Estreham Veterinary Services Ltd 01879262 false 2024-06-01 2025-05-31 2025-05-31 The principal activity of the company is the provision of veterinary services. Digita Accounts Production Advanced 6.30.9574.0 true true 01879262 2024-06-01 2025-05-31 01879262 2025-05-31 01879262 bus:Director4 1 2025-05-31 01879262 bus:OrdinaryShareClass2 2025-05-31 01879262 bus:OrdinaryShareClass3 2025-05-31 01879262 core:ShareCapital 2025-05-31 01879262 core:CurrentFinancialInstruments 2025-05-31 01879262 core:CurrentFinancialInstruments core:WithinOneYear 2025-05-31 01879262 core:Goodwill 2025-05-31 01879262 core:FurnitureFittingsToolsEquipment 2025-05-31 01879262 core:LandBuildings 2025-05-31 01879262 core:MotorVehicles 2025-05-31 01879262 bus:SmallEntities 2024-06-01 2025-05-31 01879262 bus:AuditExemptWithAccountantsReport 2024-06-01 2025-05-31 01879262 bus:FilletedAccounts 2024-06-01 2025-05-31 01879262 bus:SmallCompaniesRegimeForAccounts 2024-06-01 2025-05-31 01879262 bus:RegisteredOffice 2024-06-01 2025-05-31 01879262 bus:CompanySecretaryDirector1 2024-06-01 2025-05-31 01879262 bus:Director4 2024-06-01 2025-05-31 01879262 bus:Director4 1 2024-06-01 2025-05-31 01879262 bus:OrdinaryShareClass2 2024-06-01 2025-05-31 01879262 bus:OrdinaryShareClass3 2024-06-01 2025-05-31 01879262 bus:Consolidated 2024-06-01 2025-05-31 01879262 bus:PrivateLimitedCompanyLtd 2024-06-01 2025-05-31 01879262 bus:Agent1 2024-06-01 2025-05-31 01879262 core:Goodwill 2024-06-01 2025-05-31 01879262 core:FurnitureFittings 2024-06-01 2025-05-31 01879262 core:FurnitureFittingsToolsEquipment 2024-06-01 2025-05-31 01879262 core:LandBuildings 2024-06-01 2025-05-31 01879262 core:MotorCars 2024-06-01 2025-05-31 01879262 core:MotorVehicles 2024-06-01 2025-05-31 01879262 core:PlantMachinery 2024-06-01 2025-05-31 01879262 countries:EnglandWales 2024-06-01 2025-05-31 01879262 2024-05-31 01879262 bus:Director4 1 2024-05-31 01879262 core:Goodwill 2024-05-31 01879262 core:FurnitureFittingsToolsEquipment 2024-05-31 01879262 core:LandBuildings 2024-05-31 01879262 core:MotorVehicles 2024-05-31 01879262 2024-05-31 01879262 bus:Director4 1 2024-05-31 01879262 bus:OrdinaryShareClass2 2024-05-31 01879262 bus:OrdinaryShareClass3 2024-05-31 01879262 core:AcceleratedTaxDepreciationDeferredTax 2024-05-31 01879262 core:CurrentFinancialInstruments 2024-05-31 01879262 core:CurrentFinancialInstruments core:WithinOneYear 2024-05-31 01879262 core:FurnitureFittingsToolsEquipment 2024-05-31 01879262 core:LandBuildings 2024-05-31 01879262 core:MotorVehicles 2024-05-31 01879262 bus:Director4 1 2023-06-01 2024-05-31 01879262 bus:Consolidated 2023-06-01 2024-05-31 01879262 bus:Director4 1 2023-05-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 01879262

Prepared for the registrar

Estreham Veterinary Services Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 May 2025

 

Estreham Veterinary Services Ltd

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 9

 

Estreham Veterinary Services Ltd

Company Information

Directors

N J Gurrin Maneh

H Maneh

Company secretary

H Maneh

Registered office

1203a London Road
Norbury
London
SW16 4UY

Accountants

Hazlewoods LLP Staverton Court
Staverton
Cheltenham
GL51 0UX

 

Estreham Veterinary Services Ltd

(Registration number: 01879262)
Balance Sheet as at 31 May 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

5

492,830

517,321

Current assets

 

Stocks

33,299

32,774

Debtors

6

25,502

23,997

Cash at bank and in hand

 

545,841

882,766

 

604,642

939,537

Creditors: Amounts falling due within one year

7

(200,866)

(229,047)

Net current assets

 

403,776

710,490

Total assets less current liabilities

 

896,606

1,227,811

Deferred tax liabilities

9

-

(5,199)

Net assets

 

896,606

1,222,612

Capital and reserves

 

Called up share capital

10

2

2

Retained earnings

896,604

1,222,610

Shareholders' funds

 

896,606

1,222,612

For the financial year ending 31 May 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 4 October 2025 and signed on its behalf by:
 


N J Gurrin Maneh
Director

 

Estreham Veterinary Services Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

 

1

General information

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

The address of its registered office is:
1203a London Road
Norbury
London
SW16 4UY

 

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 for, where disclosed in these accounting policies, certain items that are shown at fair value.

The presentational currency of the financial statements is Pounds Sterling, being the functional currency of the primary economic environment in which the company operates. Monetary amounts in these financial statements are rounded to the nearest Pound.

Going concern

Critical accounting judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amounts of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.
 

Judgements

No significant judgements have been made by management in preparing these financial statements.

Key sources of estimation uncertainty

No key sources of estimation uncertainty have been identified by management in preparing these financial statements other than those detailed in these accounting policies.

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 and after eliminating sales within the company.

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 and deferred tax. Tax is recognised in the profit and loss account, except that a charge attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

 

Estreham Veterinary Services Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

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.

Deferred income tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred income tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

Tangible assets

Tangible assets are stated in the statement of financial position 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

Freehold land and buildings

2% straight line

Plant and machinery

15% straight line

Fixtures and fittings

15% straight line

Motor vehicles

25% reducing balance

Intangible assets

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date.

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

Goodwill

5% 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. All trade debtors are repayable within one year and hence are included at the undiscounted cost of cash expected to be received. 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 debtors.

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.

 

Estreham Veterinary Services Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

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 all are repayable within one year and hence are included at the undiscounted amount of cash expected to be paid.

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.

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.

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.

 

Estreham Veterinary Services Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

Financial instruments


Classification
Financial instruments are classified and accounted for according to the substance of the contractual arrangement, as financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. Where shares are issued, any component that creates a financial liability of the company is presented as a liability on the balance sheet. The corresponding dividends relating to the liability component are charged as interest expenses in the profit and loss account.


Recognition and measurement
All financial assets and liabilities are initially measured at transaction price (including transaction costs), except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value (which is normally the transaction price excluding transaction costs), unless the arrangement constitutes a financing transaction. If an arrangement constitutes a financing transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.


Impairment
Assets, other than those measured at fair value, are assessed for indicators of impairment at each balance sheet date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss as described below.

A non financial asset is impaired where there is objective evidence that, as a result of one or more events that occurred after initial recognition, the estimated recoverable value of the asset has been reduced. The recoverable amount of an asset is the higher of its fair value less costs to sell and its value in use.

 

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was as follows:

 

Estreham Veterinary Services Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

 

4

Intangible assets

Goodwill
 £

Total
£

Cost

At 1 June 2024

26,849

26,849

At 31 May 2025

26,849

26,849

Amortisation

At 1 June 2024

26,849

26,849

At 31 May 2025

26,849

26,849

Carrying amount

At 31 May 2025

-

-

 

5

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost

At 1 June 2024

631,627

163,304

14,501

809,432

Additions

-

666

-

666

At 31 May 2025

631,627

163,970

14,501

810,098

Depreciation

At 1 June 2024

153,135

135,653

3,323

292,111

Charge for the year

12,633

9,729

2,795

25,157

At 31 May 2025

165,768

145,382

6,118

317,268

Carrying amount

At 31 May 2025

465,859

18,588

8,383

492,830

At 31 May 2024

478,492

27,651

11,178

517,321

Included within the net book value of land and buildings above is £465,859 (2024 - £478,492) in respect of freehold land and buildings.
 

 

6

Debtors

2025
£

2024
£

Trade debtors

12,345

12,894

Other debtors

4,506

4,707

Prepayments

8,651

6,396

25,502

23,997

 

Estreham Veterinary Services Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

 

7

Creditors

Note

2025
£

2024
£

Due within one year

 

Loans and borrowings

8

10,147

31,427

Trade creditors

 

20,971

21,095

Taxation and social security

 

159,960

169,500

Outstanding defined contribution pension costs

 

339

311

Accrued expenses

 

9,449

6,714

 

200,866

229,047

 

8

Loans and borrowings

Current loans and borrowings

2025
£

2024
£

Other borrowings

10,147

31,427

 

9

Deferred tax

Deferred tax assets and liabilities

2024

Liability
£

Difference between accumulated depreciation and amortisation and capital allowance

5,199

5,199

 

Estreham Veterinary Services Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

 

10

Share capital

Allotted, called up and fully paid shares

 

2025

2024

 

No.

£

No.

£

Ordinary A of £0.10 each

15

1.50

15

1.50

Ordinary B of £0.10 each

5

0.50

5

0.50

 

20

2

20

2

 

11

Related party transactions

Summary of transactions with key management

Key management personnel are considered to be the directors of the company.

As at the balance sheet date the company owed the directors £10,147 (2024: £31,427).

There are no fixed repayment terms and interest is charged at 11.5%.

Transactions with directors

2025

At 1 June 2024
£

Advances to director
£

Repayments by director
£

At 31 May 2025
£

N J Gurrin Maneh

Director's Loan Account

31,427

(704,577)

683,298

10,147

2024

At 1 June 2023
£

Advances to director
£

Repayments by director
£

At 31 May 2024
£

N J Gurrin Maneh

Director's Loan Account

(10,606)

(183,991)

226,024

31,427