Company registration number 06447535 (England and Wales)
BIRCHGROVE HEALTHCARE (SUSSEX) LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
BIRCHGROVE HEALTHCARE (SUSSEX) LIMITED
CONTENTS
Page
Statement of financial position
1
Notes to the financial statements
2 - 7
BIRCHGROVE HEALTHCARE (SUSSEX) LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Non-current assets
Property, plant and equipment
5
6,085,000
6,430,205
Current assets
Inventories
7,072
5,975
Trade and other receivables falling due after more than one year
6
600,000
Trade and other receivables falling due within one year
6
4,851,102
3,307,601
Cash and cash equivalents
108,343
94,191
4,966,517
4,007,767
Current liabilities
7
(474,807)
(331,756)
Net current assets
4,491,710
3,676,011
Total assets less current liabilities
10,576,710
10,106,216
Provisions for liabilities
(468,900)
(556,500)
Net assets
10,107,810
9,549,716
Equity
Called up share capital
8
1
1
Revaluation reserve
1,908,290
2,171,143
Retained earnings
8,199,519
7,378,572
Total equity
10,107,810
9,549,716
The directors of the company have elected not to include a copy of the income statement within the financial statements.true
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
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 06447535 (England and Wales)
BIRCHGROVE HEALTHCARE (SUSSEX) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
1
Accounting policies
Company information
Birchgrove Healthcare (Sussex) 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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
The financial statements are prepared in 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.
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
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
1.5
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
Held at fair value
Plant and equipment
15% diminshing balance
Fixtures and fittings
15% diminshing 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.
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.
BIRCHGROVE HEALTHCARE (SUSSEX) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 3 -
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.
1.6
Impairment of non-current assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible 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 trade and 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.
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.
BIRCHGROVE HEALTHCARE (SUSSEX) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
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.
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 £6.09 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 having regard to grow its trading potential over the coming years in line with Section 27 of FRS 102.
3
Employees
The average monthly number of persons (excluding directors) employed by the company during the year was 53 (2023 - 54).
BIRCHGROVE HEALTHCARE (SUSSEX) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
4
Intangible fixed assets
Goodwill
£
Cost
At 1 January 2024 and 31 December 2024
1,800,000
Amortisation and impairment
At 1 January 2024 and 31 December 2024
1,800,000
Carrying amount
At 31 December 2024
At 31 December 2023
5
Property, plant and equipment
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Total
£
£
£
£
Cost or valuation
At 1 January 2024
6,061,756
306,836
409,134
6,777,726
Additions
10,033
55,852
65,885
Disposals
(2,352)
(2,352)
Revaluation
(350,453)
(350,453)
At 31 December 2024
5,711,303
316,869
462,634
6,490,806
Depreciation and impairment
At 1 January 2024
108,296
239,225
347,521
Depreciation charged in the year
30,415
29,587
60,002
Eliminated in respect of disposals
(1,717)
(1,717)
At 31 December 2024
138,711
267,095
405,806
Carrying amount
At 31 December 2024
5,711,303
178,158
195,539
6,085,000
At 31 December 2023
6,061,756
198,540
169,909
6,430,205
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.
The following assets are carried at valuation. If the assets were measured using the cost model, the carrying amounts would be as follows:
BIRCHGROVE HEALTHCARE (SUSSEX) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
5
Property, plant and equipment
(Continued)
- 6 -
2024
2023
£
£
Cost
3,459,013
3,459,013
6
Trade and other receivables
2024
2023
Amounts falling due within one year:
£
£
Trade receivables
139,524
119,505
Amounts owed by group undertakings
4,519,157
2,945,529
Other receivables
192,421
242,567
4,851,102
3,307,601
2024
2023
Amounts falling due after more than one year:
£
£
Amounts owed by group undertakings
600,000
Total debtors
4,851,102
3,907,601
The directors have confirmed, with regards to the amounts owed by group undertakings, that although £4,519,157 of this balance is repayable on demand and hence receivable within one year, no repayment of the balance will be sought until the creditor company is in a position to make such payment. It is anticipated that this will not be for at least two years from the statement of financial position date. The directors have also confirmed the same treatment for the amounts owed by group undertakings and that no interest is to be charged on the long term element.
The going concern conclusions as disclosed in 1.2 have therefore been arrived at on the basis that this balance will not be received within 12 months of the signing of the audit report.
7
Current liabilities
2024
2023
£
£
Trade payables
81,191
54,375
Taxation and social security
26,992
25,100
Other payables
366,624
252,281
474,807
331,756
BIRCHGROVE HEALTHCARE (SUSSEX) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
8
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 50p each
2
2
1
1
9
Audit report information
As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:
The auditor's report was unqualified.
Senior Statutory Auditor:
Alex Chidwick FCCA
Statutory Auditor:
Sumer Audit
Date of audit report:
30 September 2025
Sumer Audit is the trading name of Sumer Auditco Limited
10
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
591
645
Between two and five years
591
591
1,236
11
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 Grove Park 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).
12
Parent company
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.
2024-12-312024-01-01falsefalsefalse30 September 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr A S ShookhyeMrs M B ShookhyeMrs M B Shookhye53064475352024-01-012024-12-31064475352024-12-31064475352023-12-3106447535core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3106447535core:PlantMachinery2024-12-3106447535core:FurnitureFittings2024-12-3106447535core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3106447535core:PlantMachinery2023-12-3106447535core:FurnitureFittings2023-12-3106447535core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3106447535core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3106447535core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3106447535core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3106447535core:CurrentFinancialInstruments2024-12-3106447535core:CurrentFinancialInstruments2023-12-3106447535core:ShareCapital2024-12-3106447535core:ShareCapital2023-12-3106447535core:RevaluationReserve2024-12-3106447535core:RevaluationReserve2023-12-3106447535core:RetainedEarningsAccumulatedLosses2024-12-3106447535core:RetainedEarningsAccumulatedLosses2023-12-3106447535core:ShareCapitalOrdinaryShareClass12024-12-3106447535core:ShareCapitalOrdinaryShareClass12023-12-3106447535bus:Director12024-01-012024-12-3106447535core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3106447535core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3106447535core:PlantMachinery2024-01-012024-12-3106447535core:FurnitureFittings2024-01-012024-12-3106447535core:NetGoodwill2023-12-3106447535core:NetGoodwill2024-12-3106447535core:NetGoodwill2023-12-3106447535core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3106447535core:PlantMachinery2023-12-3106447535core:FurnitureFittings2023-12-31064475352023-12-3106447535core:Non-currentFinancialInstruments2024-12-3106447535core:Non-currentFinancialInstruments2023-12-3106447535core:WithinOneYear2024-12-3106447535core:WithinOneYear2023-12-3106447535bus:OrdinaryShareClass12024-01-012024-12-3106447535bus:OrdinaryShareClass12024-12-3106447535bus:OrdinaryShareClass12023-12-3106447535core:BetweenTwoFiveYears2024-12-3106447535bus:PrivateLimitedCompanyLtd2024-01-012024-12-3106447535bus:FRS1022024-01-012024-12-3106447535bus:Audited2024-01-012024-12-3106447535bus:Director22024-01-012024-12-3106447535bus:CompanySecretary12024-01-012024-12-3106447535bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3106447535bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP