Heritage Vets Limited 15290055 false 2023-11-16 2024-09-30 2024-09-30 The principal activity of the company is the provision of veterinary services. Digita Accounts Production Advanced 6.30.9574.0 true true 15290055 2023-11-16 2024-09-30 15290055 2024-09-30 15290055 bus:OrdinaryShareClass1 2024-09-30 15290055 bus:OrdinaryShareClass2 2024-09-30 15290055 core:FurtherSpecificItem1DeferredTaxComponentTotalForDeferredTax 2024-09-30 15290055 core:FurtherSpecificItem2DeferredTaxComponentTotalForDeferredTax 2024-09-30 15290055 core:FurtherSpecificItem3DeferredTaxComponentTotalForDeferredTax 2024-09-30 15290055 core:ShareCapital 2024-09-30 15290055 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-09-30 15290055 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2024-09-30 15290055 core:CurrentFinancialInstruments 2024-09-30 15290055 core:CurrentFinancialInstruments core:WithinOneYear 2024-09-30 15290055 core:Non-currentFinancialInstruments 2024-09-30 15290055 core:Non-currentFinancialInstruments core:AfterOneYear 2024-09-30 15290055 core:ConstructionInProgressAssetsUnderConstruction 2024-09-30 15290055 core:FurnitureFittingsToolsEquipment 2024-09-30 15290055 core:LandBuildings 2024-09-30 15290055 core:OtherPropertyPlantEquipment 2024-09-30 15290055 bus:SmallEntities 2023-11-16 2024-09-30 15290055 bus:AuditExemptWithAccountantsReport 2023-11-16 2024-09-30 15290055 bus:FilletedAccounts 2023-11-16 2024-09-30 15290055 bus:SmallCompaniesRegimeForAccounts 2023-11-16 2024-09-30 15290055 bus:RegisteredOffice 2023-11-16 2024-09-30 15290055 bus:Director1 2023-11-16 2024-09-30 15290055 bus:Director2 2023-11-16 2024-09-30 15290055 bus:OrdinaryShareClass1 2023-11-16 2024-09-30 15290055 bus:OrdinaryShareClass2 2023-11-16 2024-09-30 15290055 bus:PrivateLimitedCompanyLtd 2023-11-16 2024-09-30 15290055 core:ComputerEquipment 2023-11-16 2024-09-30 15290055 core:ConstructionInProgressAssetsUnderConstruction 2023-11-16 2024-09-30 15290055 core:FurnitureFittings 2023-11-16 2024-09-30 15290055 core:FurnitureFittingsToolsEquipment 2023-11-16 2024-09-30 15290055 core:LandBuildings 2023-11-16 2024-09-30 15290055 core:OtherPropertyPlantEquipment 2023-11-16 2024-09-30 15290055 core:PlantMachinery 2023-11-16 2024-09-30 15290055 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2023-11-16 2024-09-30 15290055 countries:EnglandWales 2023-11-16 2024-09-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 15290055

Prepared for the registrar

Heritage Vets Limited

Annual Report and Unaudited Financial Statements

for the Period from 16 November 2023 to 30 September 2024

 

Heritage Vets Limited

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 9

 

Heritage Vets Limited

Company Information

Directors

R A Keeble

S Murray

Registered office

Staverton Court
Staverton
Cheltenham
Gloucestershire
GL51 0UX

Accountants

Hazlewoods LLP
Staverton Court
Staverton
Cheltenham
GL51 0UX

 

Heritage Vets Limited

(Registration number: 15290055)
Balance Sheet as at 30 September 2024

Note

2024
£

Fixed assets

 

Tangible assets

4

366,488

Current assets

 

Stocks

18,750

Debtors

5

23,777

Cash at bank and in hand

 

182,151

 

224,678

Creditors: Amounts falling due within one year

6

(168,907)

Net current assets

 

55,771

Total assets less current liabilities

 

422,259

Creditors: Amounts falling due after more than one year

6

(446,105)

Deferred tax liabilities

7

3,920

Net liabilities

 

(19,926)

Capital and reserves

 

Called up share capital

9

100

Retained earnings

(20,026)

Shareholders' deficit

 

(19,926)

For the financial period ending 30 September 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 period 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 18 June 2025 and signed on its behalf by:
 


R A Keeble
Director


S Murray
Director

 

Heritage Vets Limited

Notes to the Unaudited Financial Statements for the Period from 16 November 2023 to 30 September 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:
Staverton Court
Staverton
Cheltenham
Gloucestershire
GL51 0UX
United Kingdom

 

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.

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

Revenue represents amounts earned from clients for veterinary services and the sale of products. Revenue for the delivery of veterinary services and the sale of products is recognised when the veterinary consultation or procedure is completed and the goods are passed to the client.

 

Heritage Vets Limited

Notes to the Unaudited Financial Statements for the Period from 16 November 2023 to 30 September 2024

Tax

The tax expense for the period comprises 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.

Deferred income 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 income 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

Leasehold improvements

Over the period of the lease

Plant and machinery

25% written down value

Fixtures and fittings

10% written down value

Computer equipment

33.33% of cost

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. 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.

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.

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.

 

Heritage Vets Limited

Notes to the Unaudited Financial Statements for the Period from 16 November 2023 to 30 September 2024

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.

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.

 

Heritage Vets Limited

Notes to the Unaudited Financial Statements for the Period from 16 November 2023 to 30 September 2024

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.


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.

 

3

Staff numbers

The average number of persons employed by the company (including directors) during the period, was 6.

 

Heritage Vets Limited

Notes to the Unaudited Financial Statements for the Period from 16 November 2023 to 30 September 2024

 

4

Tangible assets

Land and buildings
£

Plant and machinery
 £

Fixtures and fittings
£

Office equipment
£

Total
£

Cost

Additions

161,932

139,279

69,166

20,757

391,134

At 30 September 2024

161,932

139,279

69,166

20,757

391,134

Depreciation

Charge for the

1,964

17,968

1,775

2,939

24,646

At 30 September 2024

1,964

17,968

1,775

2,939

24,646

Carrying amount

At 30 September 2024

159,968

121,311

67,391

17,818

366,488

Included within the net book value of land and buildings above is £Nil in respect of freehold land and buildings.
 

 

Heritage Vets Limited

Notes to the Unaudited Financial Statements for the Period from 16 November 2023 to 30 September 2024

 

5

Debtors

2024
£

Trade debtors

8,669

Other debtors

15,108

23,777

 

6

Creditors

Note

2024
£

Due within one year

 

Loans and borrowings

8

123,177

Trade creditors

 

8,362

Taxation and social security

 

25,043

Accruals and deferred income

 

10,738

Other creditors

 

1,587

 

168,907

Note

2024
£

Due after one year

 

Loans and borrowings

8

446,105

 

7

Deferred tax

Deferred tax assets and liabilities

2024

Liability
£

Fixed asset timing differences

48,223

Short term timing differences

(170)

Losses and other deductions

(51,973)

(3,920)

 

Heritage Vets Limited

Notes to the Unaudited Financial Statements for the Period from 16 November 2023 to 30 September 2024

 

8

Loans and borrowings

Current loans and borrowings

2024
£

Bank borrowings

16,161

Hire purchase contracts

31,554

Other borrowings

75,462

123,177

Non-current loans and borrowings

2024
£

Bank borrowings

329,671

Hire purchase contracts

116,434

446,105

 

9

Share capital

Allotted, called up and fully paid shares

 

30 September 2024

 

No.

£

Ordinary A of £1 each

50

50

Ordinary B of £1 each

50

50

 

100

100

Upon incorporation 50 Ordinary A £1 shares and 50 Ordinary B £1 shares were issued on 16 November 2023.

The different classes of shares referred to above carry separate rights to dividends but in all other aspects rank pari passu.

 

10

Related party transactions

Summary of transactions with key management

Key management personnel are considered to be the directors of the company.
 

As at the balance sheet date, the company owed the directors £75,562. This amount is included within other borrowings. There are no fixed repayment terms and interest is charged at 7.5%.