Company registration number 05886730 (England and Wales)
GROVE PARK HEALTHCARE GROUP LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
GROVE PARK HEALTHCARE GROUP LIMITED
COMPANY INFORMATION
Directors
Mr A S Shookhye
Mrs M B Shookhye
Secretary
Mrs M B Shookhye
Company number
05886730
Registered office
13 Oathall Road
Haywards Heath
West Sussex
RH16 3EG
Auditor
Sumer Audit
Amelia House
Crescent Road
Worthing
West Sussex
BN11 1RL
Business address
The Linkway
Brighton
East Sussex
BN1 7EJ
GROVE PARK HEALTHCARE GROUP LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Statement of comprehensive income
8
Statement of financial position
9
Statement of changes in equity
10
Notes to the financial statements
11 - 20
GROVE PARK HEALTHCARE GROUP LIMITED
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
Grove Park Healthcare Group Limited operates a purpose-built, 76-bed facility in Brighton, East Sussex, providing specialist nursing, dementia, and adult mental health care across three floors. Mental health services are delivered on the ground floor, with nursing and dementia care on the upper levels.
The company made strong progress in 2023, supported by phased openings and increasing occupancy. However, in the latter half of 2024, Grove Park temporarily suspended its mental health services to realign the service model with evolving market demands. This pause also facilitated a restructuring of the management team and a renewed strategic focus, positioning the business for growth and enhanced service delivery in 2025.
Revenue in 2024 was £7.12 million (2023 - £8.53 million), reflecting the suspension and broader sector pressures. Gross profit margin narrowed to 28.4% (2023 - 32.9%) amid ongoing inflationary cost headwinds. Administrative expenses were contained at £0.98 million (2023: £1.06 million). Profit before tax was £1.04 million (2023 - £1.75 million), and profit after tax was £1.04 million (2023 - £1.33 million). The year also included a material property revaluation loss, primarily due to the cessation of income from mental health services. This resulted in total comprehensive income being a loss of £7.00 million (2023 - £1.33 million profit). We anticipate this impact to be reversed following the planned restructuring and recommencement of services in 2025–2026. Notwithstanding these accounting impacts, underlying trading performance remains resilient and sustainable.
Principal Risks and Uncertainties
The company proactively manages a range of key risks, including:
Occupancy Risk: Exposure to reduced occupancy rates is mitigated through block contracts with local authorities, diversified service offerings, and targeted marketing initiatives designed to enhance community engagement and referral channels.
Inflationary Pressures: Rising costs driven by increases in the National Living Wage, employer National Insurance contributions, utilities, and insurance premiums place continued pressure on operating margins. These cost increases are actively managed through regular fee reviews, contractual negotiations, and cost control measures.
Changes in Immigration Policy: The UK government’s tightening of immigration rules, including the closure of the Care Worker visa route for overseas recruitment effective July 2025, presents a significant workforce planning challenge. Restrictions on international recruitment limit access to vital staffing pools, compounding existing sector-wide labour shortages. The company is adapting through enhanced domestic recruitment efforts and workforce development programmes.
Regulatory Compliance: Operating in a highly regulated environment, Grove Park ensures strict adherence to Care Quality Commission (CQC) standards through robust governance frameworks, continuous staff training, and systematic quality assurance processes.
Workforce Availability: Challenges in attracting and retaining skilled staff are addressed through competitive remuneration, targeted recruitment.
Infection Control: Stringent infection prevention and control policies, supported by vaccination programs, remain central to protecting residents and staff from communicable diseases including seasonal respiratory illnesses and COVID-19.
Market Dependency: Revenue diversification across mental health and elderly care services mitigates risks associated with overreliance on any single income source, enhancing business resilience.
GROVE PARK HEALTHCARE GROUP LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Regulatory Compliance
Grove Park achieved Good ratings from the Care Quality Commission (CQC) for both its mental health and nursing services. These ratings reflect the company’s commitment to delivering safe, effective, compassionate, and high-quality care, underpinned by effective leadership and management.
Environmental Commitment and Carbon Reporting
Grove Park was built to high environmental efficiency standards, featuring full insulation, underfloor heating, sensor-activated lighting, solar panels, electric vehicle charging points, cycle sheds, and water flow controls on all taps. The home is also actively working towards a paperless environment, transitioning administrative and care processes to secure digital systems to reduce paper consumption and waste. These initiatives demonstrate Grove Park’s commitment to sustainability through energy conservation, resource management, and operational efficiency. The company is progressing towards measurable carbon reduction targets aligned with sector-wide net zero ambitions, with ongoing progress to be transparently reported in future statements.
Key Performance Indicators
Grove Park monitors performance against key indicators, including occupancy rates, average weekly fees, payroll and non-payroll cost ratios, EBITDA margins, and regulatory compliance scores. Despite reduced turnover in 2024, the company maintained profitability through disciplined expense control and operational efficiency.
Future Developments
Looking ahead to 2025, Grove Park will complete the mental health service restructure and reinforce its management team. Demand for mental health and dementia care services is expected to stabilise and grow, supported by enhanced marketing efforts and service quality initiatives. The company remains committed to managing inflationary pressures pragmatically while delivering outstanding, person-centred care and safeguarding its strong financial position.
Mr A S Shookhye
Director
30 September 2025
GROVE PARK HEALTHCARE GROUP LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
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 care services. These include a range of nursing and residential services to the elderly and to people with dementia.
Results and dividends
The results for the year are set out on page 8.
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:
Mr A S Shookhye
Mrs M B Shookhye
Financial instruments
Details of principal risks, including financial instrument risks, are detailed in the Strategic Report.
Future developments
The directors have disclosed any future developments in the Strategic Report.
Auditor
The auditor, Sumer Audit, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
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.
On behalf of the board
Mr A S Shookhye
Director
30 September 2025
GROVE PARK HEALTHCARE GROUP LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
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;
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 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.
GROVE PARK HEALTHCARE GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF GROVE PARK HEALTHCARE GROUP LIMITED
- 5 -
Opinion
We have audited the financial statements of Grove Park Healthcare Group Limited (the 'company') for the year ended 31 December 2024 which comprise the statement of comprehensive income, the statement of financial position, the statement of changes in equity 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.
GROVE PARK HEALTHCARE GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF GROVE PARK HEALTHCARE GROUP LIMITED
- 6 -
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 and the directors' report.
We have nothing to report in respect of the following matters where 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; or
the directors were not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies' exemption in preparing the directors' report and take advantage of the small companies exemption from the requirement to prepare a strategic report.
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.
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.
In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, our procedures included the following:
Obtaining an understanding of the legal and regulatory framework that the company operates in, focusing on those laws and regulations that had a direct effect on the financial statements and operations;
Obtaining an understanding of the company’s policies and procedures on fraud risks, including knowledge of any actual, suspected or alleged fraud; and
Discussing among the engagement team how and where fraud might occur in the financial statements and any potential indicators of fraud through our knowledge and understanding of the company and our sector-specific experience.
As a result of these procedures, we considered the opportunities and incentives that may exist within the company for fraud. We are also required to perform specific procedures to respond to the risk of management override. As a result of performing the above, we identified the following areas as those most likely to have an impact on the financial statements: health & safety, employment law, compliance with the CQC and compliance with the UK Companies Act.
GROVE PARK HEALTHCARE GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF GROVE PARK HEALTHCARE GROUP LIMITED
- 7 -
In addition to the above, our procedures to respond to risks identified included the following:
Making enquiries of management about any known or suspected instances of non-compliance with laws and regulations and fraud;
Reviewing correspondence with regulators;
Challenging assumptions and judgements made by management in their significant accounting estimates, including the fair value of property, plant and equipment; and
Auditing the risk of management override of controls, including through testing journal entries and other adjustments for appropriateness.
Due to the inherent limitations of an audit, there is an unavoidable risk that some material misstatements in the financial statements may not be detected, even though the audit is properly planned and performed in accordance with the ISAs (UK). For instance, the further removed non-compliance is from the events and transactions reflected in the financial statements, the less likely the auditor is to become aware of it or to recognise the non-compliance.
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.
Alex Chidwick FCCA (Senior Statutory Auditor)
For and on behalf of Sumer Audit
30 September 2025
Chartered Accountants
Statutory Auditor
Worthing
Sumer Audit is the trading name of Sumer Auditco Limited
GROVE PARK HEALTHCARE GROUP LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Revenue
3
7,121,819
8,526,074
Cost of sales
(5,101,105)
(5,718,876)
Gross profit
2,020,714
2,807,198
Administrative expenses
(982,593)
(1,056,358)
Profit before taxation
1,038,121
1,750,840
Tax on profit
6
(41,100)
(425,000)
Profit for the financial year
997,021
1,325,840
Other comprehensive income
Revaluation of property, plant and equipment
(10,724,068)
Tax relating to other comprehensive income
2,681,000
Total comprehensive income for the year
(7,046,047)
1,325,840
The income statement has been prepared on the basis that all operations are continuing operations.
GROVE PARK HEALTHCARE GROUP LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£
£
£
£
Non-current assets
Property, plant and equipment
7
17,305,000
28,002,975
Investments
8
1
1
17,305,001
28,002,976
Current assets
Inventories
10
5,503
6,253
Trade and other receivables
11
1,380,669
1,930,028
Cash and cash equivalents
227,491
534,382
1,613,663
2,470,663
Current liabilities
12
(771,709)
(1,099,637)
Net current assets
841,954
1,371,026
Total assets less current liabilities
18,146,955
29,374,002
Non-current liabilities
13
(6,824,370)
(8,324,370)
Provisions for liabilities
Deferred tax liability
15
559,000
3,240,000
(559,000)
(3,240,000)
Net assets
10,763,585
17,809,632
Equity
Called up share capital
18
2
2
Revaluation reserve
2,791,227
10,834,295
Capital contribution reserve
19
686,940
686,940
Retained earnings
7,285,416
6,288,395
Total equity
10,763,585
17,809,632
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 30 September 2025 and are signed on its behalf by:
Mr A S Shookhye
Director
Company registration number 05886730 (England and Wales)
GROVE PARK HEALTHCARE GROUP LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
Share capital
Revaluation reserve
Capital contribution reserve
Retained earnings
Total
£
£
£
£
£
Balance at 1 January 2023
2
10,834,295
686,940
4,962,555
16,483,792
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
-
1,325,840
1,325,840
Balance at 31 December 2023
2
10,834,295
686,940
6,288,395
17,809,632
Year ended 31 December 2024:
Profit
-
-
-
997,021
997,021
Other comprehensive income:
Revaluation of property, plant and equipment
-
(10,724,068)
-
-
(10,724,068)
Tax relating to other comprehensive income
-
2,681,000
-
2,681,000
Total comprehensive income
-
(8,043,068)
-
997,021
(7,046,047)
Balance at 31 December 2024
2
2,791,227
686,940
7,285,416
10,763,585
GROVE PARK HEALTHCARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
1
Accounting policies
Company information
Grove Park Healthcare Group Limited is a private company limited by shares incorporated in England and Wales. The registered office is 13 Oathall Road, Haywards Heath, West Sussex, RH16 3EG.
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 £1.
The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties at fair value. The principal accounting policies adopted are set out below.
This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:
The company has taken advantage of the exemption under section 398 of the Companies Act 2006 not to prepare consolidated accounts. The financial statements present information about the company as an individual entity and not about its group.
1.2
Going concern
At 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. The directors have considered relevant information, including the company’s principal risks and uncertainties, the annual budget, forecast future cash flows and the impact of subsequent events in making their assessment. Based on these assessments and having regard to the resources available to the entity, the directors have concluded that there is no material uncertainty and that they can continue to adopt the going concern basis in preparing the annual report and financial statements.true
1.3
Revenue
Revenue is recognised at the fair value of the consideration received or receivable for services provided in the normal course of business, is shown net of VAT and on an accruals basis.
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.
Freehold land and buildings
Held at fair value
Plant and equipment
15% diminishing balance
Fixtures and fittings
15% diminishing balance
Computers
15% diminishing balance
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.
GROVE PARK HEALTHCARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 12 -
Properties whose fair value can be measured reliably are held under the revaluation model and are carried at a revalued amount, being their fair value at the date of valuation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. The fair value of the land and buildings is usually considered to be their market value.
Revaluations are made with sufficient regularity to ensure that the carrying amount in the financial statements does not differ materially from that which would be determined using the fair value at the end of the reporting period.
Revaluation gains and losses are recognised in other comprehensive income and accumulated in equity, except to the extent that a revaluation gain reverses a revaluation loss previously recognised in profit or loss or a revaluation loss exceeds the accumulated revaluation gains recognised in equity; such gains and losses are recognised in profit or loss.
1.5
Non-current investments
Investments in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. 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.
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.
Recoverable amount is the higher of fair value less costs to sell and value in use. If the recoverable amount of an asset is estimated to be less than its carrying amount, the carrying amount of the asset 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.
1.7
Inventories
Inventories are stated at the lower of cost and estimated selling price less costs to complete and sell.
1.8
Cash and cash equivalents
Cash and cash equivalents are basic financial instruments and includes deposits held at call with banks.
1.9
Financial assets and liabilities
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.
The company enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities like other accounts receivable and payable and loans from related parties.
Debt instruments like loans and other accounts receivable and payable are initially measured at the transaction price (including transaction costs) and subsequently at amortised cost using the effective interest method; Debt instruments that are payable or receivable within one year are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received.
GROVE PARK HEALTHCARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire, or when it transfers the financial asset and substantially all the risks and rewards of ownership to another entity. Financial liabilities are derecognised when, and only when, the company’s obligations are discharged, cancelled, or they expire.
1.10
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.
1.11
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.
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.
1.12
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense.
1.13
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.14
Leases
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease.
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.
GROVE PARK HEALTHCARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
2
Judgements and key sources of estimation uncertainty
(Continued)
- 14 -
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
Fair value of property, plant and equipment
The director's valuation relating to the fair value of property, plant and equipment is based on their use of the professional valuation carried out on behalf of the company's lenders in August 2025 at £17.3 million taking into account any additions, disposals and depreciation since this date. The valuation was carried out in accordance with The Royal Institution of Chartered Surveyors, undertaken by Savills, an independent firm of Chartered Surveyors with a recognised and relevant professional qualification and with recent experience in the location and category of the property, plant and equipment being valued. The valuations were both made on the basis of existing use as a fully-equipped operational entity in line with Section 27 of FRS 102.
3
Revenue
The company operates in one principal activity, that of the rendering of services, which is wholly undertaken in the United Kingdom. Revenue is therefore made up 100% by the fees in relation to the supply of these services.
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
12,000
11,000
Depreciation of owned property, plant and equipment
66,026
63,263
Operating lease charges
24,008
-
5
Employees
The average monthly number of persons (excluding directors) employed by the company during the year was:
2024
2023
Number
Number
Nurses and carers
67
50
Household
32
50
Management and admin
11
10
Total
110
110
GROVE PARK HEALTHCARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
5
Employees
(Continued)
- 15 -
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
4,089,527
4,564,138
Social security costs
327,941
324,802
Pension costs
62,730
57,121
4,480,198
4,946,061
6
Taxation
2024
2023
£
£
Deferred tax
Origination and reversal of timing differences
41,100
425,000
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
1,038,121
1,750,840
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.50%)
259,530
411,447
Tax effect of expenses that are not deductible in determining taxable profit
236
Tax effect of utilisation of tax losses not previously recognised
(116,130)
Group relief
67,871
Other timing differences
13,317
Losses brought forward utilised
(169,680)
Other timing differences
(491)
Taxation charge for the year
41,100
425,000
In addition to the amount charged to the income statement, the following amounts relating to tax have been recognised directly in other comprehensive income:
2024
2023
£
£
Deferred tax arising on:
Revaluation of property
(2,681,000)
-
The company has estimated losses of £3,105,000 (2023 - £4,060,000) available for carry forward against future income.
GROVE PARK HEALTHCARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
7
Property, plant and equipment
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Total
£
£
£
£
£
Cost or valuation
At 1 January 2024
27,624,268
108,074
272,255
105,983
28,110,580
Additions
6,897
47,093
38,129
92,119
Revaluation
(10,724,068)
(10,724,068)
At 31 December 2024
16,900,200
114,971
319,348
144,112
17,478,631
Depreciation and impairment
At 1 January 2024
25,023
55,067
27,515
107,605
Depreciation charged in the year
12,820
37,338
15,868
66,026
At 31 December 2024
37,843
92,405
43,383
173,631
Carrying amount
At 31 December 2024
16,900,200
77,128
226,943
100,729
17,305,000
At 31 December 2023
27,624,268
83,051
217,188
78,468
28,002,975
There are fixed and floating charges held over the freehold land and buildings by the group's bankers.
The directors have valued property, plant and equipment as disclosed in note 2.
If revalued assets were stated on an historical cost basis rather than a fair value basis, the total amounts included would have been as follows:
2024
2023
£
£
Freehold land and buildings cost
13,549,974
13,549,974
GROVE PARK HEALTHCARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
8
Fixed asset investments
2024
2023
Notes
£
£
Investments in subsidiaries
9
1
1
Movements in non-current investments
Shares in group undertakings
£
Cost or valuation
At 1 January 2024 & 31 December 2024
1
Carrying amount
At 31 December 2024
1
At 31 December 2023
1
9
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
Hazeldene Project Management Limited
See note a)
Ordinary
100.00
Registered office addresses
a) 13 Oathall Road, Haywards Heath, West Sussex, RH16 3EG.
10
Inventories
2024
2023
£
£
Finished goods and goods for resale
5,503
6,253
GROVE PARK HEALTHCARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
11
Trade and other receivables
2024
2023
Amounts falling due within one year:
£
£
Trade receivables
68,527
868,738
Amounts owed by group undertakings
233,839
Other receivables
1,800
2,746
Prepayments and accrued income
181,603
122,544
485,769
994,028
Deferred tax asset (note 15)
894,900
936,000
1,380,669
1,930,028
12
Current liabilities
2024
2023
Notes
£
£
Trade payables
81,968
333,826
Amounts owed to group undertakings
30,049
Taxation and social security
41,880
81,536
Deferred income
16
77,809
41,419
Other payables
96,746
70,972
Accruals and deferred income
443,257
571,884
771,709
1,099,637
13
Non-current liabilities
2024
2023
Notes
£
£
Other borrowings
14
6,824,370
8,324,370
14
Borrowings
2024
2023
£
£
Loans from group undertakings
6,824,370
8,324,370
Payable after one year
6,824,370
8,324,370
The other payables balance relates to an amount due to the parent company which has been discounted as per note 19.
GROVE PARK HEALTHCARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
15
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
Assets
Assets
2024
2023
2024
2023
Balances:
£
£
£
£
Accelerated capital allowances
-
-
173,500
35,900
Tax losses
-
-
721,400
900,100
Revaluations
559,000
3,240,000
-
-
559,000
3,240,000
894,900
936,000
2024
Movements in the year:
£
Liability at 1 January 2024
2,304,000
Charge to profit or loss
41,100
Credit to equity
(2,681,000)
Asset at 31 December 2024
(335,900)
16
Deferred income
2024
2023
£
£
Other deferred income
77,809
41,419
17
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
62,730
57,121
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
2
2
2
2
All shares carry equal voting rights, equal rights to a dividend entitlement, equal rights to a distribution on winding up and there is no likelihood of redemption.
GROVE PARK HEALTHCARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
19
Capital contribution reserve
2024
2023
£
£
At the beginning and end of the year
686,940
686,940
This capital contribution relates to a discounting charge put through the parent company, on the non-current intercompany loan included within note 14, as no interest is charged on this balance. This balance is non-distributable.
20
Financial commitments, guarantees and contingent liabilities
There is a cross guarantee and debentures in place between the company, Ashton Healthcare Group Limited, Adelaide Healthcare Limited and Birchgrove Healthcare Limited dated 28 October 2022. The extent of the contingent liability at the year end amounted to £22,975,621 (2023 - £23,173,120).
21
Operating lease commitments
Lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
2024
2023
£
£
Within one year
17,965
17,760
Between two and five years
15,724
29,160
33,689
46,920
22
Ultimate controlling party
The immediate and ultimate parent company is Ashton Healthcare Group Limited, a company controlled by Mr A S and Mrs M B Shookhye.
Ashton Healthcare Group Limited prepares consolidated financial statements and copies can be obtained from Companies House. The registered office of Ashton Healthcare Group Limited is 13 Oathall Road, Haywards Heath, West Sussex, RH16 3EG.
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200Mr A S ShookhyeMrs M B ShookhyeMrs M B Shookhye058867302024-01-012024-12-3105886730bus:Director12024-01-012024-12-3105886730bus:CompanySecretaryDirector12024-01-012024-12-3105886730bus:CompanySecretary12024-01-012024-12-3105886730bus:Director22024-01-012024-12-3105886730bus:RegisteredOffice2024-01-012024-12-31058867302024-12-31058867302023-01-012023-12-3105886730core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3105886730core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3105886730core:RevaluationReserve2024-01-012024-12-31058867302023-12-3105886730core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3105886730core:PlantMachinery2024-12-3105886730core:FurnitureFittings2024-12-3105886730core:ComputerEquipment2024-12-3105886730core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3105886730core:PlantMachinery2023-12-3105886730core:FurnitureFittings2023-12-3105886730core:ComputerEquipment2023-12-3105886730core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3105886730core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3105886730core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3105886730core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3105886730core:CurrentFinancialInstruments2024-12-3105886730core:CurrentFinancialInstruments2023-12-3105886730core:ShareCapital2024-12-3105886730core:ShareCapital2023-12-3105886730core:RevaluationReserve2024-12-3105886730core:RevaluationReserve2023-12-3105886730core:OtherMiscellaneousReserve2024-12-3105886730core:OtherMiscellaneousReserve2023-12-3105886730core:RetainedEarningsAccumulatedLosses2024-12-3105886730core:RetainedEarningsAccumulatedLosses2023-12-3105886730core:ShareCapital2022-12-3105886730core:RevaluationReserve2022-12-3105886730core:RetainedEarningsAccumulatedLosses2022-12-3105886730core:ShareCapitalOrdinaryShareClass12024-12-3105886730core:ShareCapitalOrdinaryShareClass12023-12-3105886730core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3105886730core:PlantMachinery2024-01-012024-12-3105886730core:FurnitureFittings2024-01-012024-12-3105886730core:ComputerEquipment2024-01-012024-12-3105886730core:UKTax2024-01-012024-12-3105886730core:UKTax2023-01-012023-12-310588673012024-01-012024-12-310588673012023-01-012023-12-310588673022024-01-012024-12-310588673022023-01-012023-12-3105886730core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3105886730core:PlantMachinery2023-12-3105886730core:FurnitureFittings2023-12-3105886730core:ComputerEquipment2023-12-31058867302023-12-3105886730core:Non-currentFinancialInstruments2024-12-3105886730core:Non-currentFinancialInstruments2023-12-3105886730core:Subsidiary12024-01-012024-12-3105886730core:Subsidiary112024-01-012024-12-3105886730bus:OrdinaryShareClass12024-01-012024-12-3105886730bus:OrdinaryShareClass12024-12-3105886730bus:OrdinaryShareClass12023-12-3105886730core:WithinOneYear2024-12-3105886730core:BetweenTwoFiveYears2024-12-3105886730bus:PrivateLimitedCompanyLtd2024-01-012024-12-3105886730bus:FRS1022024-01-012024-12-3105886730bus:Audited2024-01-012024-12-3105886730bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP