Company registration number 13780354 (England and Wales)
HERRINGTON GRANGE CARE HOME LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
HERRINGTON GRANGE CARE HOME LIMITED
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 8
HERRINGTON GRANGE CARE HOME LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
3
2,952,164
1,207,483
Current assets
Debtors
4
63,734
101,711
Cash at bank and in hand
171,597
40,536
235,331
142,247
Creditors: amounts falling due within one year
5
(1,499,883)
(1,387,913)
Net current liabilities
(1,264,552)
(1,245,666)
Total assets less current liabilities
1,687,612
(38,183)
Provisions for liabilities
(416,048)
-
0
Net assets/(liabilities)
1,271,564
(38,183)
Capital and reserves
Called up share capital
6
1
1
Revaluation reserve
7
1,351,865
-
0
Profit and loss reserves
(80,302)
(38,184)
Total equity
1,271,564
(38,183)

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The director of the company has elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved and signed by the director and authorised for issue on 6 May 2025
Mrs J P Houghton
Director
Company registration number 13780354 (England and Wales)
HERRINGTON GRANGE CARE HOME LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 January 2023
1
-
0
(87)
(86)
Year ended 31 December 2023:
Loss and total comprehensive income
-
-
(38,097)
(38,097)
Balance at 31 December 2023
1
-
0
(38,184)
(38,183)
Year ended 31 December 2024:
Loss
-
-
(42,118)
(42,118)
Other comprehensive income:
Revaluation of tangible fixed assets
-
1,784,842
-
1,784,842
Tax relating to other comprehensive income
-
(432,977)
-
0
(432,977)
Total comprehensive income
-
1,351,865
(42,118)
1,309,747
Balance at 31 December 2024
1
1,351,865
(80,302)
1,271,564
HERRINGTON GRANGE CARE HOME LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information

Herrington Grange Care Home Limited is a private company limited by shares incorporated in England and Wales. The registered office is Houghton House, New Road, Team Valley Trading Estate, Gateshead, Tyne and Wear, NE11 OJU.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in UK sterling which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £1.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties. The principal accounting policies adopted are set out below.

1.2
Going concern

The financial statements have been prepared on a going concern basis which, in the opinion of the director, is the appropriate basis. The company's ability to continue trading is dependent upon the ongoing support of its truefellow group undertakings. In the event that the company is unable to continue trading, adjustments would have to be made to reduce the value of assets to their recoverable amount.

1.3
Turnover

Turnover represents' fees receivable (exempt from value added tax) which are recognised either under the terms of contracts with local authorities or under the terms of short term letting agreements.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses. Cost includes costs directly attributable to making the asset capable of operating as intended.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Freehold land and buildings
2% on cost
Fixtures and fittings
15% on cost
Computer equipment
33% on cost

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.5
Impairment of fixed assets

Assets not measured at fair value are reviewed for any indication that the asset may be impaired at each balance sheet date. If such indication exists, the recoverable amount of the asset, or the asset's cash generating unit, is estimated and compared to the carrying amount. Where the carrying amount exceeds its recoverable amount, an impairment loss is recognised in profit or loss unless the asset is carried at a revalued amount where the impairment loss is a revaluation decrease.

HERRINGTON GRANGE CARE HOME LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.6
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.7
Taxation

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 and deferred taxation assets and liabilities are not discounted.

Current tax

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.

Deferred tax

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.

 

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

1.8
Provisions

Provisions are recognised when the company has an obligation at the balance sheet date as a result of a past event, it is probable that an outflow of economic benefits will be required in settlement and the amount can be reliably estimated.

1.9
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.10
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.11
Leases

Rentals paid under operating leases are charged to profit and loss on a straight line basis over the period of the lease.

1.12

Debtors and creditors receivable/payable within one year

Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the profit and loss account in other administrative expenses.

HERRINGTON GRANGE CARE HOME LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2024
2023
Number
Number
Total
56
50
3
Tangible fixed assets
Freehold land and buildings
Fixtures and fittings
Computer equipment
Total
£
£
£
£
Cost or valuation
At 1 January 2024
1,118,902
146,353
6,625
1,271,880
Additions
-
0
3,879
2,661
6,540
Revaluation
1,731,098
-
0
-
0
1,731,098
At 31 December 2024
2,850,000
150,232
9,286
3,009,518
Depreciation and impairment
At 1 January 2024
31,650
29,915
2,832
64,397
Depreciation charged in the year
22,095
21,449
2,391
45,935
Impairment losses
-
0
767
-
0
767
Revaluation
(53,745)
-
0
-
0
(53,745)
At 31 December 2024
-
0
52,131
5,223
57,354
Carrying amount
At 31 December 2024
2,850,000
98,101
4,063
2,952,164
At 31 December 2023
1,087,252
116,438
3,793
1,207,483

Land and buildings with a carrying amount of £1,065,157 were revalued on 15 April 2025 by Christie & Co, independent valuers not connected with the company, on the basis of market value. The valuation conforms to International Valuation Standards and was based on recent market transactions on arm's length terms for similar properties.

The revaluation surplus is disclosed in note 7.

HERRINGTON GRANGE CARE HOME LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
3
Tangible fixed assets
(Continued)
- 6 -

The following assets are carried at valuation. If the assets were measured using the cost model, the carrying amounts would be as follows:

Freehold property
2024
2023
£
£
Cost
1,118,902
-
Accumulated depreciation
(53,745)
-
Carrying value
1,065,157
-
4
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
43,962
48,219
Other debtors
-
0
12,720
Prepayments and accrued income
19,772
29,972
63,734
90,911
Deferred tax asset (note )
-
0
10,800
63,734
101,711
5
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
33,573
41,469
Amounts owed to group undertakings
1,325,763
1,225,466
Taxation and social security
18,376
14,010
Accruals and deferred income
122,171
106,968
1,499,883
1,387,913
6
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
1
1
1
1
HERRINGTON GRANGE CARE HOME LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
7
Revaluation reserve
2024
2023
£
£
At the beginning of the year
-
0
-
0
Revaluation surplus arising in the year
1,784,842
-
0
Deferred tax on revaluation of tangible assets
(432,977)
-
At the end of the year
1,351,865
-
8
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006.

The auditor's report is unqualified and includes the following:

Opinion

In our opinion the financial statements:

Other matter

The comparative figures are unaudited.

Senior Statutory Auditor:
Peter Charles BSc FCA
Statutory Auditor:
Robson Laidler Accountants Limited
Date of audit report:
29 August 2025
HERRINGTON GRANGE CARE HOME LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
9
Operating lease commitments
As lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2024
2023
£
£
Total commitments
3,888
5,616
10
Related party transactions
Transactions with related parties
Other information

The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

11
Parent company

Exclusive Care Group Limited, a company registered in England and Wales, is regarded by the director as being the company's ultimate parent undertaking. A copy of the consolidated financial statements can be obtained via the Companies House website.

The ultimate controlling party is Jennifer P Houghton.

2024-12-312024-01-01falsefalsefalse29 August 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMrs J P Houghton137803542024-01-012024-12-31137803542024-12-31137803542023-12-3113780354core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3113780354core:FurnitureFittings2024-12-3113780354core:ComputerEquipment2024-12-3113780354core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3113780354core:FurnitureFittings2023-12-3113780354core:ComputerEquipment2023-12-3113780354core:ShareCapital2024-12-3113780354core:ShareCapital2023-12-3113780354core:RevaluationReserve2024-12-3113780354core:RevaluationReserve2023-12-3113780354core:RetainedEarningsAccumulatedLosses2024-12-3113780354core:RetainedEarningsAccumulatedLosses2023-12-3113780354core:ShareCapital2022-12-3113780354core:RevaluationReserve2022-12-3113780354core:RetainedEarningsAccumulatedLosses2022-12-3113780354core:ShareCapitalOrdinaryShareClass12024-12-3113780354core:ShareCapitalOrdinaryShareClass12023-12-3113780354core:RevaluationReserve2023-12-3113780354bus:Director12024-01-012024-12-3113780354core:RetainedEarningsAccumulatedLosses2023-01-012023-12-31137803542023-01-012023-12-3113780354core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3113780354core:RevaluationReserve2024-01-012024-12-3113780354core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3113780354core:FurnitureFittings2024-01-012024-12-3113780354core:ComputerEquipment2024-01-012024-12-3113780354core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3113780354core:FurnitureFittings2023-12-3113780354core:ComputerEquipment2023-12-31137803542023-12-3113780354core:CurrentFinancialInstruments2024-12-3113780354core:CurrentFinancialInstruments2023-12-3113780354bus:OrdinaryShareClass12024-01-012024-12-3113780354bus:OrdinaryShareClass12024-12-3113780354bus:OrdinaryShareClass12023-12-3113780354bus:PrivateLimitedCompanyLtd2024-01-012024-12-3113780354bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3113780354bus:FRS1022024-01-012024-12-3113780354bus:Audited2024-01-012024-12-3113780354bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP