IRIS Accounts Production v25.3.0.601 07068518 Board of Directors 1.5.24 30.4.25 30.4.25 false true false false false true false iso4217:GBP iso4217:USD iso4217:EUR xbrli:shares xbrli:pure utr:tonnes utr:kWh 07068518 2024-04-30 07068518 2025-04-30 07068518 2024-05-01 2025-04-30 07068518 2023-04-30 07068518 2023-05-01 2024-04-30 07068518 2024-04-30 07068518 ns15:EnglandWales 2024-05-01 2025-04-30 07068518 ns14:PoundSterling 2024-05-01 2025-04-30 07068518 ns10:Director1 2024-05-01 2025-04-30 07068518 ns10:PrivateLimitedCompanyLtd 2024-05-01 2025-04-30 07068518 ns10:SmallEntities 2024-05-01 2025-04-30 07068518 ns10:AuditExemptWithAccountantsReport 2024-05-01 2025-04-30 07068518 ns10:SmallCompaniesRegimeForDirectorsReport 2024-05-01 2025-04-30 07068518 ns10:SmallCompaniesRegimeForAccounts 2024-05-01 2025-04-30 07068518 ns10:FullAccounts 2024-05-01 2025-04-30 07068518 1 2024-05-01 2025-04-30 07068518 ns10:Director2 2024-05-01 2025-04-30 07068518 ns10:RegisteredOffice 2024-05-01 2025-04-30 07068518 ns5:CurrentFinancialInstruments 2025-04-30 07068518 ns5:CurrentFinancialInstruments 2024-04-30 07068518 ns5:Non-currentFinancialInstruments 2025-04-30 07068518 ns5:Non-currentFinancialInstruments 2024-04-30 07068518 ns5:ShareCapital 2025-04-30 07068518 ns5:ShareCapital 2024-04-30 07068518 ns5:RetainedEarningsAccumulatedLosses 2025-04-30 07068518 ns5:RetainedEarningsAccumulatedLosses 2024-04-30 07068518 ns5:NetGoodwill 2024-05-01 2025-04-30 07068518 ns5:IntangibleAssetsOtherThanGoodwill 2024-05-01 2025-04-30 07068518 ns5:ComputerSoftware 2024-05-01 2025-04-30 07068518 ns5:LandBuildings ns5:OwnedOrFreeholdAssets 2024-05-01 2025-04-30 07068518 ns5:LongLeaseholdAssets ns5:LandBuildings 2024-05-01 2025-04-30 07068518 ns5:PlantMachinery 2024-05-01 2025-04-30 07068518 ns5:FurnitureFittings 2024-05-01 2025-04-30 07068518 ns5:MotorVehicles 2024-05-01 2025-04-30 07068518 ns5:NetGoodwill 2024-04-30 07068518 ns5:ComputerSoftware 2024-04-30 07068518 ns5:NetGoodwill 2025-04-30 07068518 ns5:ComputerSoftware 2025-04-30 07068518 ns5:NetGoodwill 2024-04-30 07068518 ns5:ComputerSoftware 2024-04-30 07068518 ns5:LandBuildings 2024-04-30 07068518 ns5:LongLeaseholdAssets ns5:LandBuildings 2024-04-30 07068518 ns5:PlantMachinery 2024-04-30 07068518 ns5:LandBuildings 2024-05-01 2025-04-30 07068518 ns5:LandBuildings 2025-04-30 07068518 ns5:LongLeaseholdAssets ns5:LandBuildings 2025-04-30 07068518 ns5:PlantMachinery 2025-04-30 07068518 ns5:LandBuildings 2024-04-30 07068518 ns5:LongLeaseholdAssets ns5:LandBuildings 2024-04-30 07068518 ns5:PlantMachinery 2024-04-30 07068518 ns5:FurnitureFittings 2024-04-30 07068518 ns5:MotorVehicles 2024-04-30 07068518 ns5:FurnitureFittings 2025-04-30 07068518 ns5:MotorVehicles 2025-04-30 07068518 ns5:FurnitureFittings 2024-04-30 07068518 ns5:MotorVehicles 2024-04-30 07068518 ns5:WithinOneYear ns5:CurrentFinancialInstruments 2025-04-30 07068518 ns5:WithinOneYear ns5:CurrentFinancialInstruments 2024-04-30 07068518 ns5:Secured 2025-04-30 07068518 ns5:Secured 2024-04-30

Elliots Hill Care Limited

Financial Statements for the Year Ended 30 April 2025

Elliots Hill Care Limited

Company Information

for the Year Ended 30 April 2025

| DIRECTORS: | S Clarke

| S J Clarke

| REGISTERED OFFICE: | First Floor (Suite 19b)

| Cedar Court

| Milford Haven

| Pembrokeshire

| SA73 3LS

| REGISTERED NUMBER: | 07068518 (England and Wales)

| ACCOUNTANTS: | BPU Limited

| Chartered Accountants

| Radnor House

| Greenwood Close

| Cardiff Gate Business Park

| Cardiff

| CF23 8AA

Chartered Accountants' Report to the Board of Directors

on the Unaudited Financial Statements of

Elliots Hill Care 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 Income Statement 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 Elliots Hill Care Limited for the year ended 30 April 2025 which comprise the Profit & Loss Account, 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 icaew.com/membershandbook.

This report is made solely to the Board of Directors of Elliots Hill Care 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 Elliots Hill Care Limited and state those matters that we have agreed to state to the Board of Directors of Elliots Hill Care Limited, as a body, in this report in accordance with icaew/compilation. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Elliots Hill Care Limited and its Board of Directors, as a body, for our work or for this report.

It is your duty to ensure that Elliots Hill Care 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 profit of Elliots Hill Care Limited. You consider that Elliots Hill Care 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 Elliots Hill Care 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.

BPU Limited

Chartered Accountants

Date: .............................................

Elliots Hill Care Limited (Registered number: 07068518)

Balance Sheet

30 April 2025

| 2025 | 2024 |

| Notes | £ | £ | £ | £ |

FIXED ASSETS

Intangible assets | 3 | 142,225 |  | 150,365 |  |

Tangible assets | 4 | 1,095,378 |  | 1,141,251 |  |

1,237,603 |  | 1,291,616 |  |

CURRENT ASSETS

Stocks | 2,000 |  | 2,000 |  |

Debtors | 5 | 1,634,886 |  | 1,692,959 |  |

Cash at bank and in hand | 369,983 |  | 197,954 |  |

2,006,869 |  | 1,892,913 |  |

CREDITORS

Amounts falling due within one year | 6 | 651,664 |  | 478,445 |  |

NET CURRENT ASSETS | 1,355,205 |  | 1,414,468 |  |

TOTAL ASSETS LESS CURRENT LIABILITIES | 2,592,808 |  | 2,706,084 |  |

CREDITORS

Amounts falling due after more than one year | 7 | (821,513 | ) | (938,094 | ) |

PROVISIONS FOR DEFERRED TAX | (55,700 | ) | (57,000 | ) |

NET ASSETS | 1,715,595 |  | 1,710,990 |  |

CAPITAL AND RESERVES

Called up share capital | 100 |  | 100 |  |

Retained earnings | 1,715,495 |  | 1,710,890 |  |

SHAREHOLDERS' FUNDS | 1,715,595 |  | 1,710,990 |  |

Elliots Hill Care Limited (Registered number: 07068518)

Balance Sheet - continued

30 April 2025

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 30 April 2025.

The members have not required the company to obtain an audit of its financial statements for the year ended 30 April 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.

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 & Loss Account has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 23 September 2025 and were signed on its behalf by:

S Clarke - Director

Elliots Hill Care Limited (Registered number: 07068518)

Notes to the Financial Statements

for the Year Ended 30 April 2025

1. | 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.

| Turnover

| Turnover represents the sale of care services, measured as the fair value of consideration received or receivable in the period to which the service is delivered.

| Goodwill

| Goodwill is being amortised over its estimated useful life of 20 years.

| 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.

| Computer software is being amortised evenly over its estimated useful life of five years.

| Tangible fixed assets

| Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.

| Freehold property | - | 2% straight line

| Long leasehold | - | Over the lease term of 10 years

| Plant and machinery | - | 20% reducing balance

| Office equipment | - | 20% reducing balance

| Motor vehicles | - | 25% reducing balance

| Stocks

| Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

| Taxation

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

Elliots Hill Care Limited (Registered number: 07068518)

Notes to the Financial Statements - continued

for the Year Ended 30 April 2025

1. | ACCOUNTING POLICIES - continued

| 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 held under finance leases and hire purchase contracts, which are those where substantially all the risks and rewards of ownership of the asset have passed to the company, are capitalised in the balance sheet and depreciated over their useful lives.

| The interest element of the rental obligations is charged to the profit and loss account over the period of the lease and represents a constant proportion of the balance of capital repayments outstanding.

| Rentals paid under operating leases are charged to income on a straight line basis over the lease term.

| Pension costs

| The company makes employer pension contributions on behalf of the directors and the staff, into their personal pension schemes.

| Grant income

| Grants are recognised in profit or loss on a systematic basis over the periods in which the entity recognises expenses for the related costs for which the grants are intended to compensate.

2. | EMPLOYEES AND DIRECTORS

| The average number of employees during the year was 177 (2024 - 163 ) .

Elliots Hill Care Limited (Registered number: 07068518)

Notes to the Financial Statements - continued

for the Year Ended 30 April 2025

3. | INTANGIBLE FIXED ASSETS

| Computer |

| Goodwill |  | software |  | Totals

£ | £ | £ |

| COST

| At 1 May 2024 | 420,000 |  | 42,496 |  | 462,496 |  |

| Additions | - |  | 23,358 |  | 23,358 |  |

| At 30 April 2025 | 420,000 |  | 65,854 |  | 485,854 |  |

| AMORTISATION

| At 1 May 2024 | 294,000 |  | 18,131 |  | 312,131 |  |

| Amortisation for year | 21,000 |  | 10,498 |  | 31,498 |  |

| At 30 April 2025 | 315,000 |  | 28,629 |  | 343,629 |  |

| NET BOOK VALUE

| At 30 April 2025 | 105,000 |  | 37,225 |  | 142,225 |  |

| At 30 April 2024 | 126,000 |  | 24,365 |  | 150,365 |  |

4. | TANGIBLE FIXED ASSETS

| Freehold |  | Long |  | Plant and

| property |  | leasehold |  | machinery

£ | £ | £ |

| COST

| At 1 May 2024 | 1,086,454 |  | 184,530 |  | 114,274 |  |

| Additions | - |  | - |  | - |  |

| At 30 April 2025 | 1,086,454 |  | 184,530 |  | 114,274 |  |

| DEPRECIATION

| At 1 May 2024 | 218,105 |  | 23,073 |  | 99,516 |  |

| Charge for year | 17,850 |  | 18,453 |  | 2,952 |  |

| At 30 April 2025 | 235,955 |  | 41,526 |  | 102,468 |  |

| NET BOOK VALUE

| At 30 April 2025 | 850,499 |  | 143,004 |  | 11,806 |  |

| At 30 April 2024 | 868,349 |  | 161,457 |  | 14,758 |  |

Elliots Hill Care Limited (Registered number: 07068518)

Notes to the Financial Statements - continued

for the Year Ended 30 April 2025

4. | TANGIBLE FIXED ASSETS - continued

| Office |  | Motor |

| equipment |  | vehicles |  | Totals

£ | £ | £ |

| COST

| At 1 May 2024 | 218,746 |  | - |  | 1,604,004 |  |

| Additions | 10,510 |  | 3,500 |  | 14,010 |  |

| At 30 April 2025 | 229,256 |  | 3,500 |  | 1,618,014 |  |

| DEPRECIATION

| At 1 May 2024 | 122,059 |  | - |  | 462,753 |  |

| Charge for year | 20,546 |  | 82 |  | 59,883 |  |

| At 30 April 2025 | 142,605 |  | 82 |  | 522,636 |  |

| NET BOOK VALUE

| At 30 April 2025 | 86,651 |  | 3,418 |  | 1,095,378 |  |

| At 30 April 2024 | 96,687 |  | - |  | 1,141,251 |  |

5. | DEBTORS

2025 | 2024 |

£ | £ |

| Amounts falling due within one year:

| Trade debtors | 354,366 |  | 319,675 |  |

| Amounts owed by group undertakings | 771,836 |  | 687,513 |  |

| Other debtors & prepayments | 9,665 |  | 84,275 |  |

1,135,867 |  | 1,091,463 |  |

| Amounts falling due after more than one year:

| Amounts owed by group undertakings | 499,019 |  | 601,496 |  |

| Aggregate amounts | 1,634,886 |  | 1,692,959 |  |

Elliots Hill Care Limited (Registered number: 07068518)

Notes to the Financial Statements - continued

for the Year Ended 30 April 2025

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

2025 | 2024 |

£ | £ |

| Bank loans and overdrafts | 126,453 |  | 123,259 |  |

| Trade creditors | 37,471 |  | 39,356 |  |

| Taxes & social security costs | 473,748 |  | 290,189 |  |

| Other creditors & accruals | 13,992 |  | 25,641 |  |

651,664 |  | 478,445 |  |

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

2025 | 2024 |

£ | £ |

| Bank loans | 821,513 |  | 938,094 |  |

| Amounts falling due in more than five years:

| Repayable by instalments

| Bank loans more 5 yr by instal | 462,707 |  | 517,589 |  |

8. | SECURED DEBTS

| The following secured debts are included within creditors:

2025 | 2024 |

£ | £ |

| Bank loans | 947,966 |  | 1,061,353 |  |

| The bank loans are secured by a fixed and floating charge over the assets of the company.

9. | OTHER FINANCIAL COMMITMENTS

| At the balance sheet date, the company had total financial commitments of £249,297 (2024 - £258,245)