IRIS Accounts Production v25.3.0.601 03201913 Board of Directors 1.5.24 30.4.25 30.4.25 false true false false true false Ordinary A 1.00000 Ordinary B 1.00000 Ordinary C 1.00000 Ordinary D 1.00000 iso4217:GBP iso4217:USD iso4217:EUR xbrli:shares xbrli:pure utr:tonnes utr:kWh 03201913 2024-04-30 03201913 2025-04-30 03201913 2024-05-01 2025-04-30 03201913 2023-04-30 03201913 2023-05-01 2024-04-30 03201913 2024-04-30 03201913 ns15:EnglandWales 2024-05-01 2025-04-30 03201913 ns14:PoundSterling 2024-05-01 2025-04-30 03201913 ns10:Director1 2024-05-01 2025-04-30 03201913 ns10:PrivateLimitedCompanyLtd 2024-05-01 2025-04-30 03201913 ns10:SmallEntities 2024-05-01 2025-04-30 03201913 ns10:AuditExempt-NoAccountantsReport 2024-05-01 2025-04-30 03201913 ns10:SmallCompaniesRegimeForDirectorsReport 2024-05-01 2025-04-30 03201913 ns10:SmallCompaniesRegimeForAccounts 2024-05-01 2025-04-30 03201913 ns10:FullAccounts 2024-05-01 2025-04-30 03201913 ns10:OrdinaryShareClass1 2024-05-01 2025-04-30 03201913 ns10:OrdinaryShareClass2 2024-05-01 2025-04-30 03201913 ns10:OrdinaryShareClass3 2024-05-01 2025-04-30 03201913 ns10:OrdinaryShareClass4 2024-05-01 2025-04-30 03201913 ns5:CurrentFinancialInstruments 2025-04-30 03201913 ns5:CurrentFinancialInstruments 2024-04-30 03201913 ns5:Non-currentFinancialInstruments 2025-04-30 03201913 ns5:Non-currentFinancialInstruments 2024-04-30 03201913 ns5:ShareCapital 2025-04-30 03201913 ns5:ShareCapital 2024-04-30 03201913 ns5:CapitalRedemptionReserve 2025-04-30 03201913 ns5:CapitalRedemptionReserve 2024-04-30 03201913 ns5:RetainedEarningsAccumulatedLosses 2025-04-30 03201913 ns5:RetainedEarningsAccumulatedLosses 2024-04-30 03201913 ns5:PlantMachinery 2024-05-01 2025-04-30 03201913 ns5:FurnitureFittings 2024-05-01 2025-04-30 03201913 ns5:MotorVehicles 2024-05-01 2025-04-30 03201913 ns5:PlantMachinery 2024-04-30 03201913 ns5:FurnitureFittings 2024-04-30 03201913 ns5:MotorVehicles 2024-04-30 03201913 ns5:PlantMachinery 2025-04-30 03201913 ns5:FurnitureFittings 2025-04-30 03201913 ns5:MotorVehicles 2025-04-30 03201913 ns5:PlantMachinery 2024-04-30 03201913 ns5:FurnitureFittings 2024-04-30 03201913 ns5:MotorVehicles 2024-04-30 03201913 ns5:MotorVehicles ns5:LeasedAssetsHeldAsLessee 2024-04-30 03201913 ns5:MotorVehicles ns5:LeasedAssetsHeldAsLessee 2024-05-01 2025-04-30 03201913 ns5:MotorVehicles ns5:LeasedAssetsHeldAsLessee 2025-04-30 03201913 ns5:MotorVehicles ns5:LeasedAssetsHeldAsLessee 2024-04-30 03201913 ns5:WithinOneYear ns5:CurrentFinancialInstruments 2025-04-30 03201913 ns5:WithinOneYear ns5:CurrentFinancialInstruments 2024-04-30 03201913 ns5:BetweenOneTwoYears ns5:Non-currentFinancialInstruments 2025-04-30 03201913 ns5:BetweenOneTwoYears ns5:Non-currentFinancialInstruments 2024-04-30 03201913 ns5:Non-currentFinancialInstruments ns5:BetweenTwoFiveYears 2025-04-30 03201913 ns5:Non-currentFinancialInstruments ns5:BetweenTwoFiveYears 2024-04-30 03201913 ns5:WithinOneYear ns5:CurrentFinancialInstruments ns5:HirePurchaseContracts 2025-04-30 03201913 ns5:WithinOneYear ns5:CurrentFinancialInstruments ns5:HirePurchaseContracts 2024-04-30 03201913 ns5:BetweenOneFiveYears ns5:HirePurchaseContracts 2025-04-30 03201913 ns5:BetweenOneFiveYears ns5:HirePurchaseContracts 2024-04-30 03201913 ns5:HirePurchaseContracts 2025-04-30 03201913 ns5:HirePurchaseContracts 2024-04-30 03201913 ns5:WithinOneYear 2025-04-30 03201913 ns5:WithinOneYear 2024-04-30 03201913 ns5:BetweenOneFiveYears 2025-04-30 03201913 ns5:BetweenOneFiveYears 2024-04-30 03201913 ns5:AllPeriods 2025-04-30 03201913 ns5:AllPeriods 2024-04-30 03201913 ns5:DeferredTaxation 2024-04-30 03201913 ns5:DeferredTaxation 2024-05-01 2025-04-30 03201913 ns5:DeferredTaxation 2025-04-30 03201913 ns10:OrdinaryShareClass1 2025-04-30 03201913 ns10:OrdinaryShareClass2 2025-04-30 03201913 ns10:OrdinaryShareClass3 2025-04-30 03201913 ns10:OrdinaryShareClass4 2025-04-30

REGISTERED NUMBER: 03201913 (England and Wales)

UNAUDITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 APRIL 2025

FOR

MEDICARE SERVICES INSTALLATIONS LTD

MEDICARE SERVICES INSTALLATIONS LTD (REGISTERED NUMBER: 03201913)

CONTENTS OF THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 APRIL 2025

Page |

Balance sheet | 1 |

Notes to the financial statements | 3 |

MEDICARE SERVICES INSTALLATIONS LTD (REGISTERED NUMBER: 03201913)

BALANCE SHEET

30 APRIL 2025

| 2025 | 2024 |

| Notes | £ | £ | £ | £ |

Fixed assets

Tangible assets | 4 | 111,928 |  | 113,779 |  |

Current assets

Stocks | 120,000 |  | 140,000 |  |

Debtors | 5 | 498,822 |  | 346,794 |  |

Cash at bank and in hand | 345,871 |  | 572,700 |  |

964,693 |  | 1,059,494 |  |

Creditors

Amounts falling due within one year | 6 | 393,313 |  | 502,744 |  |

Net current assets | 571,380 |  | 556,750 |  |

Total assets less current liabilities | 683,308 |  | 670,529 |  |

Creditors

Amounts falling due after more than one year | 7 | (47,357 | ) | (61,529 | ) |

Provisions for liabilities | 10 | (16,439 | ) | (22,363 | ) |

Net assets | 619,512 |  | 586,637 |  |

Capital and reserves

Called up share capital | 11 | 161 |  | 161 |  |

Capital redemption reserve | 51 |  | 51 |  |

Retained earnings | 619,300 |  | 586,425 |  |

Shareholders' funds | 619,512 |  | 586,637 |  |

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.

MEDICARE SERVICES INSTALLATIONS LTD (REGISTERED NUMBER: 03201913)

BALANCE SHEET - continued

30 APRIL 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 Statement of comprehensive income has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 4 November 2025 and were signed on its behalf by:

Mr D Manning - Director

MEDICARE SERVICES INSTALLATIONS LTD (REGISTERED NUMBER: 03201913)

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 APRIL 2025

1. | Statutory information

| Medicare Services Installations Limited is a private company, limited by shares, registered in England and Wales. The company's registered number is 03201913. The registered office is 7 & 8 Church Street, Wimborne, Dorset, BH21 1JH and business address is 19 Crane Way, Woolsbridge Business Centre, Three Legged Cross, Verwood, Dorset, BH21 6FA.

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.

| Turnover

| Turnover represents total amounts received for the installation and maintenance of medical gas pipelines for the year net of value added tax.

| 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.

| Plant and machinery | - | 15% on reducing balance

| Fixtures and fittings | - | 15% on reducing balance

| Motor vehicles | - | 25% on reducing balance

| Stocks

| Stock and Work In Progress are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items. Work in Progress is valued using the percentage of completion method.

| Taxation

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

| 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.

MEDICARE SERVICES INSTALLATIONS LTD (REGISTERED NUMBER: 03201913)

NOTES TO THE FINANCIAL STATEMENTS - continued

FOR THE YEAR ENDED 30 APRIL 2025

2. | Accounting policies - continued

| 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.

| Financial instruments

| Basic financial instruments are initially recognised at transaction price and accounted for according to the substance of the contractual arrangement, as either financial assets, liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company, after deducting all liabilities.

| At each balance sheet date, financial instruments are measured at amortised cost using the effective interest method. Any losses arising from impairment are recognised in the profit and loss account in the period to which they relate.

3. | Employees and directors

| The average number of employees during the year was 14 (2024 - 15 ) .

4. | Tangible fixed assets

| Fixtures |

| Plant and |  | and |  | Motor |

| machinery |  | fittings |  | vehicles |  | Totals

£ | £ | £ | £ |

| Cost

| At 1 May 2024 | 567 |  | 20,543 |  | 211,305 |  | 232,415 |  |

| Additions | - |  | 1,749 |  | 56,291 |  | 58,040 |  |

| Disposals | - |  | (666 | ) | (69,126 | ) | (69,792 | ) |

| At 30 April 2025 | 567 |  | 21,626 |  | 198,470 |  | 220,663 |  |

| Depreciation

| At 1 May 2024 | 531 |  | 8,849 |  | 109,256 |  | 118,636 |  |

| Charge for year | 6 |  | 1,979 |  | 33,561 |  | 35,546 |  |

| Eliminated on disposal | - |  | (415 | ) | (45,032 | ) | (45,447 | ) |

| At 30 April 2025 | 537 |  | 10,413 |  | 97,785 |  | 108,735 |  |

| Net book value

| At 30 April 2025 | 30 |  | 11,213 |  | 100,685 |  | 111,928 |  |

| At 30 April 2024 | 36 |  | 11,694 |  | 102,049 |  | 113,779 |  |

MEDICARE SERVICES INSTALLATIONS LTD (REGISTERED NUMBER: 03201913)

NOTES TO THE FINANCIAL STATEMENTS - continued

FOR THE YEAR ENDED 30 APRIL 2025

4. | Tangible fixed assets - continued

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

| Motor

| vehicles

£ |

| Cost

| At 1 May 2024 | 147,746 |  |

| Additions | 56,291 |  |

| Disposals | (34,162 | ) |

| Transfer to ownership | (18,999 | ) |

| At 30 April 2025 | 150,876 |  |

| Depreciation

| At 1 May 2024 | 64,426 |  |

| Charge for year | 31,299 |  |

| Eliminated on disposal | (19,750 | ) |

| Transfer to ownership | (14,490 | ) |

| At 30 April 2025 | 61,485 |  |

| Net book value

| At 30 April 2025 | 89,391 |  |

| At 30 April 2024 | 83,320 |  |

5. | Debtors: amounts falling due within one year |

2025 | 2024 |

£ | £ |

| Trade debtors | 494,889 |  | 344,747 |  |

| Other debtors | 3,933 |  | 2,047 |  |

498,822 |  | 346,794 |  |

6. | Creditors: amounts falling due within one year |

2025 | 2024 |

£ | £ |

| Bank loans and overdrafts | 10,000 |  | 10,000 |  |

| Hire purchase contracts (see note 8) | 38,533 |  | 33,775 |  |

| Trade creditors | 212,766 |  | 358,518 |  |

| Tax | 90,714 |  | 46,864 |  |

| PAYE | 7,748 |  | 14,986 |  |

| Pension creditor | 2,273 |  | 2,757 |  |

| VAT | 20,149 |  | 17,455 |  |

| Other creditors | 4,813 |  | 11,486 |  |

| Directors' current accounts | 447 |  | 948 |  |

| Accruals and deferred income | 5,870 |  | 5,955 |  |

393,313 |  | 502,744 |  |

MEDICARE SERVICES INSTALLATIONS LTD (REGISTERED NUMBER: 03201913)

NOTES TO THE FINANCIAL STATEMENTS - continued

FOR THE YEAR ENDED 30 APRIL 2025

7. | Creditors: amounts falling due after more than one year |

2025 | 2024 |

£ | £ |

| Bank loans - 1-2 years | 4,167 |  | 10,000 |  |

| Bank loans - 2-5 years | - |  | 4,167 |  |

| Hire purchase contracts (see note 8) | 43,190 |  | 47,362 |  |

47,357 |  | 61,529 |  |

8. | Leasing agreements

| Minimum lease payments fall due as follows:

| Hire purchase |

| contracts |

2025 | 2024 |

£ | £ |

| Net obligations repayable:

| Within one year | 38,533 |  | 33,775 |  |

| Between one and five years | 43,190 |  | 47,362 |  |

81,723 |  | 81,137 |  |

| Non-cancellable |

| operating leases |

2025 | 2024 |

£ | £ |

| Within one year | 12,200 |  | 12,200 |  |

| Between one and five years | 5,084 |  | 17,284 |  |

17,284 |  | 29,484 |  |

9. | Secured debts

| The following secured debts are included within creditors:

2025 | 2024 |

£ | £ |

| Hire purchase contracts | 81,723 |  | 81,137 |  |

| Hire purchase liabilities outstanding at the year end are secured on the assets to which they relate.

10. | Provisions for liabilities

2025 | 2024 |

£ | £ |

| Deferred tax | 16,439 |  | 22,363 |  |

| Deferred |

| tax |

£ |

| Balance at 1 May 2024 | 22,363 |  |

| Credit to Income statement during year | (5,924 | ) |

| Balance at 30 April 2025 | 16,439 |  |

MEDICARE SERVICES INSTALLATIONS LTD (REGISTERED NUMBER: 03201913)

NOTES TO THE FINANCIAL STATEMENTS - continued

FOR THE YEAR ENDED 30 APRIL 2025

11. | Called up share capital

| Allotted, issued and fully paid:

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

| value: | £ | £ |

| 50 | Ordinary A | £1 | 50 |  | 50 |  |

| 1 | Ordinary B | £1 | 1 |  | 1 |  |

| 10 | Ordinary C | £1 | 10 |  | 10 |  |

| 100 | Ordinary D | £1 | 100 |  | 100 |  |

161 |  | 161 |  |

12. | Ultimate controlling party

| The company is controlled by the director Mr D Manning who owns 100% of the issued voting share capital.