| REGISTERED NUMBER: SC522040 (Scotland) |
| Group Strategic Report, |
| Report of the Directors and |
| Consolidated Financial Statements |
| for the Year Ended |
| 31 December 2024 |
| for |
| ENHANCE HEALTHCARE HOLDINGS LTD |
| REGISTERED NUMBER: SC522040 (Scotland) |
| Group Strategic Report, |
| Report of the Directors and |
| Consolidated Financial Statements |
| for the Year Ended |
| 31 December 2024 |
| for |
| ENHANCE HEALTHCARE HOLDINGS LTD |
| ENHANCE HEALTHCARE HOLDINGS LTD (REGISTERED NUMBER: SC522040) |
| Contents of the Consolidated Financial Statements |
| for the Year Ended 31 December 2024 |
| Page |
| Company Information | 1 |
| Group Strategic Report | 2 |
| Report of the Directors | 5 |
| Report of the Independent Auditors | 8 |
| Consolidated Income Statement | 12 |
| Consolidated Other Comprehensive Income | 13 |
| Consolidated Balance Sheet | 14 |
| Company Balance Sheet | 16 |
| Consolidated Statement of Changes in Equity | 18 |
| Company Statement of Changes in Equity | 19 |
| Consolidated Cash Flow Statement | 20 |
| Notes to the Consolidated Cash Flow Statement | 21 |
| Notes to the Consolidated Financial Statements | 23 |
| ENHANCE HEALTHCARE HOLDINGS LTD |
| Company Information |
| for the Year Ended 31 December 2024 |
| DIRECTORS: |
| REGISTERED OFFICE: |
| REGISTERED NUMBER: |
| AUDITORS: |
| Oakfield House |
| 378 Brandon Street |
| Motherwell |
| ML1 1XA |
| ENHANCE HEALTHCARE HOLDINGS LTD (REGISTERED NUMBER: SC522040) |
| Group Strategic Report |
| for the Year Ended 31 December 2024 |
| The directors present their strategic report of the company and the group for the year ended 31 December 2024. |
| REVIEW OF BUSINESS |
| Enhance Healthcare Holdings Limited is the ultimate parent company of the consolidated Enhance Care Homes group which includes the Ayrshire Care Homes Group acquired on 28 December 2023. |
| The group provides specialist health and social care to adults throughout central Scotland. |
| At 31 December 2024 the group operated 12 homes (2023 : 9 homes) with 526 registered beds. |
| The results for the year ended 31 December 2024 show a turnover of £32.7million (2023 - £20.3million) which reflects an average occupancy rate of 87% |
| Operating profit for the year amounted to £2.87million (2023: £2.05million) |
| This is the first full year of results for the group following the acquisition of the Ayrshire Care Homes Group on 28 December 2023.The new homes have integrated well into the group with the full benefits starting to accrue during the second half of 2024. |
| PRINCIPAL RISKS AND UNCERTAINTIES |
| Funding |
| The majority of the groups income comes from local authorities. Continuing funding pressures on these authorities may impact on their ability to continue increasing the rate of funding to match increasing costs. |
| The group continues to maintain excellent relationships with local authority funders. |
| Staff |
| In the care sector there is a shortage of motivated, trained staff. Continual efforts are made to retain, motivate and reward staff across the group to ensure staff retention and quality |
| Care and Regulatory Ratings |
| Providing quality care and achieving the best regulatory ratings are crucial to retaining and attracting individuals requiring care. The group is committed to providing quality care. |
| Liquidity Risk |
| The group funded the Ayrshire Care Homes group acquisition by borrowing from TC Loans Limited. At 31 December 2024 £22million was owed to TC Loans with interest paid during the year of £2.35million on the sums outstanding during the year.In April 2025 the group rebanked the loan facility with Barclays. This will result in annual interest charges being reduced by £1million on sums outstanding. |
| ENHANCE HEALTHCARE HOLDINGS LTD (REGISTERED NUMBER: SC522040) |
| Group Strategic Report |
| for the Year Ended 31 December 2024 |
| SECTION 172(1) STATEMENT |
| The Board retains responsibility for all final decisions and continually reviews governance process to ensure they remain fit for purpose. |
| Under section 172 of the Companies Act, the directors have a duty to promote the success of the company for the benefit of the members as a whole and, in doing so, have regard to wider stakeholder interests as follows: |
| a) The likely consequences of any decision in the long term |
| b) The interests of the group's employees |
| c) The need to maintain the company's relationships with suppliers, residents and others |
| d) The impact of the company's operations on the community and the environment |
| e) Maintaining a reputation for high standards of business conduct |
| f) The need to act fairly as between members of the company |
| Below the directors explain how they: |
| - consider long term decision making |
| - Engage with regulators, suppliers, residents and employees |
| - Have regard to employee interests, need to maintain the company's business relationships with suppliers, residents and others |
| Long Term Decision Making |
| The board has put in place a structured governance model, with scheduled Board meetings and clear documentation and authority levels to control its decision-making process. Detailed budgets and forecasts are prepared to enable the Board to track performance and ensure that it is as expected, or that mitigation steps are taken to deliver performance in line with expectations. The board operates within this structure, with the aim of promoting the success of the company and delivering long term shareholder value. |
| ENGAGEMENT WITH REGULATORS |
| The group's care homes are regulated by the Care Inspectorate (CI). CI perform regulatory visits of the care homes. Ratings and the detailed findings are reviewed with action plans put in place as required. |
| ENGAGEMENT WITH SUPPLIERS AND RESIDENTS |
| The group is committed to providing high quality care to residents and regularly obtains feedback from residents and their relatives to ensure issues raised are addressed and our care standards are continually at a high level. Honest feedback is encouraged with full and open reviews carried out. |
| The group's policy is to pay its suppliers in accordance with the payment terms agreed and operates payment runs on a regular basis. |
| ENGAGEMENT WITH EMPLOYEES |
| The group places great emphasis on having a highly skilled and well motivated workforce and recognises that they form a critical factor in the successful operation of the homes and future business development. A key part of this is to maximise staff retention which generates benefits in both the quality of care delivery and business development. Employees have access to an assistance programme to provide support with personal issues |
| Occupational Health Services ensure that any health related risks at work are managed and that our employees are provided with a safe working environment at all times. |
| ENHANCE HEALTHCARE HOLDINGS LTD (REGISTERED NUMBER: SC522040) |
| Group Strategic Report |
| for the Year Ended 31 December 2024 |
| KEY PERFORMANCE INDICATORS |
| The board considers the key measures of performance to be: |
| - occupancy. Occupancy at each home is monitored on a weekly basis. |
| - Payroll costs. These are monitored on a weekly basis and compared with fee income. |
| - Staff retention. Staff turnover is closely monitored |
| - EBITDA. This is monitored monthly and compared with budgets on a site by site basis |
| - available cash is monitored at each month end |
| - Care Inspectorate grades. |
| GROUP STRATEGY AND FUTURE OUTLOOK |
| The group's strategy is to maintain operating in the care home sector. In May 25 an additional 7 homes were acquired from Thistle Healthcare. The focus will be on integrating these homes into the group while continuing to provide the highest quality care to our residents. |
| ON BEHALF OF THE BOARD: |
| ENHANCE HEALTHCARE HOLDINGS LTD (REGISTERED NUMBER: SC522040) |
| Report of the Directors |
| for the Year Ended 31 December 2024 |
| The directors present their report with the financial statements of the company and the group for the year ended 31 December 2024. |
| PRINCIPAL ACTIVITY |
| The principal activity of the group in the year under review was that of the provision of specialist health and social care. |
| DIVIDENDS |
| Interim dividends per share were paid as follows: |
| A Ordinary £1 shares | 17p | - 31 December 2024 |
| B Ordinary £1 shares | 1.6p | - 31 December 2024 |
| The directors recommend that no final dividends be paid. |
| The total distribution of dividends for the year ended 31 December 2024 will be £ 201,225 . |
| RESEARCH AND DEVELOPMENT |
| The group does not carry out any research and development activities. |
| FUTURE DEVELOPMENTS |
| In May 2025 the group acquired a further 7 care homes. The company refinanced its debt to Barclays which will mean debt interest costs reducing by circa £2million in 2025 on a like for like basis. |
| DIRECTORS |
| The directors shown below have held office during the whole of the period from 1 January 2024 to the date of this report. |
| EMPLOYEES |
| The group has a recruitment policy to ensure that all applications for employment, including those made by disabled persons, are given full and fair consideration in light of the applicants aptitudes and abilities. There is also an equal opportunities policy to ensure that all employees are treated equally in terms of employment , training, career development and promotion. Where employees develop a disability during their employment, every effort is made to continue their employment and arrange for appropriate training as far as is reasonably practicable. |
| STREAMLINED ENERGY AND CARBON REPORTING |
| This section represents the energy usage and associated carbon dioxide emissions for the Enhance Healthcare Group's operations.This section has been prepared in compliance with the SECR Framework implemented in the Companies (Directors' Report) and Limited Liability Partnerships (Energy and Carbon Report) Regulations 2018 |
| GHG Emissions |
| Units | 2024 | 2023 |
| Emissions from combustion of gas (Scope 1) | tCO2e | 572 | 381 |
| Emissions from purchased electricity (Scope 2) | tCO2e | 243 | 199 |
| Total Gross Emissions |
| tCO2e | 815 | 580 |
| Energy consumption used to calculate above | KWh | 4,263,726 | 3,011,846 |
| ENHANCE HEALTHCARE HOLDINGS LTD (REGISTERED NUMBER: SC522040) |
| Report of the Directors |
| for the Year Ended 31 December 2024 |
| Intensity ratios have been calculated from the value of beds available and include all of the energy usage and emissions stated within the values reported above and in accordance with the methodology applied |
| Emissions |
| Units | 2024 | 2023 |
| Intensity Ratios | tCO2e/bed | 1.55 | 1.70 |
| Methodologies |
| The HM Government Environmental Reporting Guidelines including Streamlined Energy and Carbon Reporting guidance published in March 2019 has been followed. Carbon emissions have been calculated in accordance with the GHG Protocol Corporate Accounting and Reporting Standard using the DEFRA emissions factors |
| Energy efficiency |
| The group continues to focus on reducing energy consumption and carbon emissions. Energy usage is constantly monitored.During the year inefficient assets were replaced with energy efficient equipment (such as LED lighting). Over the past number of years significant investment has been made to improve efficiency and to reduce the Group's carbon footprint. |
| STATEMENT OF DIRECTORS' RESPONSIBILITIES |
| The directors are responsible for preparing the Group Strategic Report, the Report of the Directors 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 the group and of the profit or loss of the group 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 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 and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group 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 the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities. |
| STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS |
| So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the group's auditors are aware of that information. |
| ENHANCE HEALTHCARE HOLDINGS LTD (REGISTERED NUMBER: SC522040) |
| Report of the Directors |
| for the Year Ended 31 December 2024 |
| AUDITORS |
| The auditors, WDM Associates (Statutory Auditors), will be proposed for re-appointment at the forthcoming Annual General Meeting. |
| ON BEHALF OF THE BOARD: |
| Report of the Independent Auditors to the Members of |
| Enhance Healthcare Holdings Ltd |
| Opinion |
| We have audited the financial statements of Enhance Healthcare Holdings Ltd (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the Consolidated Income Statement, Consolidated Other Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, Notes to the Financial Statements, including a summary of 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 group's and of the parent company affairs as at 31 December 2024 and of the group's loss for the year then ended; |
| - | have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and |
| - | have been prepared in accordance with the requirements of the Companies Act 2006. |
| Basis for opinion |
| We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group 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 group's and the parent 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. |
| Other information |
| The directors are responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon. |
| Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. |
| In connection with our audit of the financial statements, 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 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. |
| Report of the Independent Auditors to the Members of |
| Enhance Healthcare Holdings Ltd |
| Opinions on other matters prescribed by the Companies Act 2006 |
| In our opinion, based on the work undertaken in the course of the audit: |
| - | the information given in the Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and |
| - | the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements. |
| Matters on which we are required to report by exception |
| In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Directors. |
| 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 by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or |
| - | the parent company 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 Statement of Directors' Responsibilities set out on page six, 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 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 group's and the parent 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 group or the parent company or to cease operations, or have no realistic alternative but to do so. |
| Report of the Independent Auditors to the Members of |
| Enhance Healthcare Holdings Ltd |
| Auditors' responsibilities for the audit of the financial statements |
| Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors 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. |
| Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows: |
| The engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations; |
| We identified the laws and regulations applicable to the company through discussions with directors and other management, and from our commercial knowledge and experience of the care sector; |
| We focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, including the Companies Act 2006, taxation legislation, data protection, anti-bribery, employment, environmental and health and safety legislation; |
| We assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence; and |
| Identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit. |
| We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by: |
| Making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; |
| Considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations; and |
| To address the risk of fraud through management bias and override of controls, we: |
| Performed analytical procedures to identify any unusual or unexpected relationships; |
| Tested journal entries to identify unusual transactions; |
| Investigated the rationale behind significant or unusual transactions; |
| In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to: |
| Agreeing financial statement disclosures to underlying supporting documentation; |
| Reading the minutes of meetings of those charged with governance; |
| Enquiring of management as to actual and potential litigation and claims; |
| Report of the Independent Auditors to the Members of |
| Enhance Healthcare Holdings Ltd |
| A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors. |
| Use of our report |
| This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 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 a Report of the Auditors 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. |
| for and on behalf of |
| Oakfield House |
| 378 Brandon Street |
| Motherwell |
| ML1 1XA |
| ENHANCE HEALTHCARE HOLDINGS LTD (REGISTERED NUMBER: SC522040) |
| Consolidated Income Statement |
| for the Year Ended 31 December 2024 |
| 2024 | 2023 |
| Notes | £ | £ |
| TURNOVER | 3 | 32,722,496 | 20,354,105 |
| Cost of sales | (20,406,476 | ) | (12,282,455 | ) |
| GROSS PROFIT | 12,316,020 | 8,071,650 |
| Administrative expenses | (9,463,837 | ) | (6,034,647 | ) |
| 2,852,183 | 2,037,003 |
| Other operating income | 16,306 | 11,994 |
| OPERATING PROFIT | 5 | 2,868,489 | 2,048,997 |
| Cost of integration | 6 | (178,632 | ) | - |
| 2,689,857 | 2,048,997 |
| Interest receivable and similar income | 3,057 | 1,188 |
| 2,692,914 | 2,050,185 |
| Gain/loss on revaluation of tangible assets | 175,528 | - |
| 2,868,442 | 2,050,185 |
| Interest payable and similar expenses | 7 | (2,513,962 | ) | (57,226 | ) |
| PROFIT BEFORE TAXATION | 354,480 | 1,992,959 |
| Tax on profit | 8 | (718,366 | ) | (433,600 | ) |
| (LOSS)/PROFIT FOR THE FINANCIAL YEAR |
( |
) |
| (Loss)/profit attributable to: |
| Owners of the parent | (363,886 | ) | 1,559,359 |
| ENHANCE HEALTHCARE HOLDINGS LTD (REGISTERED NUMBER: SC522040) |
| Consolidated Other Comprehensive Income |
| for the Year Ended 31 December 2024 |
| 2024 | 2023 |
| Notes | £ | £ |
| (LOSS)/PROFIT FOR THE YEAR | (363,886 | ) | 1,559,359 |
| OTHER COMPREHENSIVE INCOME |
| Property revaluation reversed | (346,886 | ) | - |
| Income tax relating to other comprehensive income |
- |
- |
| OTHER COMPREHENSIVE INCOME FOR THE YEAR, NET OF INCOME TAX |
(346,886 |
) |
- |
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
(710,772 |
) |
1,559,359 |
| Total comprehensive income attributable to: |
| Owners of the parent | (710,772 | ) | 1,559,359 |
| ENHANCE HEALTHCARE HOLDINGS LTD (REGISTERED NUMBER: SC522040) |
| Consolidated Balance Sheet |
| 31 December 2024 |
| 2024 | 2023 |
| Notes | £ | £ |
| FIXED ASSETS |
| Intangible assets | 11 | 4,103,855 | 4,705,906 |
| Tangible assets | 12 | 22,724,707 | 22,983,031 |
| Investments | 13 | - | - |
| 26,828,562 | 27,688,937 |
| CURRENT ASSETS |
| Stocks | 14 | - | 1,100 |
| Debtors | 15 | 4,526,865 | 3,827,339 |
| Cash at bank and in hand | 2,824,063 | 3,371,645 |
| 7,350,928 | 7,200,084 |
| CREDITORS |
| Amounts falling due within one year | 16 | (8,485,174 | ) | (9,390,499 | ) |
| NET CURRENT LIABILITIES | (1,134,246 | ) | (2,190,415 | ) |
| TOTAL ASSETS LESS CURRENT LIABILITIES |
25,694,316 |
25,498,522 |
| CREDITORS |
| Amounts falling due after more than one year |
17 |
(20,693,174 |
) |
(20,313,696 |
) |
| PROVISIONS FOR LIABILITIES | 21 | (1,300,518 | ) | (572,205 | ) |
| NET ASSETS | 3,700,624 | 4,612,621 |
| ENHANCE HEALTHCARE HOLDINGS LTD (REGISTERED NUMBER: SC522040) |
| Consolidated Balance Sheet - continued |
| 31 December 2024 |
| 2024 | 2023 |
| Notes | £ | £ |
| CAPITAL AND RESERVES |
| Called up share capital | 22 | 2,145,022 | 2,145,022 |
| Fair value reserve | 23 | - | 346,886 |
| Retained earnings | 23 | 1,555,602 | 2,120,713 |
| SHAREHOLDERS' FUNDS | 3,700,624 | 4,612,621 |
| The financial statements were approved by the Board of Directors and authorised for issue on 29 September 2025 and were signed on its behalf by: |
| A J Jamieson - Director |
| P G Mcniven - Director |
| ENHANCE HEALTHCARE HOLDINGS LTD (REGISTERED NUMBER: SC522040) |
| Company Balance Sheet |
| 31 December 2024 |
| 2024 | 2023 |
| Notes | £ | £ |
| FIXED ASSETS |
| Intangible assets | 11 |
| Tangible assets | 12 |
| Investments | 13 |
| CURRENT ASSETS |
| Debtors | 15 |
| Cash at bank and in hand |
| CREDITORS |
| Amounts falling due within one year | 16 | ( |
) | ( |
) |
| NET CURRENT ASSETS |
| TOTAL ASSETS LESS CURRENT LIABILITIES |
| CREDITORS |
| Amounts falling due after more than one year |
17 |
( |
) |
( |
) |
| NET ASSETS |
| CAPITAL AND RESERVES |
| Called up share capital | 22 |
| Share premium |
| Retained earnings | ( |
) | ( |
) |
| SHAREHOLDERS' FUNDS |
| Company's profit/(loss) for the financial year |
319,444 |
(135,414 |
) |
| ENHANCE HEALTHCARE HOLDINGS LTD (REGISTERED NUMBER: SC522040) |
| Company Balance Sheet - continued |
| 31 December 2024 |
| The financial statements were approved by the Board of Directors and authorised for issue on |
| ENHANCE HEALTHCARE HOLDINGS LTD (REGISTERED NUMBER: SC522040) |
| Consolidated Statement of Changes in Equity |
| for the Year Ended 31 December 2024 |
| Called up | Fair |
| share | Retained | value | Total |
| capital | earnings | reserve | equity |
| £ | £ | £ | £ |
| Balance at 1 January 2023 | 2,145,022 | 426,454 | 481,786 | 3,053,262 |
| Changes in equity |
| Profit for the year | - | 1,559,359 | - | 1,559,359 |
| Other comprehensive income | - | 134,900 | (134,900 | ) | - |
| Total comprehensive income | - | 1,694,259 | (134,900 | ) | 1,559,359 |
| Balance at 31 December 2023 | 2,145,022 | 2,120,713 | 346,886 | 4,612,621 |
| Changes in equity |
| Deficit for the year | - | (363,886 | ) | - | (363,886 | ) |
| Other comprehensive income | - | - | (346,886 | ) | (346,886 | ) |
| Total comprehensive income | - | (363,886 | ) | (346,886 | ) | (710,772 | ) |
| Dividends | - | (201,225 | ) | - | (201,225 | ) |
| Balance at 31 December 2024 | 2,145,022 | 1,555,602 | - | 3,700,624 |
| ENHANCE HEALTHCARE HOLDINGS LTD (REGISTERED NUMBER: SC522040) |
| Company Statement of Changes in Equity |
| for the Year Ended 31 December 2024 |
| Called up |
| share | Retained | Share | Total |
| capital | earnings | premium | equity |
| £ | £ | £ | £ |
| Balance at 1 January 2023 |
| Changes in equity |
| Total comprehensive income | - | ( |
) | - | ( |
) |
| Balance at 31 December 2023 | ( |
) |
| Changes in equity |
| Dividends | - | ( |
) | - | ( |
) |
| Total comprehensive income | - | - |
| Balance at 31 December 2024 | ( |
) |
| ENHANCE HEALTHCARE HOLDINGS LTD (REGISTERED NUMBER: SC522040) |
| Consolidated Cash Flow Statement |
| for the Year Ended 31 December 2024 |
| 2024 | 2023 |
| Notes | £ | £ |
| Cash flows from operating activities |
| Cash generated from operations | 1 | 3,060,398 | 5,687,084 |
| Interest paid | (2,507,439 | ) | (55,053 | ) |
| Interest element of hire purchase and finance lease rental payments paid |
(6,523 |
) |
(2,173 |
) |
| Tax paid | (61,153 | ) | (507,559 | ) |
| Net cash from operating activities | 485,283 | 5,122,299 |
| Cash flows from investing activities |
| Purchase of intangible fixed assets | - | (4,893,779 | ) |
| Purchase of tangible fixed assets | (1,572,969 | ) | (7,394,084 | ) |
| Sale of tangible fixed assets | 275,739 | - |
| Net assets on acquisition | - | (5,613,615 | ) |
| 3rd party debt repaid | - | (8,898,831 | ) |
| Interest received | 3,057 | 1,188 |
| Net cash from investing activities | (1,294,173 | ) | (26,799,121 | ) |
| Cash flows from financing activities |
| New loans in year | 2,005,111 | 20,000,000 |
| Loan repayments in year | - | (1,425,487 | ) |
| Received from associated companies | 267,381 | - |
| Capital repayments in year | (224,740 | ) | 358,218 |
| Amount introduced by directors | 327,541 | 2,291,346 |
| Amount withdrawn by directors | (1,912,760 | ) | (931,439 | ) |
| Equity dividends paid | (201,225 | ) | - |
| Net cash from financing activities | 261,308 | 20,292,638 |
| Decrease in cash and cash equivalents | (547,582 | ) | (1,384,184 | ) |
| Cash and cash equivalents at beginning of year |
2 |
3,371,645 |
4,755,829 |
| Cash and cash equivalents at end of year |
2 |
2,824,063 |
3,371,645 |
| ENHANCE HEALTHCARE HOLDINGS LTD (REGISTERED NUMBER: SC522040) |
| Notes to the Consolidated Cash Flow Statement |
| for the Year Ended 31 December 2024 |
| 1. | RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS |
| 2024 | 2023 |
| £ | £ |
| Profit before taxation | 354,480 | 1,992,959 |
| Depreciation charges | 1,932,949 | 669,424 |
| Loss on disposal of fixed assets | 53,298 | - |
| Gain on revaluation of fixed assets | (175,528 | ) | - |
| Government grants | - | (1,590 | ) |
| Finance costs | 2,513,962 | 57,226 |
| Finance income | (3,057 | ) | (1,188 | ) |
| 4,676,104 | 2,716,831 |
| Decrease in stocks | 1,100 | - |
| (Increase)/decrease in trade and other debtors | (916,253 | ) | 304,375 |
| (Decrease)/increase in trade and other creditors | (700,553 | ) | 2,665,878 |
| Cash generated from operations | 3,060,398 | 5,687,084 |
| 2. | CASH AND CASH EQUIVALENTS |
| The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts: |
| Year ended 31 December 2024 |
| 31.12.24 | 1.1.24 |
| £ | £ |
| Cash and cash equivalents | 2,824,063 | 3,371,645 |
| Year ended 31 December 2023 |
| 31.12.23 | 1.1.23 |
| £ | £ |
| Cash and cash equivalents | 3,371,645 | 4,755,829 |
| ENHANCE HEALTHCARE HOLDINGS LTD (REGISTERED NUMBER: SC522040) |
| Notes to the Consolidated Cash Flow Statement |
| for the Year Ended 31 December 2024 |
| 3. | ANALYSIS OF CHANGES IN NET DEBT |
| At 1.1.24 | Cash flow | At 31.12.24 |
| £ | £ | £ |
| Net cash |
| Cash at bank and in hand | 3,371,645 | (547,582 | ) | 2,824,063 |
| 3,371,645 | (547,582 | ) | 2,824,063 |
| Debt |
| Hire purchase and finance leases | (381,225 | ) | 224,740 | (156,485 | ) |
| Debts falling due within 1 year | 5,111 | (1,380,111 | ) | (1,375,000 | ) |
| Debts falling due after 1 year | (20,000,000 | ) | (625,000 | ) | (20,625,000 | ) |
| (20,376,114 | ) | (1,780,371 | ) | (22,156,485 | ) |
| Total | (17,004,469 | ) | (2,327,953 | ) | (19,332,422 | ) |
| ENHANCE HEALTHCARE HOLDINGS LTD (REGISTERED NUMBER: SC522040) |
| Notes to the Consolidated Financial Statements |
| for the Year Ended 31 December 2024 |
| 1. | STATUTORY INFORMATION |
| Enhance Healthcare Holdings Ltd is a |
| 2. | ACCOUNTING POLICIES |
| Basis of preparing the financial statements |
| Basis of consolidation |
| The consolidated group financial statements consist of the financial statements of the parent company Enhance Healthcare Holdings Limited together with all entities controlled by the parent company (its subsidiaries) and the group's share of its interests in joint ventures and associates. |
| All financial statements are made up to 31 December 2024. Where necessary adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group. |
| All intra -group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. |
| Turnover |
| Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business. |
| Turnover represents fee income relating to the provision of care services. Fee income comprises care home fees which are recognised when the delivery of the service is completed. Fees invoiced in advance are included in deferred income until the service is completed. |
| Goodwill |
| Goodwill represents the difference between the cost of a business combination and the Group's interest in the fair value of the identifiable assets and liabilities of the acquiree at the acquisition date. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. |
| Goodwill is amortised on a straight line basis over its useful economic life. This is assessed individually for each acquisition with 10 years used as standard. |
| Intangible assets |
| Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses. |
| ENHANCE HEALTHCARE HOLDINGS LTD (REGISTERED NUMBER: SC522040) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 2. | ACCOUNTING POLICIES - continued |
| Tangible fixed assets |
| Freehold property | - |
| Long leasehold | - |
| Improvements to property | - |
| Plant and machinery | - |
| Fixtures and fittings | - |
| Motor vehicles | - |
| Computer equipment | - |
| Freehold property is reviewed annually for any impairment. Any impairment is written off to the profit and loss account. |
| Investments in subsidiaries |
| Investments in subsidiary undertakings are recognised at cost. |
| Stocks |
| Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items. |
| Basic financial instruments |
| Basic financial instruments, which include trade and other debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost. |
| Taxation |
| Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. |
| Current or deferred taxation assets and liabilities are not discounted. |
| Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date. |
| Deferred tax |
| Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date. |
| Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference. |
| Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. |
| ENHANCE HEALTHCARE HOLDINGS LTD (REGISTERED NUMBER: SC522040) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 2. | ACCOUNTING POLICIES - continued |
| Hire purchase and leasing commitments |
| Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter. |
| The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability. |
| Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease. |
| Pension costs and other post-retirement benefits |
| The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate. |
| 3. | TURNOVER |
| The turnover and profit before taxation are attributable to the one principal activity of the group. |
| The whole of the turnover is attributable to Care Services. The geographic origin of turnover is wholly within the UK and Iale of Man. |
| 4. | EMPLOYEES AND DIRECTORS |
| 2024 | 2023 |
| £ | £ |
| Wages and salaries | 15,333,344 | 8,707,149 |
| Social security costs | 2,128,036 | 1,166,762 |
| Other pension costs | 311,530 | 170,306 |
| 17,772,910 | 10,044,217 |
| The average number of employees during the year was as follows: |
| 2024 | 2023 |
| Nursing, care and support | 461 | 272 |
| Management and administration | 14 | 15 |
| Directors | 3 | 3 |
| 2024 | 2023 |
| £ | £ |
| Directors' remuneration | 96,000 | 27,279 |
| Directors' pension contributions to money purchase schemes | 1,321 | - |
| ENHANCE HEALTHCARE HOLDINGS LTD (REGISTERED NUMBER: SC522040) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 5. | OPERATING PROFIT |
| The operating profit is stated after charging: |
| 2024 | 2023 |
| £ | £ |
| Hire of plant and machinery | 76,697 | 49,809 |
| Other operating leases | 110,292 | 101,561 |
| Depreciation - owned assets | 1,301,252 | 648,981 |
| Depreciation - assets on hire purchase contracts and finance leases | 29,646 | 106,050 |
| Loss on disposal of fixed assets | 53,298 | - |
| Goodwill amortisation | 602,051 | 25,291 |
| Auditors' remuneration | 43,137 | 36,000 |
| 6. | EXCEPTIONAL ITEMS |
| 2024 | 2023 |
| £ | £ |
| Cost of integration | (178,632 | ) | - |
| The following, non recurring, costs relating to the integration of the Ayrshire Homes Group during 2024 have been shown as exceptional costs: |
| Recruitment costs £83,700 |
| Advertising £55,705 |
| Computer costs £12,043 |
| Professional fees £27,184 |
| 7. | INTEREST PAYABLE AND SIMILAR EXPENSES |
| 2024 | 2023 |
| £ | £ |
| Bank interest | 205 | 137 |
| Bank loan interest | 1,836 | 54,916 |
| Other interest | 154,122 | - |
| Loan | 2,351,111 | - |
| Other interest | 165 | - |
| Hire purchase | 5,383 | 2,078 |
| Leasing | 1,140 | 95 |
| 2,513,962 | 57,226 |
| ENHANCE HEALTHCARE HOLDINGS LTD (REGISTERED NUMBER: SC522040) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 8. | TAXATION |
| Analysis of the tax charge |
| The tax charge on the profit for the year was as follows: |
| 2024 | 2023 |
| £ | £ |
| Current tax: |
| UK corporation tax | - | 70,695 |
| Prior year under provision | (9,947 | ) | 139 |
| Total current tax | (9,947 | ) | 70,834 |
| Deferred tax | 728,313 | 362,766 |
| Tax on profit | 718,366 | 433,600 |
| Reconciliation of total tax charge included in profit and loss |
| The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below: |
| 2024 | 2023 |
| £ | £ |
| Profit before tax | 354,480 | 1,992,959 |
| Profit multiplied by the standard rate of corporation tax in the UK of 25 % (2023 - 23.500 %) |
88,620 |
468,345 |
| Effects of: |
| Expenses not deductible for tax purposes | 21,003 | 8,778 |
| Depreciation in excess of capital allowances | 43,715 | - |
| Utilisation of tax losses | 565,028 | (43,662 | ) |
| Adjustments to tax charge in respect of previous periods | - | 139 |
| Total tax charge | 718,366 | 433,600 |
| Tax effects relating to effects of other comprehensive income |
| 2024 |
| Gross | Tax | Net |
| £ | £ | £ |
| Property revaluation reversed | (346,886 | ) | - | (346,886 | ) |
| 9. | INDIVIDUAL INCOME STATEMENT |
| As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements. |
| ENHANCE HEALTHCARE HOLDINGS LTD (REGISTERED NUMBER: SC522040) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 10. | DIVIDENDS |
| 2024 | 2023 |
| £ | £ |
| A Ordinary shares of £1 each |
| Interim | 183,725 | - |
| B Ordinary shares of £1 each |
| Interim | 17,500 | - |
| 201,225 | - |
| 11. | INTANGIBLE FIXED ASSETS |
| Group |
| Goodwill |
| £ |
| COST |
| At 1 January 2024 |
| and 31 December 2024 | 5,115,667 |
| AMORTISATION |
| At 1 January 2024 | 409,761 |
| Amortisation for year | 602,051 |
| At 31 December 2024 | 1,011,812 |
| NET BOOK VALUE |
| At 31 December 2024 | 4,103,855 |
| At 31 December 2023 | 4,705,906 |
| ENHANCE HEALTHCARE HOLDINGS LTD (REGISTERED NUMBER: SC522040) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 12. | TANGIBLE FIXED ASSETS |
| Group |
| Improvements |
| Freehold | Long | to | Plant and |
| property | leasehold | property | machinery |
| £ | £ | £ | £ |
| COST OR VALUATION |
| At 1 January 2024 | 19,363,589 | 691,732 | 2,702,979 | 204,318 |
| Additions | - | - | 886,260 | 26,922 |
| Disposals | - | - | - | - |
| Revaluations | (481,764 | ) | - | - | - |
| At 31 December 2024 | 18,881,825 | 691,732 | 3,589,239 | 231,240 |
| DEPRECIATION |
| At 1 January 2024 | 310,406 | 35,550 | 843,998 | 64,923 |
| Charge for year | 377,637 | 34,587 | 605,957 | 51,106 |
| Eliminated on disposal | - | - | - | - |
| Revaluation adjustments | (310,406 | ) | - | - | - |
| At 31 December 2024 | 377,637 | 70,137 | 1,449,955 | 116,029 |
| NET BOOK VALUE |
| At 31 December 2024 | 18,504,188 | 621,595 | 2,139,284 | 115,211 |
| At 31 December 2023 | 19,053,183 | 656,182 | 1,858,981 | 139,395 |
| Fixtures |
| and | Motor | Computer |
| fittings | vehicles | equipment | Totals |
| £ | £ | £ | £ |
| COST OR VALUATION |
| At 1 January 2024 | 1,943,590 | 642,961 | 159,061 | 25,708,230 |
| Additions | 417,531 | 127,357 | 114,899 | 1,572,969 |
| Disposals | - | (425,962 | ) | - | (425,962 | ) |
| Revaluations | - | - | - | (481,764 | ) |
| At 31 December 2024 | 2,361,121 | 344,356 | 273,960 | 26,373,473 |
| DEPRECIATION |
| At 1 January 2024 | 1,115,102 | 228,523 | 126,697 | 2,725,199 |
| Charge for year | 153,707 | 58,826 | 49,078 | 1,330,898 |
| Eliminated on disposal | - | (96,925 | ) | - | (96,925 | ) |
| Revaluation adjustments | - | - | - | (310,406 | ) |
| At 31 December 2024 | 1,268,809 | 190,424 | 175,775 | 3,648,766 |
| NET BOOK VALUE |
| At 31 December 2024 | 1,092,312 | 153,932 | 98,185 | 22,724,707 |
| At 31 December 2023 | 828,488 | 414,438 | 32,364 | 22,983,031 |
| ENHANCE HEALTHCARE HOLDINGS LTD (REGISTERED NUMBER: SC522040) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 12. | TANGIBLE FIXED ASSETS - continued |
| Group |
| Cost or valuation at 31 December 2024 is represented by: |
| Improvements |
| Freehold | Long | to | Plant and |
| property | leasehold | property | machinery |
| £ | £ | £ | £ |
| Valuation in 2016 | 481,764 | - | - | - |
| Valuation in 2024 | (481,764 | ) | - | - | - |
| Cost | 18,881,825 | 691,732 | 3,589,239 | 231,240 |
| 18,881,825 | 691,732 | 3,589,239 | 231,240 |
| Fixtures |
| and | Motor | Computer |
| fittings | vehicles | equipment | Totals |
| £ | £ | £ | £ |
| Valuation in 2016 | - | - | - | 481,764 |
| Valuation in 2024 | - | - | - | (481,764 | ) |
| Cost | 2,361,121 | 344,356 | 273,960 | 26,373,473 |
| 2,361,121 | 344,356 | 273,960 | 26,373,473 |
| Fixed assets, included in the above, which are held under hire purchase contracts and finance leases are as follows: |
| Motor |
| vehicles |
| £ |
| COST OR VALUATION |
| At 1 January 2024 | 542,662 |
| Additions | 54,757 |
| Disposals | (407,190 | ) |
| At 31 December 2024 | 190,229 |
| DEPRECIATION |
| At 1 January 2024 | 156,314 |
| Charge for year | 29,646 |
| Eliminated on disposal | (81,438 | ) |
| At 31 December 2024 | 104,522 |
| NET BOOK VALUE |
| At 31 December 2024 | 85,707 |
| At 31 December 2023 | 386,348 |
| ENHANCE HEALTHCARE HOLDINGS LTD (REGISTERED NUMBER: SC522040) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 12. | TANGIBLE FIXED ASSETS - continued |
| Company |
| Freehold | Motor | Computer |
| property | vehicles | equipment | Totals |
| £ | £ | £ | £ |
| COST |
| At 1 January 2024 |
| Additions |
| Disposals | ( |
) | ( |
) |
| At 31 December 2024 |
| DEPRECIATION |
| At 1 January 2024 |
| Charge for year |
| Eliminated on disposal | ( |
) | ( |
) |
| At 31 December 2024 |
| NET BOOK VALUE |
| At 31 December 2024 |
| At 31 December 2023 |
| Fixed assets, included in the above, which are held under finance leases are as follows: |
| Motor |
| vehicles |
| £ |
| COST |
| At 1 January 2024 |
| Additions |
| Disposals | ( |
) |
| At 31 December 2024 |
| DEPRECIATION |
| At 1 January 2024 |
| Charge for year |
| Eliminated on disposal | ( |
) |
| At 31 December 2024 |
| NET BOOK VALUE |
| At 31 December 2024 |
| At 31 December 2023 |
| ENHANCE HEALTHCARE HOLDINGS LTD (REGISTERED NUMBER: SC522040) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 13. | FIXED ASSET INVESTMENTS |
| Company |
| Shares in |
| group |
| undertakings |
| £ |
| COST |
| At 1 January 2024 |
| and 31 December 2024 |
| NET BOOK VALUE |
| At 31 December 2024 |
| At 31 December 2023 |
| The group or the company's investments at the Balance Sheet date in the share capital of companies include the following: |
| Subsidiaries |
| Enhance Healthcare Adam House Ltd |
| Registered office: Barncluith Business Centre, Townhead Street, Hamilton, ML3 7DP |
| Nature of business: Residential Care |
| % |
| Class of shares: | holding |
| Ordinary | 100.00 |
| Enhance Healthcare Lochside Manor Ltd |
| Registered office: Barncluith Business Centre, Townhead Street, Hamilton, ML3 7DP |
| Nature of business: Residential Care |
| % |
| Class of shares: | holding |
| Ordinary | 100.00 |
| Enhance Healthcare Arran View Ltd |
| Registered office: Barncluith Business Centre, Townhead Street, Hamilton, ML3 7DP |
| Nature of business: Residential Care |
| % |
| Class of shares: | holding |
| Ordinary | 100.00 |
| Enhance Healthcare Ltd |
| Registered office: Barncluith Business Centre, Townhead Street, Hamilton, ML3 7DP |
| Nature of business: Residential Care |
| % |
| Class of shares: | holding |
| Ordinary | 100.00 |
| ENHANCE HEALTHCARE HOLDINGS LTD (REGISTERED NUMBER: SC522040) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 13. | FIXED ASSET INVESTMENTS - continued |
| Enhance Healthcare Deanston Ltd |
| Registered office: Barncluith Business Centre, Townhead Street, Hamilton, ML3 7DP |
| Nature of business: Residential Care |
| % |
| Class of shares: | holding |
| Ordinary | 100.00 |
| Rosebank Dundee Ltd |
| Registered office: Barncluith Business Centre, Townhead Street, Hamilton, ML3 7DP |
| Nature of business: Residential Care |
| % |
| Class of shares: | holding |
| Ordinary | 100.00 |
| Townend Care Ltd |
| Registered office: Barncluith Business Centre, Townhead Street, Hamilton, ML3 7DP |
| Nature of business: Residential Care |
| % |
| Class of shares: | holding |
| Ordinary | 100.00 |
| Enhance Healthcare Orchard House Ltd |
| Registered office: Barncluith Business Centre, Townhead Street, Hamilton, ML3 7DP |
| Nature of business: Residential Care |
| % |
| Class of shares: | holding |
| Ordinary | 100.00 |
| Ayrshire Care Homes Limited |
| Registered office: Barncluith Business Centre, Townhead Street, Hamilton, ML3 7DP |
| Nature of business: Residential Care |
| % |
| Class of shares: | holding |
| Ordinary | 100.00 |
| Enhance Healthcare Clyde Valley Ltd |
| Registered office: Barncluith Business Centre, Townhead Street, Hamilton, ML3 7DP |
| Nature of business: Residential Care |
| % |
| Class of shares: | holding |
| Ordinary | 100.00 |
| 14. | STOCKS |
| Group |
| 2024 | 2023 |
| £ | £ |
| Stocks | - | 1,100 |
| ENHANCE HEALTHCARE HOLDINGS LTD (REGISTERED NUMBER: SC522040) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 15. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
| Group | Company |
| 2024 | 2023 | 2024 | 2023 |
| £ | £ | £ | £ |
| Trade debtors | 2,309,164 | 1,425,540 |
| Amounts owed by group undertakings | - | - |
| Amounts owed by associates | 1,064,817 | 1,281,209 |
| Other debtors | 509,745 | 490,745 |
| Directors' current accounts | - | - | 26,878 | - |
| Tax | - | 335 |
| Prepayments and accrued income | 643,139 | 629,510 |
| 4,526,865 | 3,827,339 |
| 16. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
| Group | Company |
| 2024 | 2023 | 2024 | 2023 |
| £ | £ | £ | £ |
| Bank loans and overdrafts (see note 18) | - | (5,111 | ) |
| Other loans (see note 18) | 1,375,000 | - |
| Hire purchase contracts and finance leases (see note 19) | 88,311 |
67,529 |
| Trade creditors | 1,174,426 | 810,271 |
| Amounts owed to group undertakings | - | - |
| Amounts owed to associates | 3,115,336 | 3,064,347 | 3,428,660 | 3,205,200 |
| Tax | - | 71,435 |
| Social security and other taxes | 324,518 | 254,269 |
| Other creditors | 840,280 | 1,958,010 |
| Directors' current accounts | 77,131 | 1,662,350 | - | 1,489,350 |
| Accruals and deferred income | 560,810 | 282,438 |
| Accrued expenses | 929,362 | 1,224,961 |
| 8,485,174 | 9,390,499 |
| 17. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |
| Group | Company |
| 2024 | 2023 | 2024 | 2023 |
| £ | £ | £ | £ |
| Other loans (see note 18) | 20,625,000 | 20,000,000 |
| Hire purchase contracts and finance leases (see note 19) | 68,174 |
313,696 |
| 20,693,174 | 20,313,696 |
| ENHANCE HEALTHCARE HOLDINGS LTD (REGISTERED NUMBER: SC522040) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 18. | LOANS |
| An analysis of the maturity of loans is given below: |
| Group | Company |
| 2024 | 2023 | 2024 | 2023 |
| £ | £ | £ | £ |
| Amounts falling due within one year or on | demand: |
| Bank loans | - | (5,111 | ) |
| Other loans | 1,375,000 | - |
| 1,375,000 | (5,111 | ) |
| Amounts falling due between one and two | years: |
| Other loans - 1-2 years | 1,375,000 | 875,000 | 1,375,000 |
| Amounts falling due between two and five | years: |
| Other loans - 2-5 years | 19,250,000 | 19,125,000 |
| 19. | LEASING AGREEMENTS |
| Minimum lease payments fall due as follows: |
| Group |
| Hire purchase contracts | Finance leases |
| 2024 | 2023 | 2024 | 2023 |
| £ | £ | £ | £ |
| Net obligations repayable: |
| Within one year | 21,767 | 3,425 | 66,544 | 64,104 |
| Between one and five years | 44,116 | 15,829 | 24,058 | 297,867 |
| 65,883 | 19,254 | 90,602 | 361,971 |
| Company |
| Finance leases |
| 2024 | 2023 |
| £ | £ |
| Net obligations repayable: |
| Within one year |
| Between one and five years |
| ENHANCE HEALTHCARE HOLDINGS LTD (REGISTERED NUMBER: SC522040) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 19. | LEASING AGREEMENTS - continued |
| Group |
| Non-cancellable |
| operating leases |
| 2024 | 2023 |
| £ | £ |
| Within one year | 1,687,500 | 1,687,500 |
| Between one and five years | 6,750,000 | 6,750,000 |
| In more than five years | 47,100,000 | 48,787,500 |
| 55,537,500 | 57,225,000 |
| 20. | SECURED DEBTS |
| The following secured debts are included within creditors: |
| Group | Company |
| 2024 | 2023 | 2024 | 2023 |
| £ | £ | £ | £ |
| Other loans | 22,000,000 | 20,000,000 | 22,000,000 | 20,000,000 |
| Amounts owed to TC Loans Limited are secured by a floating charge over the group's assets and by a charge over the group's care homes. |
| 21. | PROVISIONS FOR LIABILITIES |
| Group |
| 2024 | 2023 |
| £ | £ |
| Deferred tax |
| Accelerated capital allowances | 1,300,518 | 572,205 |
| Group |
| Deferred |
| tax |
| £ |
| Balance at 1 January 2024 | 572,205 |
| Provided during year | 728,313 |
| Balance at 31 December 2024 | 1,300,518 |
| 22. | CALLED UP SHARE CAPITAL |
| During the year the companies issued share capital of 2,145,022 £1 ordinary shares were redesignated as 1,072,511 A ordinary shares of £1 each and £1,072,511 B ordinary shares of £1 each. A ordinary shares and B ordinary shares rank pari passu in all respects. |
| ENHANCE HEALTHCARE HOLDINGS LTD (REGISTERED NUMBER: SC522040) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 23. | RESERVES |
| Group |
| Fair |
| Retained | value |
| earnings | reserve | Totals |
| £ | £ | £ |
| At 1 January 2024 | 2,120,713 | 346,886 | 2,467,599 |
| Deficit for the year | (363,886 | ) | (363,886 | ) |
| Dividends | (201,225 | ) | (201,225 | ) |
| Property revaluation | - | (346,886 | ) | (346,886 | ) |
| At 31 December 2024 | 1,555,602 | - | 1,555,602 |
| 24. | RELATED PARTY DISCLOSURES |
| During the year rent of £86,354 was paid to Enhance Properties (Rosebank) Limited. Rent of £86,354 was paid to Enhance Properties Limited.Both of these companies are under common control. |
| As at 31 December 2024 £2,859,052 was owed to Enhance Properties (Coatbridge) Limited and £18,000 was owed to Enhance Properties (Rosebank) Limited, both of these companies are under common |
| control. The loans have no fixed repayment terms and are interest free. |
| As at 31 December 2024 £116,147 was owed by Enhance Properties Crossford Limited, £25,858 by Enhance Properties Symington Ltd, £563,441 by Enhance Healthcare Property Ltd and £121,087 by Enhance Living Support Services Ltd. These companies are under common control.The loans have no fixed repayment terms and are interest free. |
| , |