Company registration number 07238700 (England and Wales)
BERKSHIRE HEALTH LIMITED
ANNUAL REPORT AND UNAUDITED FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2024
BERKSHIRE HEALTH LIMITED
CONTENTS
Page
Statement of financial position
1 - 2
Notes to the financial statements
3 - 11
BERKSHIRE HEALTH LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2024
31 December 2024
- 1 -
31 December
30 June
2024
2023
Notes
£
£
£
£
Non-current assets
Property, plant and equipment
4
1,171,525
1,249,000
Current assets
Trade and other receivables
5
757,912
1,315,100
Cash and cash equivalents
163,212
-
0
921,124
1,315,100
Current liabilities
7
(432,506)
(419,000)
Net current assets
488,618
896,100
Total assets less current liabilities
1,660,143
2,145,100
Non-current liabilities
7
(2,137,686)
(2,386,000)
Net liabilities
(477,543)
(240,900)
Equity
Called up share capital
11
100
100
Retained earnings
(477,643)
(241,000)
Total equity
(477,543)
(240,900)
BERKSHIRE HEALTH LIMITED
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 DECEMBER 2024
31 December 2024
- 2 -

For the financial period ended 31 December 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The member has not required the company to obtain an audit of its financial statements for the period in question in accordance with section 476.

The director acknowledges his 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 director of the company has elected not to include a copy of the income statement within the financial statements.

The financial statements were approved by the board of directors and authorised for issue on 5 December 2025 and are signed on its behalf by:
Mr J Alberto
Director
Company registration number 07238700 (England and Wales)
BERKSHIRE HEALTH LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information

Berkshire Health Limited is a private company limited by shares incorporated in England and Wales. The registered office is Lillibrooke Manor, Ockwells Road, Maidenhead, Berkshire, SL6 3LP. The company's principal activities and nature of its operations are disclosed in the director's report.

1.1
Reporting period

The company has extended its accounting period from 30 June 2024 to 31 December 2024. As a result, the current period represents a period of more than 12 months. Consequently, the comparative amounts presented in these financial statements (including the related notes) are not entirely comparable with those of the previous period.

1.2
Basis of preparation

The financial statements have been prepared in accordance with Financial Reporting Standard 101 Reduced Disclosure Framework (FRS 101) and in accordance with applicable accounting standards.

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. The principal accounting policies adopted are set out below.

As permitted by FRS 101, the company has taken advantage of the following disclosure exemptions:

 

- paragraph 79(a)(iv) of IAS 1;

- paragraph 73(e) of IAS 16 Property, Plant and Equipment;

1.3
Going concern

The directors have at the time of approving the financial statements, a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.true

1.4
Revenue

Revenue is measured at the fair value of the consideration received or receivable and is generated from the provision of specialist medical care to privately insured, NHS and self-funded patients, stated net of discounts, returns and value added taxes.

 

The Company recognises revenue when performance obligations have been satisfied day by day as treatment is provided to patients. Patient charges are captured on a daily basis as a record of the services provided and represent an appropriate measure to determine the satisfaction of performance obligations at a point in time under IFRS 15.

BERKSHIRE HEALTH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.5
Property, plant and equipment

Property, plant and equipment 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:

Leasehold land and buildings
Over the remaining length of the lease term
Fixtures and fittings
straight-line over 3-4 years
Clinical equipment
straight-line over 4-10 years

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 recognised in the income statement.

1.6
Impairment of tangible and intangible assets

At each reporting 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.

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.

 

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.

1.7
Cash and cash equivalents

Cash and cash equivalents include cash in hand and deposits held at call with bank.

1.8
Financial assets

Financial assets are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument. Financial assets are classified into specified categories, depending on the nature and purpose of the financial assets.

 

Financial assets not classified as fair value through profit and loss are initially measured at fair value plus transaction costs.

BERKSHIRE HEALTH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
Financial assets held at amortised cost

Financial instruments are classified as financial assets measured at amortised cost where the objective is to hold these assets in order to collect contractual cash flows, and the contractual cash flows are solely payments of principal and interest. They arise principally from the provision of goods and services to customers (eg trade receivables). They are initially recognised at fair value plus transaction costs directly attributable to their acquisition or issue, and are subsequently carried at amortised cost using the effective interest rate method, less provision for impairment where necessary.

Impairment of financial assets

Financial assets carried at amortised cost are assessed for indicators of impairment at each reporting end date.

 

The expected credit losses associated with these assets are estimated on a forward-looking basis. A broad range of information is considered when assessing credit risk and measuring expected credit losses, including past events, current conditions, and reasonable and supportable forecasts that affect the expected collectability of the future cash flows of the instrument.

1.9
Financial liabilities

The company recognises financial debt when the company becomes a party to the contractual provisions of the instruments. Financial liabilities are classified as either 'financial liabilities at fair value through profit or loss' or 'other financial liabilities'.

Other financial liabilities

Other financial liabilities, including borrowings, trade payables and other short-term monetary liabilities, are initially measured at fair value net of transaction costs directly attributable to the issuance of the financial liability. They are subsequently measured at amortised cost using the effective interest method. For the purposes of each financial liability, interest expense includes initial transaction costs and any premium payable on redemption, as well as any interest or coupon payable while the liability is outstanding.

1.10
Equity instruments

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

1.11
Taxation

The tax expense represents the sum of the tax currently payable.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

1.12
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 inventories or non-current assets.

 

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

1.13
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

BERKSHIRE HEALTH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 6 -
1.14
Leases
As lessee

Contracts may contain both lease and non-lease components. The Company allocates the consideration in the contract to the lease and non-lease components based on their relative stand-alone prices. Lease terms are negotiated on an individual basis and contain a wide range of different terms and conditions. The lease agreements do not impose any covenants other than the security interests in the leased assets that are held by the lessor. Leased assets may not be used as security for borrowing purposes.

Initial recognition and measurement

 

Leases are recognised as a right-of-use asset and a corresponding liability at the date at which the leased asset is available for use by the Company. Assets and liabilities arising from a lease are initially measured on a present value basis. Lease liabilities include the net present value of the following lease payments:

Fixed payments (including in-substance fixed payments), less any lease incentives receivable; Variable lease payments that are based on an index or a rate, initially measured using the index or rate as at the commencement date;

Amounts expected to be payable by the Company under residual value guarantees;

The exercise price of a purchase option if the Company is reasonably certain to exercise that option; and Payments of penalties for terminating the lease, if the lease term reflects the Company exercising that option.

 

Lease payments to be made under reasonably certain extension options are also included in the measurement of the liability.

 

The lease payments are discounted using the interest rate implicit in the lease. If that rate cannot be readily determined, which is generally the case for leases in the Company, the lessee's incremental borrowing rate is used, being the rate that the individual lessee would have to pay to borrow the funds necessary to obtain an asset of similar value to the right-of-use asset in a similar economic environment with similar terms, security and conditions.

 

Subsequent measurement

 

After the commencement date, the Company measures the lease liability by:

  1. Increasing the carrying amount to reflect interest on the lease liability;

  2. Reducing the carrying amount to reflect the lease payments made; and

  3. Re-measuring the carrying amount to reflect any reassessment or lease modifications or to reflect revised in substance fixed lease payments or on the occurrence of other specific events.

 

Interest on the lease liability in each period during the lease term is the amount that produces a constant periodic rate of interest on the remaining balance of the lease liability. Interest charges are presented separately as non-operating costs in the income statement, unless the costs are included in the carrying amount of another asset applying other applicable standards. Variable lease payments not included in the measurement of the lease liability, are included in operating expenses in the period in which the event or condition that triggers them arises.

 

Right-of-use assets are generally depreciated over the shorter of the asset's useful life and the lease term on a straight-line basis. If the Company is reasonably certain to exercise a purchase option, the right-of­ use asset is depreciated over the underlying asset's useful life.

 

 

BERKSHIRE HEALTH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 7 -
As lessor

Lease modifications

 

The Company is exposed to potential future increases in variable lease payments based on an index or rate, which are not included in the lease liability until they take effect. When adjustments to lease payments based on an index or rate take effect, the lease liability is reassessed and adjusted against the right-of-use asset.

 

If a lease is modified, the modified contract is evaluated to determine whether it is or contains a lease. If a lease continues to exist, the lease modification will result in either a separate lease or a change in the accounting for the existing lease.

The modification is accounted for as a separate lease if both:

a.The modification increases the scope of the lease by adding the right to use one or more underlying assets; and

b. The consideration for the lease increases by an amount commensurate with the stand-alone price for the increase in scope and any appropriate adjustments to that stand-alone price to reflect the circumstances of the particular contract.

 

If both conditions are met, the lease modification results in two separate leases, the unmodified original lease and a separate lease. The Company then accounts for these in line with the accounting policy for new leases.

 

Short-term and low-value leases

 

The Company has made an accounting policy election, by class of underlying asset, not to recognise lease assets and lease liabilities for leases with a lease term of 12 months or less (i.e., short-term leases). The Company has made an accounting policy election on a lease-by-lease basis, not to recognise lease assets on leases for which the underlying asset is of low value. Lease payments on short-term and low-value leases are accounted for on a straight-line bases over the term of the lease or other systematic basis if considered more appropriate. Short-term and low-value lease payments are included in operating expenses in the income statements.

 

Subleases

 

If an underlying asset is re-leased by the Company to a third party and the Company retains the primary obligation under the original lease, the transaction is deemed to be a sublease. The Company continues to account for the original lease (the head lease) as a lessee and accounts for the sublease as a lessor (intermediate lessor). When the head lease is a short-term lease, the sublease is classified as an operating lease. Otherwise, the sublease is classified using the classification criteria applicable to Lessor Accounting in IFRS 16 by reference to the right-of-use asset in the head lease (and not the underlying asset of the head lease). After classification lessor accounting is applied to the sublease.

BERKSHIRE HEALTH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 8 -
2
Critical accounting estimates and judgements

In the application of the company’s accounting policies, the director is 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, 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.

 

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are outlined below.

3
Employees

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

2024
2023
Number
Number
21
21
4
Property, plant and equipment
Leasehold land and buildings
Clinical equipment
Fixtures and fittings
Total
£
£
£
£
Cost
At 1 July 2023
1,020,000
341,000
119,000
1,480,000
Additions
-
0
140,275
42,133
182,408
Disposals
-
0
(158,580)
(53,962)
(212,542)
At 31 December 2024
1,020,000
322,695
107,171
1,449,866
Accumulated depreciation and impairment
At 1 July 2023
55,000
130,000
46,000
231,000
Charge for the period
79,354
81,253
61,998
222,605
Eliminated on disposal
-
0
(121,302)
(53,962)
(175,264)
At 31 December 2024
134,354
89,951
54,036
278,341
Carrying amount
At 31 December 2024
885,646
232,744
53,135
1,171,525
At 30 June 2023
965,000
211,000
73,000
1,249,000
BERKSHIRE HEALTH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
4
Property, plant and equipment
(Continued)
- 9 -

Property, plant and equipment includes right-of-use assets, as follows:

Right-of-use assets
2024
2023
£
£
Net values at the period end
Property
885,646
965,000
Depreciation charge for the period
Property
79,354
55,000
5
Trade and other receivables
Current
Non-current
2024
2023
2024
2023
£
£
£
£
Trade receivables
216,560
100,100
-
-
Amounts owed by fellow group undertakings
-
0
12,000
-
0
-
0
Finance lease receivables (note 6)
197,829
237,312
313,913
885,688
Prepayments and accrued income
29,610
80,000
-
-
443,999
429,412
313,913
885,688

Amounts due from fellow group undertakings are interest free, unsecured and repayable on demand.

6
Finance lease receivables
2024
2023
Future amounts receivable under finance leases:
£
£
Within one year
216,000
240,000
Year 2
216,000
240,000
Year 3
108,000
240,000
Year 4
-
200,000
Year 5
-
120,000
After 5 years
-
320,000
Total undiscounted lease payments receivable
540,000
1,360,000
Unearned finance income
(28,258)
(237,000)
Present value of lease payments receivable
511,742
1,123,000
BERKSHIRE HEALTH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
6
Finance lease receivables
(Continued)
- 10 -
Finance lease receivables are classified based on the amounts that are expected to be settled within the next 12 months and after more than 12 months from the reporting date, as follows:
2024
2023
£
£
Current assets
197,829
237,312
Non-current assets
313,913
885,688
511,742
1,123,000
7
Liabilities
Current
Non-current
2024
2023
2024
2023
Notes
£
£
£
£
Trade and other payables
8
310,836
368,000
-
0
-
0
Taxation and social security
25,498
-
-
-
Lease liabilities
9
96,172
51,000
2,137,686
2,386,000
432,506
419,000
2,137,686
2,386,000
8
Trade and other payables
2024
2023
£
£
Trade payables
117,349
23,000
Amounts owed to fellow group undertakings
93,379
185,000
Accruals and deferred income
63,484
160,000
Other payables
36,624
-
310,836
368,000

Amounts owed to group undertakings are unsecured, interest free and repayable on demand.

9
Lease liabilities
2024
2023
Net amounts due
£
£
Within one year
96,172
51,000
After more than one year
2,137,686
2,386,000
2,233,858
2,437,000
BERKSHIRE HEALTH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
9
Lease liabilities
(Continued)
- 11 -
2024
2023
Maturity analysis of future lease payments
£
£
Within one year
194,000
194,000
In two to five years
827,000
827,000
In over five years
2,814,000
3,008,000
Total undiscounted liabilities
3,835,000
4,029,000
Future finance charges and other adjustments
(1,601,142)
(1,592,000)
Lease liabilities in the financial statements
2,233,858
2,437,000
Other leasing information is included in note .
10
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
42,136
28,000

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

11
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 1p each
10,000
10,000
100
100
12
Parent undertaking and ultimate controlling party

The immediate parent and ultimate controlling party of the Company is Berkshire Health Group Limited, a company incorporated in England, United Kingdom. Copies of the financial statements can be obtained from the Company Secretary at Lillibrooke Manor, Ockwells Road, Maidenhead, Berkshire, SL6 3LP.

2024-12-312023-07-01Mr J AlbertoMr P J AllenMr R BriggsMr J C HelyfalsefalseCCH SoftwareiXBRL Review & Tag 2025.2072387002023-07-012024-12-31072387002024-12-31072387002023-06-3007238700core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3107238700core:PlantMachinery2024-12-3107238700core:FurnitureFittings2024-12-3107238700core:ContinuingOperations2024-12-3107238700core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-06-3007238700core:PlantMachinery2023-06-3007238700core:FurnitureFittings2023-06-3007238700core:CurrentFinancialInstruments2024-12-3107238700core:CurrentFinancialInstruments2023-06-3007238700core:Non-currentFinancialInstruments2024-12-3107238700core:Non-currentFinancialInstruments2023-06-3007238700core:ShareCapital2024-12-3107238700core:ShareCapital2023-06-3007238700core:RetainedEarningsAccumulatedLosses2024-12-3107238700core:RetainedEarningsAccumulatedLosses2023-06-3007238700bus:Director12023-07-012024-12-31072387002022-07-012023-06-3007238700core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-06-3007238700core:PlantMachinery2023-06-3007238700core:FurnitureFittings2023-06-30072387002023-06-3007238700core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-07-012024-12-3107238700core:PlantMachinery2023-07-012024-12-3107238700core:FurnitureFittings2023-07-012024-12-3107238700core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3107238700core:CurrentFinancialInstrumentscore:WithinOneYear2023-06-3007238700core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3107238700core:Non-currentFinancialInstrumentscore:AfterOneYear2023-06-3007238700bus:PrivateLimitedCompanyLtd2023-07-012024-12-3107238700bus:FRS1012023-07-012024-12-3107238700bus:AuditExemptWithAccountantsReport2023-07-012024-12-3107238700bus:Director22023-07-012024-12-3107238700bus:Director32023-07-012024-12-3107238700bus:Director42023-07-012024-12-3107238700bus:SmallCompaniesRegimeForAccounts2023-07-012024-12-3107238700bus:FullAccounts2023-07-012024-12-31xbrli:purexbrli:sharesiso4217:GBP