Company registration number 02565595 (England and Wales)
AGE NURSING HOMES LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
AGE NURSING HOMES LTD
COMPANY INFORMATION
Directors
J R Hainsworth - Adams
S A Hainsworth
J Hainsworth
Secretary
J R Hainsworth - Adams
Company number
02565595
Registered office
249 Cranbrook Road
Ilford
Essex
IG1 4TG
Auditor
Xeinadin Audit Limited
249 Cranbrook Road
Ilford
Essex
IG1 4TG
AGE NURSING HOMES LTD
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 6
Income statement
7
Statement of comprehensive income
8
Statement of financial position
9
Statement of changes in equity
10
Statement of cash flows
11
Notes to the financial statements
12 - 23
AGE NURSING HOMES LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Review of the business
The directors are satisfied with the results for the year and anticipate improved results for the coming year. There have been no important events since the end of the year.
Principal risks and uncertainties
The management team follow a continuous review of the performance of the Company through monthly senior management meetings. Action plans are developed and reviewed on an ongoing basis. The key risks are principally the competitiveness of the UK market. Sales opportunities are continually evaluated to the current market and economic climate.
Key performance indicators
The management team analyse various key performance indicators as part of their overall strategic review but have identified the following as being particularly important:
Sales performance versus main competitors, sales versus budget and prior year and quality statistics.
J R Hainsworth - Adams
Director
25 September 2025
AGE NURSING HOMES LTD
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Principal activities
The principal activity of the company continued to be that of the operation of a Nursing Home.
Results and dividends
The results for the year are set out on page 7.
No ordinary dividends were paid. The directors do not recommend payment of a final dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
J R Hainsworth - Adams
S A Hainsworth
J Hainsworth
Auditor
Xeinadin Audit Ltd is deemed to be reappointed under section 487(2) of the Companies Act 2006.
Strategic report
The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of "Fair review of the business", Principal risks and uncertainties" and "Key performance indicators".
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
On behalf of the board
J R Hainsworth - Adams
Director
25 September 2025
AGE NURSING HOMES LTD
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
The directors are responsible for preparing the annual 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 United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). 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 and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent; and
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 enable them to ensure that the financial statements comply with the Companies Act 2006. They 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.
AGE NURSING HOMES LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF AGE NURSING HOMES LTD
- 4 -
Opinion
We have audited the financial statements of AGE Nursing Homes Ltd (the 'company') for the year ended 31 December 2024 which comprise the income statement, the statement of comprehensive income, the statement of financial position, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The 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.
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 Auditor's 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 UK, including the FRC’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.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. 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. Our 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 course of 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 this gives rise to a material misstatement in the financial statements themselves. 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.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our 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.
AGE NURSING HOMES LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF AGE NURSING HOMES LTD (CONTINUED)
- 5 -
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, 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.
Auditor's 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 auditor's 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.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
ICAEW guidance relating to reporting on irregularities, November 2020, based on ISA 700 A30-1 to A39-5.
The auditor’s explanation of its audit response will depend on the risks identified but may include:
- Enquiry of management, those charged with governance and the entity’s solicitors (or in-house legal team) around actual and potential litigation and claims.
- Enquiry of entity staff in tax and compliance functions to identify any instances of non-compliance with laws and regulations.
- Reviewing minutes of meetings of those charged with governance.
- Reviewing internal audit reports.
- Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations.
- Auditing the risk of management override of controls, including through testing journal entries and other adjustments for appropriateness, and evaluating the business rationale of significant transactions outside the normal course of business.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's 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 2006. Our 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 auditor's 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.
AGE NURSING HOMES LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF AGE NURSING HOMES LTD (CONTINUED)
- 6 -
Barry Leibovitch FCA (Senior Statutory Auditor)
For and on behalf of Xeinadin Audit Limited, Statutory Auditor
249 Cranbrook Road
Ilford
Essex
IG1 4TG
Date: .........................
2025-09-29
AGE NURSING HOMES LTD
INCOME STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
2024
2023
Notes
£
£
Revenue
3
7,844,336
7,277,753
Cost of sales
(6,091,693)
(5,708,993)
Gross profit
1,752,643
1,568,760
Administrative expenses
(1,363,179)
(1,126,485)
Operating profit
4
389,464
442,275
Finance costs
7
(165,908)
(138,485)
Profit before taxation
223,556
303,790
Tax on profit
8
(80,307)
(96,969)
Profit for the financial year
143,249
206,821
The income statement has been prepared on the basis that all operations are continuing operations.
AGE NURSING HOMES LTD
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
£
£
Profit for the year
143,249
206,821
Other comprehensive income
-
-
Total comprehensive income for the year
143,249
206,821
AGE NURSING HOMES LTD
STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£
£
£
£
Non-current assets
Property, plant and equipment
9
6,828,269
6,862,976
Investments
10
12,100
12,100
6,840,369
6,875,076
Current assets
Trade and other receivables
12
325,296
406,579
Cash and cash equivalents
1,028,287
751,242
1,353,583
1,157,821
Current liabilities
Borrowings
14
112,000
112,000
Taxation and social security
164,494
197,983
Other payables
15
666,957
685,097
Accruals and deferred income
483,364
317,926
1,426,815
1,313,006
Net current liabilities
(73,232)
(155,185)
Total assets less current liabilities
6,767,137
6,719,891
Non-current liabilities
13
(1,825,434)
(1,937,434)
Provisions for liabilities
Deferred tax liability
16
90,440
74,443
(90,440)
(74,443)
Net assets
4,851,263
4,708,014
Equity
Called up share capital
18
202
202
Retained earnings
4,851,061
4,707,812
Total equity
4,851,263
4,708,014
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved by the board of directors and authorised for issue on 25 September 2025 and are signed on its behalf by:
J R Hainsworth - Adams
Director
Company registration number 02565595 (England and Wales)
AGE NURSING HOMES LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
Share capital
Retained earnings
Total
£
£
£
Balance at 1 January 2023
202
4,500,991
4,501,193
Year ended 31 December 2023:
Profit and total comprehensive income
-
206,821
206,821
Balance at 31 December 2023
202
4,707,812
4,708,014
Year ended 31 December 2024:
Profit and total comprehensive income
-
143,249
143,249
Balance at 31 December 2024
202
4,851,061
4,851,263
AGE NURSING HOMES LTD
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
21
849,402
568,017
Interest paid
(165,908)
(138,485)
Income taxes paid
(96,518)
(65,422)
Net cash inflow from operating activities
586,976
364,110
Investing activities
Purchase of property, plant and equipment
(197,931)
(109,281)
Net cash used in investing activities
(197,931)
(109,281)
Financing activities
Repayment of bank loans
(112,000)
(112,000)
Net cash used in financing activities
(112,000)
(112,000)
Net increase in cash and cash equivalents
277,045
142,829
Cash and cash equivalents at beginning of year
751,242
608,413
Cash and cash equivalents at end of year
1,028,287
751,242
AGE NURSING HOMES LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
1
Accounting policies
Company information
AGE Nursing Homes Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 249 Cranbrook Road, Ilford, Essex, IG1 4TG.
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.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. The principal accounting policies adopted are set out below.
1.2
Going concern
Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Revenue
Turnover represents amounts receivable for operating a nursing home.
Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.
1.4
Property, plant and equipment
Property, plant and equipment are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
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
Leasehold land and buildings
10% on cost
Plant and equipment
25% on net book value
Fixtures and fittings
25% on net book value
Motor vehicles
25% on net book value
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
Non-current investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
AGE NURSING HOMES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
1.6
Impairment of non-current assets
At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.7
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.
1.8
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
AGE NURSING HOMES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
Basic financial assets
Basic financial assets, which include trade and other receivables and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including trade and other payables, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade payables are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
AGE NURSING HOMES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.9
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.10
Derivatives
Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.
A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.
1.11
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
AGE NURSING HOMES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the income statement, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.12
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or non-current assets.
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.
1.13
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.14
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
2
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 amount 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 where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
AGE NURSING HOMES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
3
Revenue
An analysis of the company's revenue is as follows:
2024
2023
£
£
Revenue analysed by class of business
Sales
7,844,336
7,277,753
2024
2023
£
£
Revenue analysed by geographical market
United Kingdom
7,844,336
7,277,753
4
Operating profit
2024
2023
Operating profit for the year is stated after charging:
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
6,300
5,000
Depreciation of owned property, plant and equipment
232,593
224,408
Loss on disposal of property, plant and equipment
45
-
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
197
235
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
5,343,435
4,973,274
Social security costs
455,898
393,103
Pension costs
77,841
76,704
5,877,174
5,443,081
AGE NURSING HOMES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
220,235
140,000
Company pension contributions to defined contribution schemes
153
-
220,388
140,000
Remuneration disclosed above include the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
220,000
120,000
7
Finance costs
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Other interest on financial liabilities
165,763
138,485
Other finance costs:
Other interest
145
165,908
138,485
8
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
64,310
96,518
Deferred tax
Origination and reversal of timing differences
15,997
451
Total tax charge
80,307
96,969
AGE NURSING HOMES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
8
Taxation
(Continued)
- 19 -
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
Profit before taxation
223,556
303,790
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 20.25%)
55,889
61,517
Tax effect of expenses that are not deductible in determining taxable profit
163
80
Effect of change in corporation tax rate
14,753
Permanent capital allowances in excess of depreciation
8,258
20,168
Other non-reversing timing differences
15,997
451
Taxation charge for the year
80,307
96,969
9
Property, plant and equipment
Freehold land and buildings
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2024
7,737,691
63,761
157,939
2,121,509
64,570
10,145,470
Additions
4,773
188,209
4,949
197,931
Disposals
(5,935)
(5,935)
At 31 December 2024
7,737,691
63,761
162,712
2,309,718
63,584
10,337,466
Depreciation and impairment
At 1 January 2024
1,201,286
63,761
153,313
1,828,507
35,627
3,282,494
Depreciation charged in the year
103,168
2,349
118,615
8,461
232,593
Eliminated in respect of disposals
(5,890)
(5,890)
At 31 December 2024
1,304,454
63,761
155,662
1,947,122
38,198
3,509,197
Carrying amount
At 31 December 2024
6,433,237
7,050
362,596
25,386
6,828,269
At 31 December 2023
6,536,405
4,626
293,002
28,943
6,862,976
AGE NURSING HOMES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
10
Fixed asset investments
2024
2023
Notes
£
£
Investments in subsidiaries
11
12,100
12,100
11
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
AGE Homes Limited
England and Wales
Ordinary
100.00
12
Trade and other receivables
2024
2023
Amounts falling due within one year:
£
£
Trade receivables
294,742
344,110
Other receivables
1,500
Prepayments and accrued income
29,054
62,469
325,296
406,579
13
Non-current liabilities
2024
2023
Notes
£
£
Bank loans and overdrafts
14
1,825,434
1,937,434
The long-term loan is secured by a legal charge over the properties owned by the company. Handelsbanken also holds a debenture over the assets of the company.
14
Borrowings
2024
2023
£
£
Bank loans
1,937,434
2,049,434
Payable within one year
112,000
112,000
Payable after one year
1,825,434
1,937,434
AGE NURSING HOMES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
15
Other creditors falling due within one year
2024
2023
£
£
Trade payables
227,925
229,846
Amounts owed to group undertakings
12,100
12,100
Other payables
426,932
443,151
666,957
685,097
16
Deferred taxation
Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:
Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
90,440
74,443
2024
Movements in the year:
£
Liability at 1 January 2024
74,443
Charge to profit or loss
15,997
Liability at 31 December 2024
90,440
The deferred tax liability set out above is expected to reverse within [12 months] and relates to accelerated capital allowances that are expected to mature within the same period.
17
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
77,841
76,704
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
18
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
202
202
202
202
AGE NURSING HOMES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
19
Related party transactions
Remuneration of key management personnel
The remuneration of key management personnel is as follows.
2024
2023
£
£
Aggregate compensation
325,672
261,144
Transactions with related parties
During the year the company entered into the following transactions with related parties:
2024
2023
Amounts due to related parties
£
£
Entities over which the entity has control, joint control or significant influence
12,100
12,100
20
Control
The is no ultimate controlling party. Control is exercised collectively by the directors of the company.
21
Cash generated from operations
2024
2023
£
£
Profit after taxation
143,249
206,821
Adjustments for:
Taxation charged
80,307
96,969
Finance costs
165,908
138,485
Loss on disposal of property, plant and equipment
45
-
Depreciation and impairment of property, plant and equipment
232,593
224,408
Movements in working capital:
Decrease/(increase) in trade and other receivables
81,283
(122,659)
Increase in trade and other payables
146,017
23,993
Cash generated from operations
849,402
568,017
AGE NURSING HOMES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
22
Analysis of changes in net debt
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
751,242
277,045
1,028,287
Borrowings excluding overdrafts
(2,049,434)
112,000
(1,937,434)
(1,298,192)
389,045
(909,147)
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200S A HainsworthJ HainsworthJ HainsworthJ R Hainsworth - Adams025655952024-01-012024-12-3102565595bus:ChairmanChiefExecutive2024-01-012024-12-3102565595bus:Director12024-01-012024-12-3102565595bus:Director22024-01-012024-12-3102565595bus:CompanySecretary12024-01-012024-12-3102565595bus:Director32024-01-012024-12-3102565595bus:RegisteredOffice2024-01-012024-12-31025655952024-12-31025655952023-01-012023-12-3102565595core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3102565595core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31025655952023-12-3102565595core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3102565595core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3102565595core:PlantMachinery2024-12-3102565595core:FurnitureFittings2024-12-3102565595core:MotorVehicles2024-12-3102565595core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3102565595core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3102565595core:PlantMachinery2023-12-3102565595core:FurnitureFittings2023-12-3102565595core:MotorVehicles2023-12-3102565595core:CurrentFinancialInstruments2024-12-3102565595core:CurrentFinancialInstruments2023-12-3102565595core:Non-currentFinancialInstruments2024-12-3102565595core:Non-currentFinancialInstruments2023-12-3102565595core:ShareCapital2024-12-3102565595core:ShareCapital2023-12-3102565595core:RetainedEarningsAccumulatedLosses2024-12-3102565595core:RetainedEarningsAccumulatedLosses2023-12-3102565595core:ShareCapital2022-12-3102565595core:RetainedEarningsAccumulatedLosses2022-12-3102565595core:ShareCapitalOrdinaryShareClass12024-12-3102565595core:ShareCapitalOrdinaryShareClass12023-12-310256559512024-01-012024-12-310256559512023-01-012023-12-31025655952023-12-31025655952022-12-3102565595core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3102565595core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3102565595core:PlantMachinery2024-01-012024-12-3102565595core:FurnitureFittings2024-01-012024-12-3102565595core:MotorVehicles2024-01-012024-12-3102565595core:UKTax2024-01-012024-12-3102565595core:UKTax2023-01-012023-12-3102565595core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3102565595core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3102565595core:PlantMachinery2023-12-3102565595core:FurnitureFittings2023-12-3102565595core:MotorVehicles2023-12-3102565595core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-01-012024-12-3102565595core:Subsidiary12024-01-012024-12-3102565595core:Subsidiary112024-01-012024-12-3102565595core:CurrentFinancialInstruments12024-12-3102565595core:CurrentFinancialInstruments12023-12-3102565595bus:OrdinaryShareClass12024-01-012024-12-3102565595bus:OrdinaryShareClass12024-12-3102565595bus:OrdinaryShareClass12023-12-3102565595bus:PrivateLimitedCompanyLtd2024-01-012024-12-3102565595bus:FRS1022024-01-012024-12-3102565595bus:Audited2024-01-012024-12-3102565595bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP