Caseware UK (AP4) 2024.0.164 2024.0.164 2024-12-312024-12-31Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively. 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 income. Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the reporting date, except that: The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met. Deferred tax balances are not recognised in respect of permanent differences. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.false104falsePlastic Surgery2024-01-01111falsefalse 04127609 2024-01-01 2024-12-31 04127609 2023-01-01 2023-12-31 04127609 2024-12-31 04127609 2023-12-31 04127609 2023-01-01 04127609 1 2024-01-01 2024-12-31 04127609 1 2023-01-01 2023-12-31 04127609 5 2024-01-01 2024-12-31 04127609 5 2023-01-01 2023-12-31 04127609 6 2024-01-01 2024-12-31 04127609 6 2023-01-01 2023-12-31 04127609 d:Director2 2024-01-01 2024-12-31 04127609 d:Director3 2024-01-01 2024-12-31 04127609 d:Director4 2024-01-01 2024-12-31 04127609 d:Director5 2024-01-01 2024-12-31 04127609 d:RegisteredOffice 2024-01-01 2024-12-31 04127609 e:Buildings e:ShortLeaseholdAssets 2024-01-01 2024-12-31 04127609 e:Buildings e:ShortLeaseholdAssets 2024-12-31 04127609 e:Buildings e:ShortLeaseholdAssets 2023-12-31 04127609 e:PlantMachinery 2024-01-01 2024-12-31 04127609 e:PlantMachinery 2024-12-31 04127609 e:PlantMachinery 2023-12-31 04127609 e:PlantMachinery e:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 04127609 e:MotorVehicles 2024-01-01 2024-12-31 04127609 e:MotorVehicles 2024-12-31 04127609 e:MotorVehicles 2023-12-31 04127609 e:MotorVehicles e:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 04127609 e:FurnitureFittings 2024-01-01 2024-12-31 04127609 e:FurnitureFittings 2024-12-31 04127609 e:FurnitureFittings 2023-12-31 04127609 e:FurnitureFittings e:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 04127609 e:ComputerEquipment 2024-01-01 2024-12-31 04127609 e:ComputerEquipment 2024-12-31 04127609 e:ComputerEquipment 2023-12-31 04127609 e:ComputerEquipment e:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 04127609 e:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 04127609 e:Goodwill 2024-12-31 04127609 e:Goodwill 2023-12-31 04127609 e:CurrentFinancialInstruments 2024-12-31 04127609 e:CurrentFinancialInstruments 2023-12-31 04127609 e:Non-currentFinancialInstruments 2024-12-31 04127609 e:Non-currentFinancialInstruments 2023-12-31 04127609 e:CurrentFinancialInstruments e:WithinOneYear 2024-12-31 04127609 e:CurrentFinancialInstruments e:WithinOneYear 2023-12-31 04127609 e:Non-currentFinancialInstruments e:AfterOneYear 2024-12-31 04127609 e:Non-currentFinancialInstruments e:AfterOneYear 2023-12-31 04127609 e:UKTax 2024-01-01 2024-12-31 04127609 e:UKTax 2023-01-01 2023-12-31 04127609 e:ShareCapital 2024-12-31 04127609 e:ShareCapital 2023-12-31 04127609 e:ShareCapital 2023-01-01 04127609 e:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 04127609 e:RetainedEarningsAccumulatedLosses 2024-12-31 04127609 e:RetainedEarningsAccumulatedLosses 2023-01-01 2023-12-31 04127609 e:RetainedEarningsAccumulatedLosses 2023-12-31 04127609 e:RetainedEarningsAccumulatedLosses 2023-01-01 04127609 e:AcceleratedTaxDepreciationDeferredTax 2024-12-31 04127609 e:AcceleratedTaxDepreciationDeferredTax 2023-12-31 04127609 d:OrdinaryShareClass1 2024-01-01 2024-12-31 04127609 d:OrdinaryShareClass1 2024-12-31 04127609 d:FRS102 2024-01-01 2024-12-31 04127609 d:Audited 2024-01-01 2024-12-31 04127609 d:FullAccounts 2024-01-01 2024-12-31 04127609 d:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 04127609 e:Subsidiary1 2024-01-01 2024-12-31 04127609 e:Subsidiary1 1 2024-01-01 2024-12-31 04127609 e:WithinOneYear 2024-12-31 04127609 e:WithinOneYear 2023-12-31 04127609 e:BetweenOneFiveYears 2024-12-31 04127609 e:BetweenOneFiveYears 2023-12-31 04127609 e:MoreThanFiveYears 2024-12-31 04127609 e:MoreThanFiveYears 2023-12-31 04127609 2 2024-01-01 2024-12-31 04127609 6 2024-01-01 2024-12-31 04127609 f:PoundSterling 2024-01-01 2024-12-31 iso4217:GBP xbrli:shares xbrli:pure
Registered number: 04127609














PERSONAL HEALTH SERVICE LTD
FINANCIAL STATEMENTS
FOR THE YEAR ENDED  31 DECEMBER 2024

 
PERSONAL HEALTH SERVICE LTD
 
 
COMPANY INFORMATION


Directors
T H Mayou 
G R Mayou 
B J Mayou 
H Clarke (appointed 3 April 2025) 




Registered number
04127609



Registered office
3rd Floor
59 Markham Street

London

SW3 3NR




Independent auditors
Sopher + Co LLP
Chartered Accountants & Statutory Auditors

5 Elstree Gate

Elstree Way

Borehamwood

Hertfordshire

WD6 1JD





 
PERSONAL HEALTH SERVICE LTD
 

CONTENTS



Page
Strategic Report
 
1 - 2
Directors' Report
 
3 - 4
Independent Auditors' Report
 
5 - 8
Statement of Comprehensive Income
 
9
Statement of Financial Position
 
10
Statement of Changes in Equity
 
11
Statement of Cash Flows
 
12
Analysis of Net Debt
 
13
Notes to the Financial Statements
 
14 - 24


 
PERSONAL HEALTH SERVICE LTD
 
 
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024

Introduction
 
The directors present their strategic report for the year ended 31 December 2024.

Business review
 
The result for the year is shown on page 9.        
            
Gross profit has increased by £1,498K from £8,239K to £9,737K, an increase of 18.18%. The company's turnover has increased to £15,624K from £13,857K in the previous year.
  
As shown in the Statement of Comprehensive Income, the operating profit for the year was £249K (2023 - £68K).  
           
The company has net assets of £2,837K (2023 - £2,584K) at the end of the year, with a positive cash position of £5,089K (2023 - £4,006K).

Principal risks and uncertainties
 
The company's operations expose it to a variety of financial risks.
  
The company has in place a risk management programme that seeks to limit the adverse effects of business risks on financial performance. Given the size of the company, the directors have not delegated the responsibility of monitoring financial risk management to a sub-committee of the board. The risk mitigations set by the board of directors in their Corporate Risk Register are implemented by the Senior Management team comprising of heads of departments.
            
Price risk            
The company is exposed to price risk due to normal inflationary increases in the purchase price of consumables used. The company has no exposure to equity securities price risk as it holds no listed or other equity investments except Cadogan Clinic Ltd which is entirely owned by the company
            
Liquidity risk           
The company's liquidity policy is to maintain sufficient liquid resources to cover cash flow imbalances and fluctuations. The company maintains sufficient cash balance to cover liquidity risk. Furthermore, the company continuously monitors income and expenditure levels and adjusts plans accordingly.
                 
Corporate Social Responsibility
  
As a CQC-regulated hospital all elements of clinical and operational governance including that related to corporate social responsibility are monitored on a daily, weekly and monthly basis. Examples of policies implemented to maintain ethical standards are equal opportunities and harassment, and an extensive training programme.    
            
Going concern review
We are confident that the company has adequate resources to remain in operation for the foreseeable future and has therefore continued to adopt the going concern basis in preparing the financial statements. 

Page 1

 
PERSONAL HEALTH SERVICE LTD
 

STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024

Financial key performance indicators
 
Gross Profit margin - The margin has remained consistent.  
            
            
                  2024                     2023            Measure    
Gross Profit Margin              62.3%           59.5%            Gross Profit/Turnover   
            
Creditor days - The policy is to pay creditors as amounts fall due.       
       2024     2023                        
Creditors days   42 days  51 days   Trade Creditors/Cost of sales x 365 
            
Other key performance indicators
Customer satisfaction and retention
 - The company sees a large number of customers returning. There are established relationships with consultant doctors and surgeons.
Employee Satisfaction - High numbers of full-time permanent staff are employed with the majority retained from the previous year and good outcomes from annual staff surveys.
Employees
           
The company operates an equal opportunities policy. The aim of this policy is to ensure that there should be equal opportunity for all and this applies to external recruitment, internal appointments, terms of employment, conditions of service and opportunity for training and promotion regardless of gender, ethnic origin or disability. 
Disabled persons are given full and fair consideration for all types of vacancy in as much as the opportunities available are constrained by the practical limitations of the disability. Should, for whatever reason, an employee of the company become disabled whilst in our employment, every step, where appropriate, will be taken to assist with rehabilitation and suitable re-training. 
            
The company maintains its own health, safety and environmental policies covering all aspect of its operations. Regular meetings and inspections take place to ensure all legal requirements are adhered to and that the company is responsive to the needs of the employees and the environment.

Future developments
 
The company continues to recruit more doctors and permanent clinical staff to deal with the sustained growth in patient numbers and continues to invest in the fundamentals of the business. This includes investment in technology, refurbishing our outpatient rooms and hiring our first full time Finance Director. The Board is confident of dellivering sustainable future growth for the company.     


This report was approved by the board on 17 September 2025 and signed on its behalf.



G R Mayou
Director

Page 2

 
PERSONAL HEALTH SERVICE LTD
 
 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024

The directors present their report and the financial statements for the year ended 31 December 2024.

Directors

The directors who served during the year were:

T H Mayou 
G R Mayou 
B J Mayou 

Directors' responsibilities statement

The directors are responsible for preparing the Strategic Report, the Directors' 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 applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. 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 for the Company's financial statements and then apply them consistently;

make judgements and accounting estimates that are reasonable and prudent;

state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;

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 to enable them to ensure that the financial statements comply with the Companies Act 2006They 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.

Results and dividends

The profit for the year, after taxation, amounted to £253,231 (2023 - £177,690).

No dividends were distributed in the year (2023 - £nil).

Qualifying third party indemnity provisions

The company has granted an indemnity to two directors against liability in respect of proceedings brought by
third parties, subject to the conditions set out in the Companies Act 2006. Such qualifying third party indemnity
provision remains in force as at the date of approving the directors' report.

Page 3

 
PERSONAL HEALTH SERVICE LTD
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024

Disclosure of information to auditors

Each of the persons who are directors at the time when this Directors' Report is approved has confirmed that:
 
so far as the director is aware, there is no relevant audit information of which the Company's auditors are unaware, and

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company's auditors are aware of that information.

Post balance sheet events

There have been no significant events affecting the Company since the year end.

Auditors

Under section 487(2) of the Companies Act 2006Sopher + Co LLP will be deemed to have been reappointed as auditors 28 days after these financial statements were sent to members or 28 days after the latest date prescribed for filing the accounts with the registrar, whichever is earlier.

This report was approved by the board on 17 September 2025 and signed on its behalf.
 





G R Mayou
Director

Page 4

 
PERSONAL HEALTH SERVICE LTD
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF PERSONAL HEALTH SERVICE LTD
 

Opinion


We have audited the financial statements of Personal Health Service Ltd (the 'Company') for the year ended 31 December 2024, which comprise the Statement of Comprehensive Income, the Statement of Financial Position, the Statement of Cash Flows, the Statement of Changes in Equity and the related notes, including a summary of significant accounting policiesThe financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).


In our opinion the financial statements:


give a true and fair view of the state of the Company's affairs as at 31 December 2024 and of its profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.


Basis for opinion


We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the Company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council's Ethical Standard and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.


Conclusions relating to going concern


In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.


Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the Company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.


Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.


Page 5

 
PERSONAL HEALTH SERVICE LTD
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF PERSONAL HEALTH SERVICE LTD (CONTINUED)

Other information


The directors are responsible for the other information. The other information comprises the information included in the Annual Report, other than the financial statements and our Auditors' Report thereon. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.


In connection with our audit of the financial statementsour responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.


We have nothing to report in this regard.


Opinion on other matters prescribed by the Companies Act 2006
 

In our opinion, based on the work undertaken in the course of the audit:


the information given in the Strategic Report and the Directors' Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the Strategic Report and the Directors' Report have been prepared in accordance with applicable legal requirements.


Matters on which we are required to report by exception
 

In the light of the knowledge and understanding of the Company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report or the Directors' Report.


We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:


adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.


Responsibilities of directors
 

As explained more fully in the Directors' Responsibilities Statement set out on page 3, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.


In preparing the financial statements, the directors are responsible for assessing the Company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the Company or to cease operations, or have no realistic alternative but to do so.


Page 6

 
PERSONAL HEALTH SERVICE LTD
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF PERSONAL HEALTH SERVICE LTD (CONTINUED)

Auditors' responsibilities for the audit of the financial statements
 

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an Auditors' Report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.


Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows: 
 
the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations; 
we identified the laws and regulations applicable to the Company through discussions with directors and other management, and from our commercial knowledge and experience of the cosmetic surgery sector; 
we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the Company, including the Companies Act 2006, taxation legislation and data protection, anti-bribery, employment, environmental and health and safety legislation;
we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence; and 
identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit. 

We assessed the susceptibility of the Company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by: 
 
making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; 
considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations; and 
understanding the design of the Company’s remuneration policies. 

To address the risk of fraud through management bias and override of controls, we: 
 
performed analytical procedures to identify any unusual or unexpected relationships; 
tested journal entries to identify unusual transactions; 
assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias; and 
investigated the rationale behind significant or unusual transactions. 

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to: 
 
agreeing financial statement disclosures to underlying supporting documentation;  
enquiring of management as to actual and potential litigation and claims; and 
reviewing correspondence with HMRC, relevant regulators and the Company’s legal advisors. 
 
Page 7

 
PERSONAL HEALTH SERVICE LTD
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF PERSONAL HEALTH SERVICE LTD (CONTINUED)


There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any. 
Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.


A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditors' Report.


Use of our report
 

This report is made solely to the Company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006Our audit work has been undertaken so that we might state to the Company's members those matters we are required to state to them in an Auditors' Report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company and the Company's members, as a body, for our audit work, for this report, or for the opinions we have formed.





Martyn Atkinson FCA (Senior Statutory Auditor)
  
for and on behalf of
Sopher + Co LLP
 
Chartered Accountants
Statutory Auditors
  
5 Elstree Gate
Elstree Way
Borehamwood
Hertfordshire
WD6 1JD

17 September 2025
Page 8

 
PERSONAL HEALTH SERVICE LTD
 
 
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024

2024
2023
Note
£
£

  

Turnover
 4 
15,623,819
13,856,780

Cost of sales
  
(5,886,864)
(5,617,346)

Gross profit
  
9,736,955
8,239,434

Administrative expenses
  
(9,487,684)
(8,171,357)

Operating profit
 5 
249,271
68,077

Interest receivable and similar income
 9 
68,237
88,410

Interest payable and similar expenses
 10 
(4,058)
(6,134)

Profit before tax
  
313,450
150,353

Tax on profit
 11 
(60,219)
27,337

Profit for the financial year
  
253,231
177,690

There was no other comprehensive income for 2024 (2023:£NIL).

The notes on pages 14 to 24 form part of these financial statements.

Page 9

 
PERSONAL HEALTH SERVICE LTD
REGISTERED NUMBER:04127609

STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2024

2024
2023
Note
£
£

Fixed assets
  

Tangible assets
 13 
668,375
760,946

Investments
 14 
15,000
15,000

  
683,375
775,946

Current assets
  

Stocks
 15 
298,797
75,955

Debtors
 16 
786,285
969,911

Cash at bank and in hand
  
5,088,565
4,005,523

  
6,173,647
5,051,389

Current liabilities
  

Creditors: amounts falling due within one year
 17 
(3,844,067)
(3,048,838)

Net current assets
  
 
 
2,329,580
 
 
2,002,551

Total assets less current liabilities
  
3,012,955
2,778,497

Creditors: amounts falling due after more than one year
 18 
(73,530)
(83,333)

Provisions for liabilities
  

Deferred tax
 19 
(102,527)
(111,497)

Net assets
  
2,836,898
2,583,667


Capital and reserves
  

Called up share capital 
 20 
1,000
1,000

Profit and loss account
  
2,835,898
2,582,667

  
2,836,898
2,583,667


The financial statements were approved and authorised for issue by the board and were signed on its behalf on 17 September 2025.




G R Mayou
Director

The notes on pages 14 to 24 form part of these financial statements.

Page 10

 
PERSONAL HEALTH SERVICE LTD
 

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024


Called up share capital
Profit and loss account
Total equity

£
£
£


At 1 January 2023
1,000
2,404,977
2,405,977



Profit for the year
-
177,690
177,690



At 1 January 2024
1,000
2,582,667
2,583,667



Profit for the year
-
253,231
253,231


At 31 December 2024
1,000
2,835,898
2,836,898


The notes on pages 14 to 24 form part of these financial statements.

Page 11

 
PERSONAL HEALTH SERVICE LTD
 

STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024

2024
2023
£
£

Cash flows from operating activities

Profit for the financial year
253,231
177,690

Adjustments for:

Amortisation of intangible assets
-
45,500

Depreciation of tangible assets
234,455
285,096

Interest paid
4,058
6,134

Interest received
(68,237)
(88,410)

Taxation charge
60,219
(27,337)

(Increase)/decrease in stocks
(222,842)
8,268

Decrease in debtors
136,610
374,720

(Increase)/decrease in amounts owed by group undertakings
(31,606)
16,796

Increase in creditors
875,434
654,320

Corporation tax paid
(80,575)
(359,971)

Net cash generated from operating activities

1,160,747
1,092,806


Cash flows from investing activities

Purchase of tangible fixed assets
(141,884)
(72,757)

Interest received
68,237
88,410

Net cash from investing activities

(73,647)
15,653

Cash flows from financing activities

Repayment of finance leases
-
(21,622)

HP interest paid
(4,058)
(6,134)

Net cash used in financing activities
(4,058)
(27,756)

Net increase in cash and cash equivalents
1,083,042
1,080,703

Cash and cash equivalents at beginning of year
4,005,523
2,924,820


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
5,088,565
4,005,523


The notes on pages 14 to 24 form part of these financial statements.

Page 12

 
PERSONAL HEALTH SERVICE LTD
 

ANALYSIS OF NET DEBT
FOR THE YEAR ENDED 31 DECEMBER 2024




At 1 January 2024
Cash flows
At 31 December 2024
£

£

£

Cash at bank and in hand

4,005,523

1,083,042

5,088,565


4,005,523
1,083,042
5,088,565

The notes on pages 14 to 24 form part of these financial statements.

Page 13

 
PERSONAL HEALTH SERVICE LTD
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

1.


General information

Personal Health Service Limited is a private limited liability company registered in England and Wales. The company's registered office address and principal place of business is Third Floor 59 Markham Street, Chelsea, London, SW3 3NR.
The principal activity of the company is that of plastic surgery.
The company's functional and presentational currency is £ sterling.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgement in applying the Company's accounting policies (see note 3).

The following principal accounting policies have been applied:

 
2.2

Exemption from preparing consolidated financial statements

The Company is exempt from the requirement to prepare consolidated financial statements as its only subsidiary is excluded from consolidation by section 405 of the Companies Act 2006, which allows a subsidiary undertaking to be excluded from consolidation if its inclusion is not material for the purposes of giving a true and fair view. 

 
2.3

Turnover

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.
Turnover earned in respect of cosmetic treatment is recognised on the date the surgery takes place.

 
2.4

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
2.5

Interest income

Interest income is recognised in profit or loss using the effective interest method.

Page 14

 
PERSONAL HEALTH SERVICE LTD
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.6

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. 

 
2.7

Pensions

The Company contributes to a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.
The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Statement of Financial Position. The assets of the plan are held separately from the Company in independently administered funds.

 
2.8

Current and deferred taxation

Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.
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 income.
Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the reporting date, except that:
 
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.
 
Deferred tax balances are not recognised in respect of permanent differences. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

 
2.9

Intangible assets

Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight-line basis to the Statement of Comprehensive Income over its useful economic life of 5 years.

Page 15

 
PERSONAL HEALTH SERVICE LTD
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.10

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

At each reporting date the Company assesses whether there is any indication of impairment. If such indication exists, the recoverable amount of the asset is determined which is the higher of its fair value less costs to sell and its value in use. An impairment loss is recognised where the carrying amount exceeds the recoverable amount.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, on the following basis:

Short-term leasehold property
-
18%
reducing balance
Plant and machinery
-
33%
reducing balance
Motor vehicles
-
20%
straight line
Fixtures and fittings
-
25%
reducing balance
Computer equipment
-
33%
reducing balance

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.
Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.11

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

 
2.12

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis.
At each reporting date, stocks are assessed for impairment. If stock is 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.

 
2.13

Basic financial instruments

The company only enters into transactions that result in basic financial instruments such as trade and other debtors, trade and other creditors, cash at bank and in hand and loans with related parties. 
Trade debtors, other debtors and loans to related parties are recognised initially at the transaction price less attributable transaction costs. Trade creditors, other creditors and loans from related parties are recognised initially at transaction price plus attributable transaction costs. Subsequently they are measured at amortised cost using the effective interest method, less any impairment losses in the case of trade and other debtors, and loans to related parties.
Cash is represented by cash in hand and deposits with financial institutions.

Page 16

 
PERSONAL HEALTH SERVICE LTD
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

3.


Judgements in applying accounting policies and key sources of estimation uncertainty

In the application of the Company’s accounting policies described above, management are required to make judgements, estimates and assumptions about the carrying value of assets and liabilities that are not readily apparent from other sources. The estimates and underlying assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may be different. These estimates are reviewed on an ongoing basis. Revisions to these estimates are recognised in the period in which the estimate is revised if the revision only affects that period, or in the period of revision and future periods if the revision affects both future and current periods.
In preparing the financial statements, the directors have made the following judgements and considered the following key sources of estimation uncertainties:
a) determining whether there are indicators of impairment of the company's tangible assets.
b) determining whether at the balance sheet date the provision for slow moving stock is adequate. 
c) determining whether at the balance sheet date the provision for doubtful debts is adequate. 


4.


Turnover

All turnover arose within the United Kingdom and is attributable to the company's principal activities.


5.


Operating profit

The operating profit is stated after charging:

2024
2023
£
£

Exchange differences
234,455
330,596

Other operating lease rentals
631,278
579,521


6.


Auditors' remuneration

During the year, the Company obtained the following services from the Company's auditors:


2024
2023
£
£

Fees payable to the Company's auditors for the audit of the Company's financial statements
18,000
14,500

Page 17

 
PERSONAL HEALTH SERVICE LTD
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

7.


Employees

Staff costs, including directors' remuneration, were as follows:


2024
2023
£
£

Wages and salaries
4,974,547
3,867,160

Social security costs
635,034
430,692

Cost of defined contribution scheme
57,348
286,344

5,666,929
4,584,196


The average monthly number of employees, including the directors, during the year was as follows:


        2024
        2023
            No.
            No.







Clinical staff
72
56



Administrative staff
39
48

111
104


8.


Directors' remuneration

2024
2023
£
£

Directors' emoluments
1,811,000
923,600

Company contributions to defined contribution pension schemes
9,708
234,768

1,820,708
1,158,368


The highest paid director received remuneration of £1,211,000 (2023 - £411,800).

The value of the Company's contributions paid to a defined contribution pension scheme in respect of the highest paid director amounted to £4,854 (2023 - £117,384).


9.


Interest receivable

2024
2023
£
£


Other interest receivable
68,237
88,410

Page 18

 
PERSONAL HEALTH SERVICE LTD
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

10.


Interest payable and similar expenses

2024
2023
£
£


Finance lease charges payable
4,058
6,134


11.


Taxation


2024
2023
£
£

Corporation tax


Current tax on profits for the year
90,008
88,832

Adjustments in respect of previous periods
(20,819)
(79,054)


69,189
9,778


Deferred tax


Origination and reversal of timing differences
(8,970)
(37,115)


Tax on profit
60,219
(27,337)

Factors affecting tax charge for the year

The tax assessed for the year is lower than (2023 - lower than) the standard rate of corporation tax in the UK of 25% (2023 - 23.52%). The differences are explained below:

2024
2023
£
£


Profit on ordinary activities before tax
313,450
150,353


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2023 - 23.52%)
78,363
35,363

Effects of:


Non-tax deductible amortisation of goodwill
-
10,702

Expenses not deductible for tax purposes
(7,336)
75,178

Capital allowances for year in excess of depreciation
18,981
46,639

Adjustments to tax charge in respect of prior periods
(20,819)
(79,054)

R&D claim
-
(79,050)

Deferred tax
(8,970)
(37,115)

Total tax charge for the year
60,219
(27,337)

Page 19

 
PERSONAL HEALTH SERVICE LTD
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
 
11.Taxation (continued)


Factors that may affect future tax charges

There were no factors that may affect future tax charges.


12.


Intangible assets




Goodwill

£



Cost


At 1 January 2024
227,500



At 31 December 2024

227,500



Amortisation


At 1 January 2024
227,500



At 31 December 2024

227,500



Net book value



At 31 December 2024
-



At 31 December 2023
-

The goodwill arose on the 6th April 2018 when the company acquired the private business of Mr. Bryan Jonathan Mayou who was trading as a sole practioner under the name of BJ Skin Practice.



Page 20

 
PERSONAL HEALTH SERVICE LTD
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

13.


Tangible fixed assets





Short-term leasehold property
Plant and machinery
Motor vehicles
Fixtures and fittings
Computer equipment
Total

£
£
£
£
£
£



Cost or valuation


At 1 January 2024
1,820,094
1,355,790
41,490
114,096
775,013
4,106,483


Additions
-
129,346
-
9,748
2,790
141,884



At 31 December 2024

1,820,094
1,485,136
41,490
123,844
777,803
4,248,367



Depreciation


At 1 January 2024
1,558,940
942,181
34,727
109,605
700,084
3,345,537


Charge for the year on owned assets
47,008
153,174
6,763
2,214
25,296
234,455



At 31 December 2024

1,605,948
1,095,355
41,490
111,819
725,380
3,579,992



Net book value



At 31 December 2024
214,146
389,781
-
12,025
52,423
668,375



At 31 December 2023
261,154
413,609
6,763
4,491
74,929
760,946


14.


Fixed asset investments





Investments in subsidiary companies

£



Cost or valuation


At 1 January 2024
15,000



At 31 December 2024
15,000




Page 21

 
PERSONAL HEALTH SERVICE LTD
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

Subsidiary undertaking


The following was a subsidiary undertaking of the Company:

Name

Registered office

Class of shares

Holding

Cadogan Clinic Limited
Third Floor, 59 Markham Street, Chelsea, London, England, SW3 3NR
Ordinary
100%

The aggregate of the share capital and reserves as at 31 December 2024 and the profit or loss for the year ended on that date for the subsidiary undertaking were as follows:

Name
Aggregate of share capital and reserves
£
Profit/(Loss)
£

Cadogan Clinic Limited

(153,110)
-


15.


Stocks

2024
2023
£
£

Finished goods
298,797
75,955



16.


Debtors

2024
2023
£
£


Trade debtors
333,574
250,030

Amounts owed by group undertakings
31,606
-

Other debtors
157,514
382,849

Prepayments and accrued income
263,591
337,032

786,285
969,911


Page 22

 
PERSONAL HEALTH SERVICE LTD
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

17.


Creditors: Amounts falling due within one year

2024
2023
£
£

Trade creditors
671,947
786,247

Corporation tax
-
101,197

Other taxation and social security
110,190
117,761

Other creditors
50,807
61,949

Accruals and deferred income
3,011,123
1,981,684

3,844,067
3,048,838



18.


Creditors: Amounts falling due after more than one year

2024
2023
£
£

Accruals and deferred income
73,530
83,333



19.


Deferred taxation




2024


£






At beginning of year
111,497


Charged to profit or loss
(8,970)



At end of year
102,527

The provision for deferred taxation is made up as follows:

2024
2023
£
£


Accelerated capital allowances
102,527
111,497


20.


Share capital

2024
2023
£
£
Allotted, called up and fully paid



1,000 Ordinary shares of £1.00 each
1,000
1,000


Page 23

 
PERSONAL HEALTH SERVICE LTD
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

21.


Pension commitments

The company contributed to a defined contributions pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund. The pension cost charge represents contributions payable by the company to the fund and amounted to £57,348 (2023 - £286,344). At the Statement of Financial Position date the company owed £Nil (2023 - £14,750) to the pension fund.


22.


Commitments under operating leases

At 31 December 2024 the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:

2024
2023
£
£


Not later than 1 year
591,641
584,107

Later than 1 year and not later than 5 years
1,931,272
1,926,148

Later than 5 years
1,678,975
2,166,917

4,201,888
4,677,172


23.


Related party transactions

The company has taken advantage of the exemption under Financial Reporting Standard 102 paragraph 33.1A not to disclose related party transactions with its subsidiary undertaking.
The total remuneration, including employer pension contributions, paid to key management personnel during the year was £2,178,032 (2023 - £1,499,907).


24.


Controlling party

The immediate and ultimate controlling party in B J Mayou.

 
Page 24