Haywood Farm Vets Ltd 12565455 false 2024-05-01 2025-04-30 2025-04-30 The principal activity of the company is Veterinary practice Digita Accounts Production Advanced 6.30.9574.0 true 12565455 2024-05-01 2025-04-30 12565455 2025-04-30 12565455 bus:OrdinaryShareClass1 2025-04-30 12565455 bus:OrdinaryShareClass2 2025-04-30 12565455 bus:OrdinaryShareClass3 2025-04-30 12565455 core:CurrentFinancialInstruments 2025-04-30 12565455 core:CurrentFinancialInstruments core:WithinOneYear 2025-04-30 12565455 core:OtherResidualIntangibleAssets 2025-04-30 12565455 core:FurnitureFittingsToolsEquipment 2025-04-30 12565455 core:LandBuildings 2025-04-30 12565455 core:MotorVehicles 2025-04-30 12565455 core:OtherPropertyPlantEquipment 2025-04-30 12565455 bus:SmallEntities 2024-05-01 2025-04-30 12565455 bus:AuditExemptWithAccountantsReport 2024-05-01 2025-04-30 12565455 bus:FilletedAccounts 2024-05-01 2025-04-30 12565455 bus:SmallCompaniesRegimeForAccounts 2024-05-01 2025-04-30 12565455 bus:RegisteredOffice 2024-05-01 2025-04-30 12565455 bus:Director1 2024-05-01 2025-04-30 12565455 bus:Director2 2024-05-01 2025-04-30 12565455 bus:Director3 2024-05-01 2025-04-30 12565455 bus:OrdinaryShareClass1 2024-05-01 2025-04-30 12565455 bus:OrdinaryShareClass2 2024-05-01 2025-04-30 12565455 bus:OrdinaryShareClass3 2024-05-01 2025-04-30 12565455 bus:PrivateLimitedCompanyLtd 2024-05-01 2025-04-30 12565455 core:IntangibleAssetsOtherThanGoodwill 2024-05-01 2025-04-30 12565455 core:OtherResidualIntangibleAssets 2024-05-01 2025-04-30 12565455 core:FurnitureFittingsToolsEquipment 2024-05-01 2025-04-30 12565455 core:LandBuildings 2024-05-01 2025-04-30 12565455 core:MotorVehicles 2024-05-01 2025-04-30 12565455 core:OtherPropertyPlantEquipment 2024-05-01 2025-04-30 12565455 core:PlantMachinery 2024-05-01 2025-04-30 12565455 countries:AllCountries 2024-05-01 2025-04-30 12565455 2024-04-30 12565455 core:OtherResidualIntangibleAssets 2024-04-30 12565455 core:FurnitureFittingsToolsEquipment 2024-04-30 12565455 core:LandBuildings 2024-04-30 12565455 core:MotorVehicles 2024-04-30 12565455 core:OtherPropertyPlantEquipment 2024-04-30 12565455 2023-05-01 2024-04-30 12565455 2024-04-30 12565455 bus:OrdinaryShareClass1 2024-04-30 12565455 bus:OrdinaryShareClass2 2024-04-30 12565455 bus:OrdinaryShareClass3 2024-04-30 12565455 core:CurrentFinancialInstruments 2024-04-30 12565455 core:CurrentFinancialInstruments core:WithinOneYear 2024-04-30 12565455 core:OtherResidualIntangibleAssets 2024-04-30 12565455 core:FurnitureFittingsToolsEquipment 2024-04-30 12565455 core:LandBuildings 2024-04-30 12565455 core:MotorVehicles 2024-04-30 12565455 core:OtherPropertyPlantEquipment 2024-04-30 12565455 bus:OrdinaryShareClass1 2023-05-01 2024-04-30 12565455 bus:OrdinaryShareClass2 2023-05-01 2024-04-30 12565455 bus:OrdinaryShareClass3 2023-05-01 2024-04-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 12565455

Haywood Farm Vets Ltd

Unaudited Filleted Financial Statements

for the Year Ended 30 April 2025

 

Haywood Farm Vets Ltd

Contents

Balance Sheet

1 to 2

Notes to the Unaudited Financial Statements

3 to 10

 

Haywood Farm Vets Ltd

(Registration number: 12565455)
Balance Sheet as at 30 April 2025

Note

2025
£

2024
£

Fixed assets

 

Intangible assets

4

-

480

Tangible assets

5

129,131

72,496

Other financial assets

10,000

10,000

 

139,131

82,976

Current assets

 

Stocks

7

104,764

95,027

Debtors

8

87,918

33,056

Cash at bank and in hand

 

64,467

20,524

 

257,149

148,607

Creditors: Amounts falling due within one year

9

(151,635)

(107,397)

Net current assets

 

105,514

41,210

Total assets less current liabilities

 

244,645

124,186

Provisions for liabilities

(18,612)

(18,612)

Net assets

 

226,033

105,574

Capital and reserves

 

Called up share capital

10

118

100

Share premium reserve

27,155

-

Retained earnings

198,760

105,474

Shareholders' funds

 

226,033

105,574

For the financial year ending 30 April 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 29 September 2025 and signed on its behalf by:
 

 

Haywood Farm Vets Ltd

(Registration number: 12565455)
Balance Sheet as at 30 April 2025

.........................................
Mr PJ Scales
Director

.........................................
Mrs P Scales
Director

.........................................
Mr TF Jackson
Director

 

Haywood Farm Vets Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2025

1

General information

The company is a private company limited by share capital, incorporated in England & Wales.

The address of its registered office is:
Haywood Farm Haywood Lane
Cheswardine
Market Drayton
TF9 2LW
England

These financial statements were authorised for issue by the Board on 29 September 2025.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

 

Haywood Farm Vets Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2025

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

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

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Leasehold property

over the term of the lease

Surgical equipment

25% reducing balance

Fixtures & fittings

25% reducing balance

Office equipment

25% reducing balance

Motor vehicles

15% reducing balance

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Website development

20% straight line

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

 

Haywood Farm Vets Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2025

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

 

Haywood Farm Vets Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2025

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 4 (2024 - 5).

4

Intangible assets

Website development
 £

Total
£

Cost or valuation

At 1 May 2024

2,400

2,400

At 30 April 2025

2,400

2,400

Amortisation

At 1 May 2024

1,920

1,920

Amortisation charge

480

480

At 30 April 2025

2,400

2,400

Carrying amount

At 30 April 2025

-

-

At 30 April 2024

480

480

 

Haywood Farm Vets Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2025

5

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Plant and machinery
£

Total
£

Cost or valuation

At 1 May 2024

-

18,996

44,078

26,782

89,856

Additions

60,589

1,247

-

11,849

73,685

At 30 April 2025

60,589

20,243

44,078

38,631

163,541

Depreciation

At 1 May 2024

-

3,166

4,694

9,498

17,358

Charge for the year

3

4,231

5,908

6,910

17,052

At 30 April 2025

3

7,397

10,602

16,408

34,410

Carrying amount

At 30 April 2025

60,586

12,846

33,476

22,223

129,131

At 30 April 2024

-

15,828

39,384

17,284

72,496

Included within the net book value of land and buildings above is £60,586 (2024 - £Nil) in respect of long leasehold land and buildings.
 

 

Haywood Farm Vets Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2025

6

Investments

Other investments

The market value of the listed investments at 30 April 2025 was £10,000 (2024 - £10,000).

7

Stocks

2025
£

2024
£

Work in progress

64,764

56,252

Other inventories

40,000

38,775

104,764

95,027

8

Debtors

Current

2025
£

2024
£

Trade debtors

39,913

23,617

Prepayments

5,135

2,220

Other debtors

42,870

7,219

 

87,918

33,056

 

Haywood Farm Vets Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2025

9

Creditors

Creditors: amounts falling due within one year

Note

2025
£

2024
£

Due within one year

 

Loans and borrowings

11

14,118

-

Taxation and social security

 

80,470

31,147

Accruals and deferred income

 

850

1,193

Other creditors

 

56,197

75,057

 

151,635

107,397

10

Share capital

Allotted, called up and fully paid shares

2025

2024

No.

£

No.

£

Ordinary A shares of £0.001 (2024 - £1) each

88,238

88

90

90

Ordinary B shares of £0.001 (2024 - £1) each

17,648

18

10

10

Ordinary C shares of £0.001 (2024 - £0) each

11,762

12

-

-

117,648

118

100

100

11

Loans and borrowings

Current loans and borrowings

2025
£

2024
£

Bank borrowings

14,118

-

 

Haywood Farm Vets Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2025

12

Dividends

Interim dividends paid

2025
£

2024
£

Interim dividend of £0.10 (2024 - £757.50) per each Ordinary A shares

8,911

75,750

Interim dividend of £2.119 (2024 - £Nil) per each Ordinary B shares

37,400

-

46,311

75,750

13

Related party transactions

As at 30 April 2025, T Jackson, Director, owed £27,660 to the Company (2024: £nil). The maximum amount outstanding in the year was £35,273. The balance is included in Other Debtors. There are no fixed repayment terms and interest is charged at 2.5%.