Brixham Dental Practice Limited 07041767 false 2023-10-01 2024-09-30 2024-09-30 The principal activity of the company is dental practice Digita Accounts Production Advanced 6.30.9574.0 true 07041767 2023-10-01 2024-09-30 07041767 2024-09-30 07041767 bus:Director1 1 2024-09-30 07041767 bus:Director2 1 2024-09-30 07041767 core:FinanceLeases core:CurrentFinancialInstruments 2024-09-30 07041767 core:FinanceLeases core:Non-currentFinancialInstruments 2024-09-30 07041767 core:CurrentFinancialInstruments 2024-09-30 07041767 core:CurrentFinancialInstruments core:WithinOneYear 2024-09-30 07041767 core:Non-currentFinancialInstruments 2024-09-30 07041767 core:Non-currentFinancialInstruments core:AfterOneYear 2024-09-30 07041767 core:Goodwill 2024-09-30 07041767 core:OtherResidualIntangibleAssets 2024-09-30 07041767 core:PlantMachinery 2024-09-30 07041767 bus:SmallEntities 2023-10-01 2024-09-30 07041767 bus:AuditExemptWithAccountantsReport 2023-10-01 2024-09-30 07041767 bus:FilletedAccounts 2023-10-01 2024-09-30 07041767 bus:SmallCompaniesRegimeForAccounts 2023-10-01 2024-09-30 07041767 bus:RegisteredOffice 2023-10-01 2024-09-30 07041767 bus:Director1 2023-10-01 2024-09-30 07041767 bus:Director1 1 2023-10-01 2024-09-30 07041767 bus:Director2 2023-10-01 2024-09-30 07041767 bus:Director2 1 2023-10-01 2024-09-30 07041767 bus:PrivateLimitedCompanyLtd 2023-10-01 2024-09-30 07041767 core:Goodwill 2023-10-01 2024-09-30 07041767 core:OtherResidualIntangibleAssets 2023-10-01 2024-09-30 07041767 core:PlantMachinery 2023-10-01 2024-09-30 07041767 countries:England 2023-10-01 2024-09-30 07041767 2023-09-30 07041767 bus:Director1 1 2023-09-30 07041767 bus:Director2 1 2023-09-30 07041767 core:Goodwill 2023-09-30 07041767 core:OtherResidualIntangibleAssets 2023-09-30 07041767 core:PlantMachinery 2023-09-30 07041767 2022-10-01 2023-09-30 07041767 2023-09-30 07041767 bus:Director1 1 2023-09-30 07041767 bus:Director2 1 2023-09-30 07041767 core:FinanceLeases core:CurrentFinancialInstruments 2023-09-30 07041767 core:FinanceLeases core:Non-currentFinancialInstruments 2023-09-30 07041767 core:CurrentFinancialInstruments 2023-09-30 07041767 core:CurrentFinancialInstruments core:WithinOneYear 2023-09-30 07041767 core:Non-currentFinancialInstruments 2023-09-30 07041767 core:Non-currentFinancialInstruments core:AfterOneYear 2023-09-30 07041767 core:Goodwill 2023-09-30 07041767 core:OtherResidualIntangibleAssets 2023-09-30 07041767 core:PlantMachinery 2023-09-30 07041767 bus:Director1 1 2022-10-01 2023-09-30 07041767 bus:Director2 1 2022-10-01 2023-09-30 07041767 bus:Director1 1 2022-09-30 07041767 bus:Director2 1 2022-09-30 iso4217:GBP xbrli:pure

Registration number: 07041767

Brixham Dental Practice Limited

Unaudited Filleted Financial Statements

for the Year Ended 30 September 2024

 

Brixham Dental Practice Limited

Contents

Statement of Financial Position

1 to 2

Notes to the Unaudited Financial Statements

3 to 9

 

Brixham Dental Practice Limited

(Registration number: 07041767)
Statement of Financial Position as at 30 September 2024

Note

2024
£

2023
£

Fixed assets

 

Intangible assets

4

68,750

103,125

Tangible assets

5

174,063

167,977

 

242,813

271,102

Current assets

 

Stocks

6

17,000

15,000

Debtors

7

11,180

5,811

Cash at bank and in hand

 

36,284

99,714

 

64,464

120,525

Creditors: Amounts falling due within one year

8

(175,199)

(167,685)

Net current liabilities

 

(110,735)

(47,160)

Total assets less current liabilities

 

132,078

223,942

Creditors: Amounts falling due after more than one year

8

(66,182)

(76,936)

Provisions for liabilities

(43,516)

(41,566)

Net assets

 

22,380

105,440

Capital and reserves

 

Called up share capital

100

100

Profit and loss account

22,280

105,340

Shareholders' funds

 

22,380

105,440

For the financial year 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 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 19 December 2024 and signed on its behalf by:
 

 

Brixham Dental Practice Limited

(Registration number: 07041767)
Statement of Financial Position as at 30 September 2024 (continued)


Dr Paul Nicholas Richardson
Director

 

Brixham Dental Practice Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024

1

General information

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

The address of its registered office is:
19 New Road
Brixham
Devon
TQ5 8NB

Principal activity

The principal activity of the company is dental practice

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.

 

Brixham Dental Practice Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 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.

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

Plant and machinery

10% straight line

Impairment

 

Brixham Dental Practice Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024 (continued)

2

Accounting policies (continued)

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.

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten 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

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.

 

Brixham Dental Practice Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024 (continued)

2

Accounting policies (continued)

Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the statement of financial position as a finance lease obligation.

Lease payments are apportioned between finance costs in the statement of comprehensive income and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

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 14 (2023 - 12).

 

Brixham Dental Practice Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024 (continued)

4

Intangible assets

Goodwill
 £

Other intangible assets
 £

Total
£

Cost or valuation

At 1 October 2023

500,000

2,400

502,400

At 30 September 2024

500,000

2,400

502,400

Amortisation

At 1 October 2023

396,875

2,400

399,275

Amortisation charge

34,375

-

34,375

At 30 September 2024

431,250

2,400

433,650

Carrying amount

At 30 September 2024

68,750

-

68,750

At 30 September 2023

103,125

-

103,125

5

Tangible assets

Plant and machinery
£

Total
£

Cost or valuation

At 1 October 2023

349,216

349,216

Additions

38,389

38,389

Disposals

(19,919)

(19,919)

At 30 September 2024

367,686

367,686

Depreciation

At 1 October 2023

181,239

181,239

Charge for the year

22,343

22,343

Eliminated on disposal

(9,959)

(9,959)

At 30 September 2024

193,623

193,623

Carrying amount

At 30 September 2024

174,063

174,063

At 30 September 2023

167,977

167,977

 

Brixham Dental Practice Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024 (continued)

6

Stocks

2024
£

2023
£

Merchandise

17,000

15,000

7

Debtors

2024
£

2023
£

Trade debtors

8,779

3,608

Other debtors

-

1

Prepayments

2,401

2,202

11,180

5,811

8

Creditors

Creditors: amounts falling due within one year

Note

2024
£

2023
£

Due within one year

 

Loans and borrowings

10

52,780

51,864

Trade creditors

 

54,564

62,957

Taxation and social security

 

62,012

47,378

Accruals and deferred income

 

3,504

3,850

Other creditors

 

2,339

1,636

 

175,199

167,685

Creditors: amounts falling due after more than one year

Note

2024
£

2023
£

Due after one year

 

Loans and borrowings

10

66,182

76,936

9

Reserves

Profit and loss account:

This reserve records retained earnings and accumulated losses.

 

Brixham Dental Practice Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024 (continued)

10

Loans and borrowings

Non-current loans and borrowings

2024
£

2023
£

Bank borrowings

34,568

54,542

Finance lease liabilities

31,614

22,394

66,182

76,936

Current loans and borrowings

2024
£

2023
£

Bank borrowings

19,475

18,974

Bank overdrafts

16,409

22,906

Finance lease liabilities

16,896

9,984

52,780

51,864

11

Related party transactions

Transactions with directors

2024

At 1 October 2023
£

Advances to director
£

At 30 September 2024
£

Dr Paul Nicholas Richardson

(21)

15

(6)

       
     

Mrs Cheryl Ann Richardson

(21)

15

(6)

       
     

 

2023

At 1 October 2022
£

Repayments by director
£

At 30 September 2023
£

Dr Paul Nicholas Richardson

(1)

(20)

(21)

Mrs Cheryl Ann Richardson

(1)

(20)

(21)