46 46 Elmwood Nursing Home Limited 04949637 false 2024-01-01 2024-12-31 2024-12-31 The principal activity of the company is the provision of residential accommodation domiciliary care for elderly persons. Digita Accounts Production Advanced 6.30.9574.0 true true 04949637 2024-01-01 2024-12-31 04949637 2024-12-31 04949637 bus:CompanySecretaryDirector1 1 2024-12-31 04949637 bus:Director2 1 2024-12-31 04949637 core:CurrentFinancialInstruments 2024-12-31 04949637 core:CurrentFinancialInstruments core:WithinOneYear 2024-12-31 04949637 core:Non-currentFinancialInstruments core:AfterOneYear 2024-12-31 04949637 core:FurnitureFittings 2024-12-31 04949637 core:LandBuildings 2024-12-31 04949637 core:LandBuildings core:OwnedOrFreeholdAssets 2024-12-31 04949637 core:MotorVehicles 2024-12-31 04949637 bus:SmallEntities 2024-01-01 2024-12-31 04949637 bus:AuditExemptWithAccountantsReport 2024-01-01 2024-12-31 04949637 bus:FilletedAccounts 2024-01-01 2024-12-31 04949637 bus:SmallCompaniesRegimeForAccounts 2024-01-01 2024-12-31 04949637 bus:RegisteredOffice 2024-01-01 2024-12-31 04949637 bus:CompanySecretaryDirector1 2024-01-01 2024-12-31 04949637 bus:CompanySecretaryDirector1 1 2024-01-01 2024-12-31 04949637 bus:Director2 2024-01-01 2024-12-31 04949637 bus:Director2 1 2024-01-01 2024-12-31 04949637 bus:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 04949637 core:Buildings 2024-01-01 2024-12-31 04949637 core:FurnitureFittings 2024-01-01 2024-12-31 04949637 core:FurnitureFittingsToolsEquipment 2024-01-01 2024-12-31 04949637 core:LandBuildings 2024-01-01 2024-12-31 04949637 core:LandBuildings core:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 04949637 core:MotorVehicles 2024-01-01 2024-12-31 04949637 core:Vehicles 2024-01-01 2024-12-31 04949637 core:OtherRelatedParties 2024-01-01 2024-12-31 04949637 countries:AllCountries 2024-01-01 2024-12-31 04949637 2023-12-31 04949637 bus:CompanySecretaryDirector1 1 2023-12-31 04949637 bus:Director2 1 2023-12-31 04949637 core:FurnitureFittings 2023-12-31 04949637 core:LandBuildings core:OwnedOrFreeholdAssets 2023-12-31 04949637 core:MotorVehicles 2023-12-31 04949637 2023-01-01 2023-12-31 04949637 2023-12-31 04949637 bus:CompanySecretaryDirector1 1 2023-12-31 04949637 bus:Director2 1 2023-12-31 04949637 core:CurrentFinancialInstruments 2023-12-31 04949637 core:CurrentFinancialInstruments core:WithinOneYear 2023-12-31 04949637 core:Non-currentFinancialInstruments core:AfterOneYear 2023-12-31 04949637 core:FurnitureFittings 2023-12-31 04949637 core:LandBuildings 2023-12-31 04949637 core:LandBuildings core:OwnedOrFreeholdAssets 2023-12-31 04949637 core:MotorVehicles 2023-12-31 04949637 bus:CompanySecretaryDirector1 1 2023-01-01 2023-12-31 04949637 bus:Director2 1 2023-01-01 2023-12-31 04949637 bus:CompanySecretaryDirector1 1 2022-12-31 04949637 bus:Director2 1 2022-12-31 xbrli:pure iso4217:GBP

Registration number: 04949637

Elmwood Nursing Home Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 December 2024

 

Elmwood Nursing Home Limited

Contents

Statement of Financial Position

1 to 2

Notes to the Unaudited Financial Statements

3 to 9

 

Elmwood Nursing Home Limited

(Registration number: 04949637)
Statement of Financial Position as at 31 December 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

4

1,587,585

1,594,402

Current assets

 

Stocks

5

2,000

2,000

Debtors

6

93,316

131,012

Cash at bank and in hand

 

33,433

70,856

 

128,749

203,868

Creditors: Amounts falling due within one year

7

(321,556)

(384,210)

Net current liabilities

 

(192,807)

(180,342)

Total assets less current liabilities

 

1,394,778

1,414,060

Creditors: Amounts falling due after more than one year

7

(7,287)

(83,198)

Provisions for liabilities

(78,999)

(82,630)

Net assets

 

1,308,492

1,248,232

Capital and reserves

 

Called up share capital

100

100

Revaluation reserve

(50,440)

(50,440)

Profit and loss account

1,358,832

1,298,572

Shareholders' funds

 

1,308,492

1,248,232

For the financial year ending 31 December 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 29 May 2025 and signed on its behalf by:
 

 

Elmwood Nursing Home Limited

(Registration number: 04949637)
Statement of Financial Position as at 31 December 2024 (continued)


Mr Soroosh Sadeghi
Company secretary and director


Mr Afsheen Philip Sadeghi
Director

 

Elmwood Nursing Home Limited

Notes to the Unaudited Financial Statements for the
Year Ended 31 December 2024

1

General information

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

The address of its registered office is:
Elmwood Residential Home
Colyford
Colyton
Devon
EX24 6QJ

Principal activity

The principal activity of the company is the provision of residential accommodation domiciliary care for elderly persons.

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.

 

Elmwood Nursing Home Limited

Notes to the Unaudited Financial Statements for the
Year Ended 31 December 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 sale of goods and 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.

 

Elmwood Nursing Home Limited

Notes to the Unaudited Financial Statements for the
Year Ended 31 December 2024 (continued)

2

Accounting policies (continued)

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

none as revalued periodically

Acquisition expenses

25% straight line

Fittings fixtures and equipment

10% reducing balance

Motor Vehicles

25 % reducing balance

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.

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

Stocks

Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Costs include all costs of purchase, costs of conversion and other costs incurred in bringing the stocks to their present location and condition. .

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.

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.

 

Elmwood Nursing Home Limited

Notes to the Unaudited Financial Statements for the
Year Ended 31 December 2024 (continued)

2

Accounting policies (continued)

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 46 (2023 - 46).

 

Elmwood Nursing Home Limited

Notes to the Unaudited Financial Statements for the
Year Ended 31 December 2024 (continued)

4

Tangible assets

Freehold property
£

Fixtures and fittings
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 January 2024

1,258,891

952,261

78,087

2,289,239

Additions

-

24,391

12,495

36,886

Disposals

-

-

(4,650)

(4,650)

At 31 December 2024

1,258,891

976,652

85,932

2,321,475

Depreciation

At 1 January 2024

-

645,569

49,268

694,837

Charge for the year

-

33,112

10,242

43,354

Eliminated on disposal

-

-

(4,301)

(4,301)

At 31 December 2024

-

678,681

55,209

733,890

Carrying amount

At 31 December 2024

1,258,891

297,971

30,723

1,587,585

At 31 December 2023

1,258,891

306,692

28,819

1,594,402

Included within the net book value of land and buildings above is £1,258,891 (2023 - £1,258,891) in respect of freehold land and buildings.
 

Revaluation

The fair value of the company's Freehold property was revalued on 31 December 2023. Freehold property is held at valuation. The valuations are undertaken periodically by the directors..
Had this class of asset been measured on a historical cost basis, the carrying amount would have been £Nil (2023 - £1,258,891).

5

Stocks

2024
£

2023
£

Finished goods and goods for resale

2,000

2,000

 

Elmwood Nursing Home Limited

Notes to the Unaudited Financial Statements for the
Year Ended 31 December 2024 (continued)

6

Debtors

2024
£

2023
£

Trade debtors

67,534

128,943

Other debtors

25,782

2,069

93,316

131,012

7

Creditors

Creditors: amounts falling due within one year

Note

2024
£

2023
£

Due within one year

 

Loans and borrowings

9

22,435

32,387

Trade creditors

 

16,531

36

Amounts owed to group undertakings and undertakings in which the company has a participating interest

10

16,800

16,800

Taxation and social security

 

58,065

88,687

Accruals and deferred income

 

122,609

94,932

Other creditors

 

85,116

151,368

 

321,556

384,210

Creditors: amounts falling due after more than one year

2024
£

2023
£

Due after one year

Amounts owed to group undertakings

7,287

83,198

8

Reserves

Profit and loss account:

This reserve records retained earnings and accumulated losses.

 

Elmwood Nursing Home Limited

Notes to the Unaudited Financial Statements for the
Year Ended 31 December 2024 (continued)

9

Loans and borrowings

Current loans and borrowings

2024
£

2023
£

Bank borrowings

22,435

32,387

10

Related party transactions

Transactions with directors

2024

At 1 January 2024
£

Advances to director
£

Repayments by director
£

At 31 December 2024
£

Mr Afsheen Philip Sadeghi

2,069

51,616

(40,040)

13,645

         
       

Mr Soroosh Sadeghi

(8,663)

18,000

-

9,337

         
       

 

2023

At 1 January 2023
£

Advances to director
£

Repayments by director
£

At 31 December 2023
£

Mr Afsheen Philip Sadeghi

(20,469)

62,578

(40,040)

2,069

Mr Soroosh Sadeghi

(26,663)

18,000

-

(8,663)

Summary of transactions with other related parties

As at 31 December 2024 the company owed £24,429 to a company who has directors in common with Elmwood Nursing Limited (31 December 2023 £157,929)