CHELTMED LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
CHELTMED LIMITED
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
4
998
-
0
Investment property
5
6,835,000
6,835,000
6,835,998
6,835,000
Current assets
Debtors
6
191,179
249,083
Cash at bank and in hand
59,956
47,747
251,135
296,830
Creditors: amounts falling due within one year
7
(188,528)
(6,443,805)
Net current assets/(liabilities)
62,607
(6,146,975)
Total assets less current liabilities
6,898,605
688,025
Creditors: amounts falling due after more than one year
8
(6,156,354)
-
0
Net assets
742,251
688,025
Capital and reserves
Called up share capital
1,000
1,000
Profit and loss reserves
741,251
687,025
Total equity
742,251
688,025
CHELTMED LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2025
31 March 2025
- 2 -

For the financial year ended 31 March 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 26 November 2025 and are signed on its behalf by:
Dr J Ropner
Director
Company registration number 11912519 (England and Wales)
CHELTMED LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
1
Accounting policies
Company information

Cheltmed Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Wilson Health Centre, 236 Prestbury Road, Cheltenham, Gloucestershire, GL52 3EY.

1.1
Basis of preparation

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. The principal accounting policies adopted are set out below.

Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.

 

When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.

1.2
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Fixtures and fittings
20% reducing balance

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.3
Investment property

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised 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.

1.4
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

CHELTMED LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 4 -

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.5
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.6
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

CHELTMED LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 5 -
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.7
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.8
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.9
Leases
As lessor

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

1.10
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
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 amount 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 where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

CHELTMED LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 6 -
3
Employees

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

2025
2024
Number
Number
Total
11
11
4
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 April 2024
-
0
Additions
1,247
At 31 March 2025
1,247
Depreciation and impairment
At 1 April 2024
-
0
Depreciation charged in the year
249
At 31 March 2025
249
Carrying amount
At 31 March 2025
998
At 31 March 2024
-
0
5
Investment property
2025
£
Fair value
At 1 April 2024 and 31 March 2025
6,835,000

Investment property comprises The Wilson Health Centre. The fair value of the investment property has been arrived at on the basis of a valuation carried out on 9 February 2024 by Christie & Co Chartered Surveyors, who are not connected with the company. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

CHELTMED LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
93,369
131,637
Other debtors
97,810
117,446
191,179
249,083
7
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans and overdrafts
60,599
6,331,598
Trade creditors
80,300
87,061
Taxation and social security
-
0
19,918
Other creditors
47,629
5,228
188,528
6,443,805
8
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
6,156,354
-
0

The long-term loans are secured by a fixed charge over the company's investment property The Wilson Health Centre and are repayable within 5 years by 10 October 2029.

9
Operating lease commitments
As lessor - operating leases

The operating leases represent leases amounting to an expected income of £468,035 per year from third parties. The leases are negotiated over terms of up to 25 years and rentals are fixed for a period of 3 years until the next rent review according to prevailing market conditions. There are no options in place for either party to extend the lease terms.

 

CHELTMED LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
10
Related party transactions

During the year to 31 March 2025 the company received from Berkley Place Surgery rent totalling £162,009 (2024 - £136,717), service charges of £104,406 (2024 - £122,529) and rates of £25,198 (2024 - £32,139). As at the year end the company was owed £10,119 (2024 - £58,569).

 

During the year to 31 March 2025 the company received from Presbury Park Surgery rent totalling £113,068 (2024 - £95,284), service charges of £68,235 (2024 - £81,390), and rates of £17,490 (2024 - £22,307). As at the year end the company was owed £nil (2024 - £nil).

 

During the year to 31 March 2025 the company received from Royal Crescent Surgery rent totalling £137,545 (2024 - £116,048), service charges of £90,199 (2024 - £105,633), and rates of £21,428 (2024 - £27,330). As at the year end the company was owed £10,978 (2024 - £17,885).

 

The directors of the company are also partners in the partnerships which rent the building owned by the company.

 

All of the above related party transactions have been undertaken on a commercial basis.

 

 

11
Directors' transactions

Dividends totalling £0 (2024 - £0) were paid in the year in respect of shares held by the company's directors.

During the year ending 31 March 2025, the directors advanced interest free loans to the company amounting to £15,000 which are repayable on demand with no fixed date for repayment.

2025-03-312024-04-01falsefalsefalse27 November 2025CCH SoftwareCCH Accounts Production 2025.300No description of principal activityDr O AtkinsonDr P BakerDr P KurlbaumDr J RopnerDr S ShyamapantDr B SmithDr G SteerDr S TruckleDr A WalesDr J WilliamsDr H Yilmaz119125192024-04-012025-03-31119125192025-03-31119125192024-03-3111912519core:OtherPropertyPlantEquipment2025-03-3111912519core:OtherPropertyPlantEquipment2024-03-3111912519core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3111912519core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3111912519core:WithinOneYear2025-03-3111912519core:WithinOneYear2024-03-3111912519core:AfterOneYear2025-03-3111912519core:AfterOneYear2024-03-3111912519core:CurrentFinancialInstruments2025-03-3111912519core:CurrentFinancialInstruments2024-03-3111912519core:ShareCapital2025-03-3111912519core:ShareCapital2024-03-3111912519core:RetainedEarningsAccumulatedLosses2025-03-3111912519core:RetainedEarningsAccumulatedLosses2024-03-3111912519bus:Director42024-04-012025-03-3111912519core:FurnitureFittings2024-04-012025-03-31119125192023-04-012024-03-3111912519core:OtherPropertyPlantEquipment2024-03-3111912519core:OtherPropertyPlantEquipment2024-04-012025-03-31119125192024-03-3111912519core:Non-currentFinancialInstruments2025-03-3111912519core:Non-currentFinancialInstruments2024-03-3111912519bus:PrivateLimitedCompanyLtd2024-04-012025-03-3111912519bus:SmallCompaniesRegimeForAccounts2024-04-012025-03-3111912519bus:FRS1022024-04-012025-03-3111912519bus:AuditExemptWithAccountantsReport2024-04-012025-03-3111912519bus:Director12024-04-012025-03-3111912519bus:Director22024-04-012025-03-3111912519bus:Director32024-04-012025-03-3111912519bus:Director52024-04-012025-03-3111912519bus:Director62024-04-012025-03-3111912519bus:Director72024-04-012025-03-3111912519bus:Director82024-04-012025-03-3111912519bus:Director92024-04-012025-03-3111912519bus:Director102024-04-012025-03-3111912519bus:Director112024-04-012025-03-3111912519bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP