01 2024-11-30 SC491313 core:OfficeEquipment 2023-12-01 2024-11-30 SC491313 core:PlantMachinery 2023-12-01 2024-11-30 SC491313 countries:AllCountries 2023-12-01 2024-11-30 SC491313 2023-11-30 SC491313 core:OtherResidualIntangibleAssets 2023-11-30 SC491313 core:FurnitureFittings 2023-11-30 SC491313 core:LandBuildings core:OwnedOrFreeholdAssets 2023-11-30 SC491313 core:PlantMachinery 2023-11-30 SC491313 2022-12-01 2023-11-30 SC491313 2023-11-30 SC491313 core:CurrentFinancialInstruments 2023-11-30 SC491313 core:CurrentFinancialInstruments core:WithinOneYear 2023-11-30 SC491313 core:Non-currentFinancialInstruments 2023-11-30 SC491313 core:Non-currentFinancialInstruments core:AfterOneYear 2023-11-30 SC491313 core:OtherResidualIntangibleAssets 2023-11-30 SC491313 core:FurnitureFittings 2023-11-30 SC491313 core:LandBuildings core:OwnedOrFreeholdAssets 2023-11-30 SC491313 core:PlantMachinery 2023-11-30 xbrli:pure iso4217:GBP

Registration number: SC491313

Wellbeing Rushport (Middlewich) Limited

Unaudited Filleted Financial Statements

for the Year Ended 30 November 2024

 

Wellbeing Rushport (Middlewich) Limited

Contents

Company Information

1

Statement of Directors' Responsibilities

2

Accountants' Report

3

Balance Sheet

4

Notes to the Financial Statements

5 to 10

 

Wellbeing Rushport (Middlewich) Limited

Company Information

Directors

Mr M A Hedley

Mr K A Murphy

Mr F T Gourlay

Mr G P Rowley

Registered office




Registration number

31 Townsend Place
Kirkcaldy
Fife
KY1 1HB

SC491313 (Scotland)

Accountants

Brown, Scott & Main
Chartered Accountants
91 West Savile Terrace
Edinburgh
Lothian
EH9 3DP

 

Wellbeing Rushport (Middlewich) Limited

Statement of Directors' Responsibilities

The directors acknowledge their responsibilities for preparing the Annual Report 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 apply them consistently;

make judgements and accounting estimates that are reasonable and prudent;

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.

 

Chartered Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
Wellbeing Rushport (Middlewich) Limited
for the Year Ended 30 November 2024

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Wellbeing Rushport (Middlewich) Limited for the year ended 30 November 2024 as set out on pages 4 to 10 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of The Institute of Chartered Accountants of Scotland, we are subject to its ethical and other professional requirements which are detailed at www.icas.com/accountspreparationguidance

This report is made solely to you, in accordance with the terms of our engagement. Our work has been undertaken solely to prepare for your approval the financial information of Wellbeing Rushport (Middlewich) Limited and state those matters that we have agreed to state to you in this report in accordance with the requirements of The Institute of Chartered Accountants of Scotland as detailed at http://www.icas.com/accountspreparationguidance. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and its directors for our work or for this report.

It is your duty to ensure that Wellbeing Rushport (Middlewich) Limited has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and loss of Wellbeing Rushport (Middlewich) Limited. You consider that Wellbeing Rushport (Middlewich) Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the accounts of Wellbeing Rushport (Middlewich) Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.

......................................

Brown, Scott & Main
Chartered Accountants
91 West Savile Terrace
Edinburgh
Lothian
EH9 3DP

20 May 2025

 

Wellbeing Rushport (Middlewich) Limited

(Registration number: SC491313)
Balance Sheet as at 30 November 2024

Note

2024
£

2023
£

Fixed assets

 

Intangible assets

6

5,479

5,979

Tangible assets

7

190,492

217,333

 

195,971

223,312

Current assets

 

Stocks

48,136

47,982

Debtors

8

90,237

96,995

Cash at bank and in hand

 

47,958

45,204

 

186,331

190,181

Creditors: Amounts falling due within one year

9

(213,073)

(180,425)

Net current (liabilities)/assets

 

(26,742)

9,756

Total assets less current liabilities

 

169,229

233,068

Creditors: Amounts falling due after more than one year

9

(14,111)

(24,022)

Provisions for liabilities

11

(5,943)

(22,409)

Net assets

 

149,175

186,637

Capital and reserves

 

Called up share capital

600

600

Share premium reserve

99,800

99,800

Retained earnings

48,775

86,237

Shareholders' funds

 

149,175

186,637

For the financial year ending 30 November 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 Profit and Loss Account.

Approved and authorised by the Board on 19 May 2025 and signed on its behalf by:
 

.........................................
Mr F T Gourlay
Director

 

Wellbeing Rushport (Middlewich) Limited

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

1

General information

The Company is a private limited company limited by share capital incorporated in Scotland.

The address of its registered office is:
31 Townsend Place
Kirkcaldy
Fife
KY1 1HB
UK

The principal place of business is:
70 Warmingham Lane
Middlewich
Cheshire
CW10 0DJ
England

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.

Basis of preparation

These financial statements have been prepared in accordance with the provisions of Section 1A "Small Entities" of Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

The operational and presentation currency is sterling.

Turnover

Turnover represents sales of pharmaceutical products, excluding value added tax and net of discounts allowed, recognised when goods are despatched or provided to customers.

Intangible assets

Intangible assets are initially measured at cost and comprise a licence fee paid to obtain permission to operate the company’s pharmacy. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

The company’s licence is amortised on the straight-line basis over its estimated life of 20 years. This is a departure from the requirements of section 1A of FRS 102 which requires intangible assets to be amortised over a period not exceeding 10 years where it is not possible to make a reliable estimate of the useful life. The directors believe the company’s licence has a lifespan longer than 10 years and consider 20 years is a more accurate period for amortisation of the licence.

If the licence had been amortised over 10 years the amortisation charge to the profit and loss account would have been £1,000 (2023 £1,000), resulting in an increase in loss of £500 (2023 £500).

Tangible assets

Tangible fixed assets are stated at cost less accumulated depreciation and accumulated impairment losses. Depreciation is charged so as to write off the cost less residual value of each asset over its useful life at the following annual rates:

Leasehold improvements

5% straight line

Plant & equipment

10% straight line

Office equipment

20% straight line

Fixtures & fittings

10% straight line

Motor vehicles

25% straight line

 

Wellbeing Rushport (Middlewich) Limited

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


Impairment of assets
At each reporting date fixed assets are reviewed to determine whether there is any indication that those assets have suffered an impairment loss. If there is an indication of possible impairment, the recoverable amount of any affected asset is estimated and compared with its carrying amount. If estimated recoverable amount is lower, the carrying amount is reduced to its estimated recoverable amount, and an impairment loss is recognised immediately in profit or loss.

If an impairment loss subsequently reverses, the carrying amount of the asset is increased to the revised estimate of its recoverable amount, but not in excess of the amount that would have been determined had no impairment loss been recognised for the asset in prior years. A reversal of an impairment loss is recognised immediately in profit or loss.

Stock

Stock is valued at the lower of cost and net realisable value, after making due allowances for obsolete and slow moving items, and comprises pharmaceutical products for resale.

Financial instruments

Financial instruments are recognised in the company’s balance sheet when the company becomes party to the contractual provisions of the instrument.

Basic Financial Assets
Basic financial assets, which include stocks, debtors, and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market value rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of Financial Liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic Financial Liabilities
Basic financial liabilities, which include creditors, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Tax

Taxation for the year comprises current and deferred tax. Tax is recognised in the profit and loss account, 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.

The current corporation 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 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.

Going concern

The financial statements have been prepared on the going concern basis. At 30 November 2024 the company had incurred a loss of £37,462 (2023 £21,596) and had net assets of £149,175 (2023 £186,637). The directors consider the going concern basis is appropriate as the company is able to meet its day to day working capital requirements as they fall due and the directors expect it to be able to continue to do so with the continuing support, if required, of its shareholders.

 

Wellbeing Rushport (Middlewich) Limited

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

Government grants

Grants that are received in respect of expenditure incurred by the entity are recognised in profit and loss in the period when the grant becomes receivable. No grants were received in the year to 30 November 2024 nor 30 November 2023.

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.

Defined contribution pension obligation

The company operates a defined contribution pension scheme whose assets are held separately from those of the company in independently administered funds. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

3

Staff numbers

The average number of persons employed by the company during the year, was 10 (2023 - 10).

4

Other operating income

2024

2023

£

£

Post office income

10,792

12,875

Net income from property rental

4,897

695

Other income

346

5,060

16,035

18,630

5

Taxation

The tax charge / (credit) on the profit for the year was as follows:

2024

2023

£

£

UK corporation tax

-

-

Deferred tax

(16,466)

988

(16,466)

988

 

Wellbeing Rushport (Middlewich) Limited

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

6

Intangible assets

Licence
 £

Total
£

Cost

At 1 December 2023

10,000

10,000

At 30 November 2024

10,000

10,000

Amortisation

At 1 December 2023

4,021

4,021

Amortisation charge

500

500

At 30 November 2024

4,521

4,521

Carrying amount

At 30 November 2024

5,479

5,479

At 30 November 2023

5,979

5,979

7

Tangible assets

Land and buildings
£

Fixtures and fittings
£

Plant and machinery
£

Total
£

Cost

At 1 December 2023

95,917

123,901

73,165

292,983

At 30 November 2024

95,917

123,901

73,165

292,983

Depreciation

At 1 December 2023

5,509

44,021

26,120

75,650

Charge for the year

4,796

12,391

9,654

26,841

At 30 November 2024

10,305

56,412

35,774

102,491

Carrying amount

At 30 November 2024

85,612

67,489

37,391

190,492

At 30 November 2023

90,408

79,880

47,045

217,333

8

Debtors

Current

2024
£

2023
£

Trade debtors

77,025

83,690

Prepayments

3,049

3,087

Other debtors

10,163

10,218

 

90,237

96,995

 

Wellbeing Rushport (Middlewich) Limited

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

9

Creditors

Creditors: amounts falling due within one year

Note

2024
£

2023
£

Due within one year

 

Loans and borrowings

10

110,000

40,000

Trade creditors

 

96,911

130,673

Taxation and social security

 

1,957

2,851

Accruals and deferred income

 

3,500

6,325

Other creditors

 

705

576

 

213,073

180,425

Included in trade creditors is a balance of £505 (2023 £15,279) due to Wellbeing Pharmacies Limited, a company in which Messrs Hedley, Gourlay and Murphy are directors.

Creditors: amounts falling due after more than one year

Note

2024
£

2023
£

Due after one year

 

Loans and borrowings

10

14,111

24,022

10

Loans and borrowings

Non-current loans and borrowings

2024
£

2023
£

Bank borrowings

14,111

24,022

Current loans and borrowings

2024
£

2023
£

Bank borrowings

10,000

10,000

Other borrowings

100,000

30,000

110,000

40,000

In 2020/21 the company borrowed £50,000 through the government's bounce back loan scheme, made available to businesses in response to the coronavirus pandemic. The loan is interest free for the first 12 months (the first 12 months interest is payable by the UK Government) and no repayments were due within this period. Interest is then charged at 2.5% per annum and the loan is repayable over the following 5 years by monthly instalment.

Other borrowings comprise balances of £50,000 (2023 £nil) due to Wellbeing Pharmacies Limited - this loan is interest free and repayable on demand; £20,000 (2023 £nil) due to C P Daly who is a 50% shareholder of Wellbeing Rushport (Middlewich) Limited - this loan is also interest free and repayable on demand; and £30,000 (2023 £30,000) due to Rushport Corporate Services Limited, a company owned by Mr C P Daly - this loan is interest free and repayable by 10 August 2025.

 

Wellbeing Rushport (Middlewich) Limited

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

11

Provisions for liabilities

2024

2023

£

£

Deferred tax

5,943

22,409

5,943

22,409

Deferred tax

Balance at 1 December 2023

22,409

Charge / (credit) to profit and loss account during the year

(16,466)

Balance at 30 November 2024

5,943

12

Lease commitments

2024

2023

£

£

Within one year

20,152

22,380

Between 1 and 5 years

72,702

73,208

In more than 5 years

10,500

28,500

103,354

124,088

13

Related party transactions

Wellbeing Pharmacies Limited is a 50% shareholder of Wellbeing Rushport (Middlewich) Limited.

Mr M A Hedley, Mr F T Gourlay and Mr K A Murphy are directors and shareholders of Wellbeing Healthcare Holdings Limited, a company which owns the entire share capital of Wellbeing Pharmacies Limited, a retail pharmacy, of which they are also directors.