IRIS Accounts Production v25.1.4.42 03590797 Board of Directors 1.2.24 31.1.25 31.1.25 true false true false false false true false Ordinary 1.00000 iso4217:GBP iso4217:USD iso4217:EUR xbrli:shares xbrli:pure utr:tonnes utr:kWh 03590797 2024-01-31 03590797 2025-01-31 03590797 2024-02-01 2025-01-31 03590797 2022-07-31 03590797 2022-08-01 2024-01-31 03590797 2024-01-31 03590797 ns15:EnglandWales 2024-02-01 2025-01-31 03590797 ns14:PoundSterling 2024-02-01 2025-01-31 03590797 ns10:Director1 2024-02-01 2025-01-31 03590797 ns10:PrivateLimitedCompanyLtd 2024-02-01 2025-01-31 03590797 ns10:SmallEntities 2024-02-01 2025-01-31 03590797 ns10:AuditExemptWithAccountantsReport 2024-02-01 2025-01-31 03590797 ns10:SmallCompaniesRegimeForDirectorsReport 2024-02-01 2025-01-31 03590797 ns10:SmallCompaniesRegimeForAccounts 2024-02-01 2025-01-31 03590797 ns10:FullAccounts 2024-02-01 2025-01-31 03590797 1 2024-02-01 2025-01-31 03590797 ns10:OrdinaryShareClass1 2024-02-01 2025-01-31 03590797 ns10:Director2 2024-02-01 2025-01-31 03590797 ns10:Director3 2024-02-01 2025-01-31 03590797 ns10:CompanySecretary1 2024-02-01 2025-01-31 03590797 ns10:RegisteredOffice 2024-02-01 2025-01-31 03590797 ns5:CurrentFinancialInstruments 2025-01-31 03590797 ns5:CurrentFinancialInstruments 2024-01-31 03590797 ns5:Non-currentFinancialInstruments 2025-01-31 03590797 ns5:Non-currentFinancialInstruments 2024-01-31 03590797 ns5:ShareCapital 2025-01-31 03590797 ns5:ShareCapital 2024-01-31 03590797 ns5:RevaluationReserve 2025-01-31 03590797 ns5:RevaluationReserve 2024-01-31 03590797 ns5:RetainedEarningsAccumulatedLosses 2025-01-31 03590797 ns5:RetainedEarningsAccumulatedLosses 2024-01-31 03590797 ns5:NetGoodwill 2024-02-01 2025-01-31 03590797 ns5:IntangibleAssetsOtherThanGoodwill 2024-02-01 2025-01-31 03590797 ns5:LandBuildings 2024-02-01 2025-01-31 03590797 ns5:PlantMachinery 2024-02-01 2025-01-31 03590797 ns5:NetGoodwill 2024-01-31 03590797 ns5:NetGoodwill 2025-01-31 03590797 ns5:NetGoodwill 2024-01-31 03590797 ns5:LandBuildings 2024-01-31 03590797 ns5:LongLeaseholdAssets ns5:LandBuildings 2024-01-31 03590797 ns5:PlantMachinery 2024-01-31 03590797 ns5:MotorVehicles 2024-01-31 03590797 ns5:LongLeaseholdAssets ns5:LandBuildings 2024-02-01 2025-01-31 03590797 ns5:MotorVehicles 2024-02-01 2025-01-31 03590797 ns5:LandBuildings 2025-01-31 03590797 ns5:LongLeaseholdAssets ns5:LandBuildings 2025-01-31 03590797 ns5:PlantMachinery 2025-01-31 03590797 ns5:MotorVehicles 2025-01-31 03590797 ns5:LandBuildings 2024-01-31 03590797 ns5:LongLeaseholdAssets ns5:LandBuildings 2024-01-31 03590797 ns5:PlantMachinery 2024-01-31 03590797 ns5:MotorVehicles 2024-01-31 03590797 ns5:PlantMachinery ns5:LeasedAssetsHeldAsLessee 2024-01-31 03590797 ns5:PlantMachinery ns5:LeasedAssetsHeldAsLessee 2024-02-01 2025-01-31 03590797 ns5:PlantMachinery ns5:LeasedAssetsHeldAsLessee 2025-01-31 03590797 ns5:PlantMachinery ns5:LeasedAssetsHeldAsLessee 2024-01-31 03590797 ns5:CurrentFinancialInstruments ns5:WithinOneYear 2025-01-31 03590797 ns5:CurrentFinancialInstruments ns5:WithinOneYear 2024-01-31 03590797 ns5:Non-currentFinancialInstruments 2024-02-01 2025-01-31 03590797 ns5:HirePurchaseContracts ns5:CurrentFinancialInstruments ns5:WithinOneYear 2025-01-31 03590797 ns5:HirePurchaseContracts ns5:CurrentFinancialInstruments ns5:WithinOneYear 2024-01-31 03590797 ns5:BetweenOneFiveYears ns5:HirePurchaseContracts 2025-01-31 03590797 ns5:BetweenOneFiveYears ns5:HirePurchaseContracts 2024-01-31 03590797 ns5:HirePurchaseContracts 2025-01-31 03590797 ns5:HirePurchaseContracts 2024-01-31 03590797 ns5:WithinOneYear 2025-01-31 03590797 ns5:WithinOneYear 2024-01-31 03590797 ns5:BetweenOneFiveYears 2025-01-31 03590797 ns5:BetweenOneFiveYears 2024-01-31 03590797 ns5:MoreThanFiveYears 2025-01-31 03590797 ns5:MoreThanFiveYears 2024-01-31 03590797 ns5:AllPeriods 2025-01-31 03590797 ns5:AllPeriods 2024-01-31 03590797 ns5:Secured 2025-01-31 03590797 ns5:Secured 2024-01-31 03590797 ns5:DeferredTaxation 2024-01-31 03590797 ns5:DeferredTaxation 2024-02-01 2025-01-31 03590797 ns5:DeferredTaxation 2025-01-31 03590797 ns10:OrdinaryShareClass1 2025-01-31 03590797 ns5:RevaluationReserve 2024-01-31 03590797 1 2024-02-01 2025-01-31

REGISTERED NUMBER: 03590797 (England and Wales)

| Unaudited Financial Statements |

| for the Year Ended 31 January 2025 |

| for |

| Northwood Dispensing Chemists Limited |

| Northwood Dispensing Chemists Limited (Registered number: 03590797) |

Contents of the Financial Statements

for the Year Ended 31 January 2025

Page |

| Company Information | 1 |

| Balance Sheet | 2 |

| Notes to the Financial Statements | 4 |

| Chartered Accountants' Report | 10 |

| Northwood Dispensing Chemists Limited |

Company Information

for the Year Ended 31 January 2025

| DIRECTORS: | Mrs C J Haycock

| H G Northwood

| Mrs C J Northwood

| SECRETARY: | Mrs C J Northwood

| REGISTERED OFFICE: | The Bank of Wellbeing

| Crown Bridge

| Penkridge

| Staffordshire

| ST19 5AA

| REGISTERED NUMBER: | 03590797 (England and Wales)

| ACCOUNTANTS: | Tomkinson Teal (Lichfield) LLP

| Hanover Court

| 5 Queen Street

| Lichfield

| Staffordshire

| WS13 6QD

| Northwood Dispensing Chemists Limited (Registered number: 03590797) |

Balance Sheet

31 January 2025

| 2025 |  | 2024

| Notes | £ | £ |

FIXED ASSETS

Intangible assets | 4 | 1,594,939 |  | 1,741,782 |  |

Tangible assets | 5 | 500,660 |  | 911,148 |  |

2,095,599 |  | 2,652,930 |  |

CURRENT ASSETS

Stocks | 206,379 |  | 325,765 |  |

Debtors | 6 | 726,964 |  | 653,620 |  |

Cash at bank and in hand | 34,613 |  | 7,814 |  |

967,956 |  | 987,199 |  |

CREDITORS

Amounts falling due within one year | 7 | (2,540,126 | ) | (2,549,686 | ) |

NET CURRENT LIABILITIES | (1,572,170 | ) | (1,562,487 | ) |

TOTAL ASSETS LESS CURRENT LIABILITIES | 523,429 |  | 1,090,443 |  |

CREDITORS

Amounts falling due after more than one year | 8 | (831,991 | ) | (1,047,283 | ) |

PROVISIONS FOR LIABILITIES | 11 | (43,362 | ) | (72,522 | ) |

NET LIABILITIES | (351,924 | ) | (29,362 | ) |

CAPITAL AND RESERVES

Called up share capital | 12 | 1,000 |  | 1,000 |  |

Revaluation reserve | 13 | - |  | 61,515 |  |

Retained earnings | (352,924 | ) | (91,877 | ) |

SHAREHOLDERS' FUNDS | (351,924 | ) | (29,362 | ) |

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 January 2025.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 January 2025 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:

(a) | ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and

(b) | preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

| Northwood Dispensing Chemists Limited (Registered number: 03590797) |

Balance Sheet - continued

31 January 2025

The financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

In accordance with Section 444 of the Companies Act 2006, the Profit and Loss Account has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 11 August 2025 and were signed on its behalf by:

H G Northwood - Director

| Northwood Dispensing Chemists Limited (Registered number: 03590797) |

Notes to the Financial Statements

for the Year Ended 31 January 2025

1. | STATUTORY INFORMATION

| Northwood Dispensing Chemists Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

| The presentation currency of the financial statements is the Pound Sterling (£).

2. | ACCOUNTING POLICIES

| Basis of preparing the financial statements

| These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention as modified by the revaluation of certain assets.

| Preparation of consolidated financial statements

| The financial statements contain information about Northwood Dispensing Chemists Limited as an individual company and do not contain consolidated financial information as the parent of a group. The company is exempt under Section 399(2A) of the Companies Act 2006 from the requirements to prepare consolidated financial statements.

| Turnover

| Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

| Goodwill

| Goodwill, being the amount paid in connection with the acquisition of businesses in 2013 and 2017, is being amortised evenly over its estimated useful life of 20 years. The useful life has been re-assessed by the directors based upon their knowledge and experience of the local areas in which the company operates and other general market conditions in the sector.

| 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.

| Tangible fixed assets

| Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.

| Land and buildings | - | 10% on cost and No depreciation

| Plant and machinery etc | - | 25% on cost, 20% on cost and 10% on cost

| Freehold property is initially measured at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

| Stocks

| Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing stock to its present location and condition. Cost is calculated using the first-in, first-out formula. Provision is made for damaged, obsolete and slow-moving stock where appropriate.

| Northwood Dispensing Chemists Limited (Registered number: 03590797) |

Notes to the Financial Statements - continued

for the Year Ended 31 January 2025

2. | ACCOUNTING POLICIES - continued

| Taxation

| Taxation for the year comprises current and deferred tax. Tax is recognised in the Profit and Loss Account, 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.

| 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 company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

| Going concern

| The financial statements have been prepared on a going concern basis, which places reliance on the continued support of the company's directors and shareholders and the company bankers.

| The directors have no reason to believe that the company bankers will not continue to provide the necessary loans and working capital finance to the company on their current agreed terms. The directors have received assurances that support provided by the directors and shareholders will continue to be provided and that they will not seek repayment of amounts due to them until such time as the company can do so without detriment to liabilities due to external creditors and its ongoing working cash flow requirements, and in any case not before a date which is within 12 months from the date of these financial statements.

| Therefore, the Directors believe that the company has adequate resources to continue its current operations and that it remains appropriate to prepare the company's financial statements on a going concern basis and the financial statements do not include the adjustments that would result if the company was unable to continue as a going concern.

3. | EMPLOYEES AND DIRECTORS

| The average number of employees during the year was 88 (2024 - 63 ) .

| Northwood Dispensing Chemists Limited (Registered number: 03590797) |

Notes to the Financial Statements - continued

for the Year Ended 31 January 2025

4. | INTANGIBLE FIXED ASSETS

| Goodwill

£ |

| COST

| At 1 February 2024

| and 31 January 2025 | 3,748,762 |  |

| AMORTISATION

| At 1 February 2024 | 2,006,980 |  |

| Charge for year | 146,843 |  |

| At 31 January 2025 | 2,153,823 |  |

| NET BOOK VALUE

| At 31 January 2025 | 1,594,939 |  |

| At 31 January 2024 | 1,741,782 |  |

5. | TANGIBLE FIXED ASSETS

| Freehold |  | Long |  | Plant and |  | Motor |

| property |  | leasehold |  | machinery |  | vehicles |  | Totals

£ | £ | £ | £ | £ |

| COST OR VALUATION

| At 1 February 2024 | 682,558 |  | 177,808 |  | 1,157,426 |  | 18,651 |  | 2,036,443 |  |

| Additions | 56,128 |  | - |  | 19,709 |  | 3,325 |  | 79,162 |  |

| Disposals | (348,033 | ) | - |  | - |  | (6,756 | ) | (354,789 | ) |

| Revaluations | (82,020 | ) | - |  | - |  | - |  | (82,020 | ) |

| At 31 January 2025 | 308,633 |  | 177,808 |  | 1,177,135 |  | 15,220 |  | 1,678,796 |  |

| DEPRECIATION

| At 1 February 2024 | - |  | 168,311 |  | 939,785 |  | 17,199 |  | 1,125,295 |  |

| Charge for year | - |  | 2,241 |  | 56,566 |  | 256 |  | 59,063 |  |

| Eliminated on disposal | - |  | - |  | - |  | (6,222 | ) | (6,222 | ) |

| At 31 January 2025 | - |  | 170,552 |  | 996,351 |  | 11,233 |  | 1,178,136 |  |

| NET BOOK VALUE

| At 31 January 2025 | 308,633 |  | 7,256 |  | 180,784 |  | 3,987 |  | 500,660 |  |

| At 31 January 2024 | 682,558 |  | 9,497 |  | 217,641 |  | 1,452 |  | 911,148 |  |

| Cost or valuation at 31 January 2025 is represented by:

| Freehold |  | Long |  | Plant and |  | Motor |

| property |  | leasehold |  | machinery |  | vehicles |  | Totals

£ | £ | £ | £ | £ |

| Valuation in 2024 | 82,020 |  | - |  | - |  | - |  | 82,020 |  |

| Valuation in 2025 | (82,020 | ) | - |  | - |  | - |  | (82,020 | ) |

| Cost | 308,633 |  | 177,808 |  | 1,177,135 |  | 15,220 |  | 1,678,796 |  |

308,633 |  | 177,808 |  | 1,177,135 |  | 15,220 |  | 1,678,796 |  |

| Freehold property were valued on an open market basis on 31 January 2024 by the directors .

| Northwood Dispensing Chemists Limited (Registered number: 03590797) |

Notes to the Financial Statements - continued

for the Year Ended 31 January 2025

5. | TANGIBLE FIXED ASSETS - continued

| Fixed assets, included in the above, which are held under hire purchase contracts are as follows:

| Plant and

| machinery

£ |

| COST OR VALUATION

| At 1 February 2024

| and 31 January 2025 | 89,265 |  |

| DEPRECIATION

| At 1 February 2024 | 12,953 |  |

| Charge for year | 17,853 |  |

| At 31 January 2025 | 30,806 |  |

| NET BOOK VALUE

| At 31 January 2025 | 58,459 |  |

| At 31 January 2024 | 76,312 |  |

6. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |

2025 | 2024 |

£ | £ |

| Trade debtors | 549,874 |  | 526,785 |  |

| Other debtors | 177,090 |  | 126,835 |  |

726,964 |  | 653,620 |  |

7. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |

2025 | 2024 |

£ | £ |

| Bank loans and overdrafts | 442,498 |  | 486,604 |  |

| Hire purchase contracts (see note 9) | 20,346 |  | 19,958 |  |

| Pharmacy early payment scheme | 765,055 |  | 677,000 |  |

| Trade creditors | 1,143,810 |  | 1,177,793 |  |

| Amounts owed to group undertakings | 100 |  | 100 |  |

| Taxation and social security | 94,334 |  | 74,535 |  |

| Other creditors | 73,983 |  | 113,696 |  |

2,540,126 |  | 2,549,686 |  |

8. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |

2025 | 2024 |

£ | £ |

| Bank loans | 791,044 |  | 988,162 |  |

| Hire purchase contracts (see note 9) | 40,947 |  | 59,121 |  |

831,991 |  | 1,047,283 |  |

| Northwood Dispensing Chemists Limited (Registered number: 03590797) |

Notes to the Financial Statements - continued

for the Year Ended 31 January 2025

8. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR - continued

2025 | 2024 |

£ | £ |

| Amounts falling due in more than five years:

| Repayable by instalments

| Bank loans more 5 yr by instal | 242,776 |  | 383,242 |  |

9. | LEASING AGREEMENTS

| Minimum lease payments fall due as follows:

| Hire purchase contracts |

2025 | 2024 |

£ | £ |

| Net obligations repayable:

| Within one year | 20,346 |  | 19,958 |  |

| Between one and five years | 40,947 |  | 59,121 |  |

61,293 |  | 79,079 |  |

| Non-cancellable operating | leases |

2025 | 2024 |

£ | £ |

| Within one year | 139,007 |  | 139,007 |  |

| Between one and five years | 450,511 |  | 450,511 |  |

| In more than five years | 405,243 |  | 544,250 |  |

994,761 |  | 1,133,768 |  |

10. | SECURED DEBTS

| The following secured debts are included within creditors:

2025 | 2024 |

£ | £ |

| Bank overdrafts | 247,050 |  | 303,780 |  |

| Bank loans | 986,492 |  | 1,170,986 |  |

1,233,542 |  | 1,474,766 |  |

| Bank loans and overdrafts are secured by a fixed and floating charge over all current and future assets of the company.

| The bank loans have also been secured by a personal guarantee from H G Northwood of £700,000 and a life policy in the name of H G Northwood in the sum of £950,000.

| Hire purchase contracts are secured against the assets to which they relate.

| Northwood Dispensing Chemists Limited (Registered number: 03590797) |

Notes to the Financial Statements - continued

for the Year Ended 31 January 2025

11. | PROVISIONS FOR LIABILITIES

2025 | 2024 |

£ | £ |

| Deferred tax | 43,362 |  | 72,522 |  |

| Deferred |

| tax |

£ |

| Balance at 1 February 2024 | 72,522 |  |

| Provided during year | (8,655 | ) |

| On property revaluation | (20,505 | ) |

| Balance at 31 January 2025 | 43,362 |  |

12. | CALLED UP SHARE CAPITAL

| Allotted, issued and fully paid:

| Number: | Class: | Nominal | 2025 | 2024 |

| value: | £ | £ |

| 1,000 | Ordinary | £1 | 1,000 |  | 1,000 |  |

13. | RESERVES

| Revaluation

| reserve

£ |

| At 1 February 2024 | 61,515 |  |

| Revaluation | (61,515 | ) |

| At 31 January 2025 | - |  |

14. | POST BALANCE SHEET EVENTS

| On 1 June 2025, the company sold two of its retail pharmacy locations for £2,400,000, resulting in a profit. This event occurred after the balance sheet date and is considered non-adjusting. The transaction will be reflected in the financial results of the next accounting period.

Chartered Accountants' Report to the Board of Directors

on the Unaudited Financial Statements of

Northwood Dispensing Chemists Limited

The following reproduces the text of the report prepared for the directors in respect of the company's annual unaudited financial statements. In accordance with the Companies Act 2006, the company is only required to file a Balance Sheet. Readers are cautioned that the Profit and Loss Account and certain other primary statements and the Report of the Directors are not required to be filed with the Registrar of Companies.

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Northwood Dispensing Chemists Limited for the year ended 31 January 2025 which comprise the Profit and Loss Account, Other Comprehensive Income, Balance Sheet and the related notes from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed within the ICAEW's regulations and guidance at http://www.icaew.com/en/membership/regulations-standards-and-guidance.

This report is made solely to the Board of Directors of Northwood Dispensing Chemists Limited, as a body, in accordance with our terms of engagement. Our work has been undertaken solely to prepare for your approval the financial statements of Northwood Dispensing Chemists Limited and state those matters that we have agreed to state to the Board of Directors of Northwood Dispensing Chemists Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Northwood Dispensing Chemists Limited and its Board of Directors, as a body, for our work or for this report.

It is your duty to ensure that Northwood Dispensing Chemists Limited has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and loss of Northwood Dispensing Chemists Limited. You consider that Northwood Dispensing Chemists Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the financial statements of Northwood Dispensing Chemists Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.

Tomkinson Teal (Lichfield) LLP

Hanover Court

5 Queen Street

Lichfield

Staffordshire

WS13 6QD

11 August 2025