Company Registration No. 05061769 (England and Wales)
CAPITAL CARE GROUP LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
CAPITAL CARE GROUP LIMITED
COMPANY INFORMATION
Director
Mrs M Rai
Secretary
Mr R Rai
Company number
05061769
Registered office
Juniper House
Sitka Drive
Shrewsbury Business Park
Shrewsbury
Shropshire
SY2 6LG
Auditor
James Holyoak & Parker Limited
1 Knights Court
Archers Way
Battlefield Enterprise Park
Shrewsbury
SY1 3GA
Business address
Juniper House
Sitka Drive
Shrewsbury Business Park
Shrewsbury
Shropshire
SY2 6LG
CAPITAL CARE GROUP LIMITED
CONTENTS
Page
Strategic report
1 - 2
Director's report
3 - 4
Independent auditor's report
5 - 7
Profit and loss account
8
Group statement of comprehensive income
9
Group balance sheet
10
Company balance sheet
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Company statement of cash flows
15
Notes to the financial statements
16 - 37
CAPITAL CARE GROUP LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -
The director presents the strategic report for the year ended 31 March 2025.
Fair review of the business
We aim to present a balanced and comprehensive review of the development and performance of our business during the period and its position at the year end. Our review is consistent with the size and non-complex nature of our business and is written in the context of the risks and uncertainties we face.
As a group we are a provider of residential care for the elderly by way of our nine care homes; Haresbrook Park, Hillcrest Manor, Portland House, Weston Park, Westfield Lodge, Anville Court, Chesford Grang, Evedale and Town Thorns. Haresbrook Park is based in Tenbury Wells, Hillcrest Manor and Portland House are based in Shrewsbury, Weston Park is based in Macclesfield, Westfield Lodge and Chesford Grange are based in Stoke-on-Trent, Anville Court is based in Wolverhampton, Evedale is based in Coventry and Town Thorns is based in Rugby.
Principal risks and uncertainties
Approach to risk
The group's operations expose it to a variety of financial risks that include the effects of, liquidity risk and cash flow risk.
The group holds regular meetings attended by the director and management to discuss the current and future financial risks facing the company in accordance with the group's policies and appropriate decisions are made based on the market and business information available.
Liquidity risks
This arises when an entity encounters difficulty in meeting obligations. The group aims to mitigate risk by focusing on its working capital cycle, and working to continuously reduce debtor days. The group also manages liquidity risk via long term debt.
Cash flow risk
This is the risk of exposure to variability in cash flows that is attributable to a particular risk associated with a recognised asset or liability. The group manages this risk through the use of its short term overdraft facility.
Key performance indicators
We consider that our key financial performance indicators are those that communicate the financial position and strength of the group as a whole, those being turnover and occupancy rates.
Group turnover for the 12 months to 31 March 2025 was £26,567,409 (2024 - £22,252,555), an increase of £4,314,854 (19.39%).
2025 occupancy rates
2024 occupancy rates
Haresbrook Park Limited
92%
88%
Hillcrest Manor Limited
96%
92%
Portland House Care Limited
92%
95%
Weston Park Care Limited
93%
93%
Westfield Lodge Care Limited
94%
96%
Anville Court Care Limited
92%
89%
Chesford Grange Care Limited
80%
89%
Evedale Care Limited
82%
77%
Town Thorns Care Limited
n/a
n/a
CAPITAL CARE GROUP LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
Other performance indicators
Major emphasis has been placed on increasing average bed fee rates across the group. This has been achieved by admitting residents at higher weekly fees than previously charged.
2025 average weekly fee
2024 average weekly fee
Haresbrook Park Limited
£996
£936
Hillcrest Manor Limited
£1,398
£1,216
Portland House Care Limited
£1,274
£1,159
Weston Park Care Limited
£1,274
£1,152
Westfield Lodge Care Limited
£1,215
£1,094
Anville Court Care Limited
£1,052
£951
Chesford Grange Care Limited
£1,347
£1,252
Evedale Care Limited
£1,158
£1,034
Town Thorns Care Limited
n/a
n/a
Section 172 statement
The director of Capital Care Group Limited and its subsidiaries consider that she has acted in a way to promote the success of the business in the decisions taken in the year ended 31 March 2025.
Due to the nature and size of the group the director fulfils her duties using a governance framework and delegates day to day decision making to key management personnel, whilst maintaining the overall control of the processes and procedures of the group.
Engagement with suppliers, residents and employees
Our behaviours and decision making are focused on growing a strong and stable business and we engage with all suppliers, residents and employees.
We promote our reputation for being a family owned and run business who listens to our residents and their families.
We endevour to ensure all payments to suppliers are made on a timely basis and uphold the principles upon which our business is built.
Staff are trained to the levels that are required and any concerns are listened to and dealt with.
Mrs M Rai
Director
4 December 2025
CAPITAL CARE GROUP LIMITED
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
The director presents her annual report and financial statements for the year ended 31 March 2025.
Principal activities
The principal activity of the Capital Care Group Limited is a group holding company. The principal activity of the subsidiary companies is the provision of residential care services for the elderly.
Results and dividends
The results for the year are set out on page 8.
Ordinary dividends were paid amounting to £448,160. The director does not recommend payment of a further dividend.
Director
The director who held office during the year and up to the date of signature of the financial statements was as follows:
Mrs M Rai
Disabled persons
Applications for employment by disabled persons are always fully considered, bearing in mind the aptitudes of the applicant concerned. In the event of members of staff becoming disabled, every effort is made to ensure that their employment within the group continues and that the appropriate training is arranged. It is the policy of the group that the training, career development and promotion of disabled persons should, as far as possible, be identical to that of other employees.
Employee involvement
The group's policy is to consult and discuss with employees, through unions, staff councils and at meetings, matters likely to affect employees' interests.
Information about matters of concern to employees is given through information bulletins and reports which seek to achieve a common awareness on the part of all employees of the financial and economic factors affecting the group's performance.
There is no employee share scheme at present, but the directors are considering the introduction of such a scheme as a means of further encouraging the involvement of employees in the company's performance.
Post reporting date events
There have been no important events occurring since the year end that require disclosure,
Future developments
The group acquired Town Thorns care home in June 2025 for consideration of £11million to expand the high quality residential care home portfolio.
Auditor
The auditor, James Holyoak & Parker Limited, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
CAPITAL CARE GROUP LIMITED
DIRECTOR'S REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -
Energy and carbon report
The group uses in the region of 2,450,000kWh of energy annually (2,450 mWh).
Based on UK average figures of 0.23 tonnes of CO2 generated per mWh of electricity, we estimate that the groups energy consumption has generated 560 tonnes of CO2.
The group seeks to minimise its CO2 emissions by making the homes as energy efficient and as well insulated as possible. There is ongoing capital expenditure to update the homes with energy efficient construction materials and insulation.
Statement of director's responsibilities
The director is responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
Company law requires the director to prepare financial statements for each financial year. Under that law, the director has prepared the group and parent company financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the director must not approve the financial statements unless she is satisfied that they give a true and fair view of the state of affairs of the group and parent company, and of the profit or loss of the group for that period.
In preparing these financial statements, the director is required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable United Kingdom Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and parent company will continue in business.
The director is responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and parent company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and parent company, and enable them to ensure that the financial statements comply with the Companies Act 2006. She is also responsible for safeguarding the assets of the group and parent company, and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
On behalf of the board
Mrs M Rai
Director
4 December 2025
CAPITAL CARE GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF CAPITAL CARE GROUP LIMITED
- 5 -
Opinion
We have audited the financial statements of Capital Care Group Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 March 2025 which comprise the group profit and loss account, the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows, the company statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the group's and the parent company's affairs as at 31 March 2025 and of the group's profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the director's use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the director with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The director is responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
The information given in the strategic report and the director's report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
The strategic report and the director's report have been prepared in accordance with applicable legal requirements.
CAPITAL CARE GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CAPITAL CARE GROUP LIMITED
- 6 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the director's report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of director
As explained more fully in the director's responsibilities statement, the director is responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the director determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the director is responsible for assessing the group's and parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the director either intends to liquidate the group or parent company or to cease operations, or has no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
The audit team obtained an understanding of the legal and regulatory frameworks that are applicable to the Company and determined that the most significant are those that relate to the reporting framework (FRS102 and the Companies Act 2006), the relevant tax compliance regulations, employment law, Care Quality Commission compliance, Health and Safety Regulations and the EU General Data Protection Regulation (GDPR).
We understood how the company is complying with these frameworks by making enquiries of management and those responsible for legal and compliance procedures.
We assessed the susceptibility of the Company’s financial statements to material misstatement, including how fraud might occur by meeting with key management to understand where they considered there was a susceptibility to fraud. Based on our understanding, our procedures involved enquiries of management and those charged with governance, manual journal entry testing, cashbook reviews for large and unusual items and the challenge of significant accounting estimates used in preparing the financial statements.
Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
CAPITAL CARE GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CAPITAL CARE GROUP LIMITED
- 7 -
This report is made solely to the parent company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the parent company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Mr Robert Humphreys BEng FCA
Senior Statutory Auditor
For and on behalf of
4 December 2025
James Holyoak & Parker Limited
Chartered Accountants
1 Knights Court
Archers Way
Battlefield Enterprise Park
Shrewsbury
SY1 3GA
CAPITAL CARE GROUP LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
2025
2024
Notes
£
£
Turnover
3
26,567,409
22,252,555
Cost of sales
(17,723,302)
(14,879,058)
Gross profit
8,844,107
7,373,497
Administrative expenses
(4,639,804)
(4,047,111)
Other operating income
81,868
68,387
Exceptional item - bank charges
4
(24,524)
(138,401)
Exceptional items
4
(157,908)
(44,485)
Operating profit
11
4,103,739
3,211,887
Interest receivable and similar income
8
71
Interest payable and similar expenses
9
(1,461,640)
(1,428,667)
Profit before taxation
2,642,170
1,783,220
Tax on profit
10
(515,426)
(353,824)
Profit for the financial year
26
2,126,744
1,429,396
Profit for the financial year is all attributable to the owners of the parent company.
CAPITAL CARE GROUP LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025
- 9 -
2025
2024
£
£
Profit for the year
2,126,744
1,429,396
Other comprehensive income
Revaluation of tangible fixed assets
11,120,916
Tax relating to other comprehensive income
19,285
(2,725,030)
Other comprehensive income for the year
19,285
8,395,886
Total comprehensive income for the year
2,146,029
9,825,282
Total comprehensive income for the year is all attributable to the owners of the parent company.
CAPITAL CARE GROUP LIMITED
GROUP BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Goodwill
13
9,389
11,825
Other intangible assets
13
22,681
16,132
Total intangible assets
32,070
27,957
Tangible assets
15
52,755,974
52,033,515
52,788,044
52,061,472
Current assets
Debtors
17
2,570,642
2,704,972
Cash at bank and in hand
1,048,415
360,934
3,619,057
3,065,906
Creditors: amounts falling due within one year
18
(3,051,060)
(3,036,222)
Net current assets
567,997
29,684
Total assets less current liabilities
53,356,041
52,091,156
Creditors: amounts falling due after more than one year
19
(16,309,612)
(16,743,960)
Provisions for liabilities
Deferred tax liability
21
5,711,875
5,710,515
(5,711,875)
(5,710,515)
Net assets
31,334,554
29,636,681
Capital and reserves
Called up share capital
25
1,004
1,000
Share premium account
26
4,188,244
4,188,244
Revaluation reserve
26
17,971,783
17,952,498
Other reserves
26
1,062,554
1,062,554
Profit and loss reserves
26
8,110,969
6,432,385
Total equity
31,334,554
29,636,681
The financial statements were approved and signed by the director and authorised for issue on 4 December 2025
04 December 2025
Mrs M Rai
Director
Company registration number 05061769 (England and Wales)
CAPITAL CARE GROUP LIMITED
COMPANY BALANCE SHEET
AS AT 31 MARCH 2025
31 March 2025
- 11 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
13
12,906
16,132
Tangible assets
15
20,988
38,311
Investments
14
109
108
34,003
54,551
Current assets
Debtors
17
29,276,262
28,142,104
Cash at bank and in hand
202,191
29,478,453
28,142,104
Creditors: amounts falling due within one year
18
(636,026)
(527,726)
Net current assets
28,842,427
27,614,378
Total assets less current liabilities
28,876,430
27,668,929
Creditors: amounts falling due after more than one year
19
(15,952,353)
(16,369,747)
Provisions for liabilities
Deferred tax liability
21
2,216
3,889
(2,216)
(3,889)
Net assets
12,921,861
11,295,293
Capital and reserves
Called up share capital
25
1,004
1,000
Share premium account
26
4,188,244
4,188,244
Other reserves
26
1,062,554
1,062,554
Profit and loss reserves
26
7,670,059
6,043,495
Total equity
12,921,861
11,295,293
As permitted by section 408 of the Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £2,074,724 (2024 - £1,409,324 profit).
The financial statements were approved and signed by the director and authorised for issue on 4 December 2025
04 December 2025
Mrs M Rai
Director
Company registration number 05061769 (England and Wales)
CAPITAL CARE GROUP LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 12 -
Share capital
Share premium account
Revaluation reserve
Other reserves
Profit and loss reserves
Total
Notes
£
£
£
£
£
£
Balance at 1 April 2023
1,000
4,188,244
9,556,612
1,062,554
5,193,042
20,001,452
Year ended 31 March 2024:
Profit for the year
-
-
-
-
1,429,396
1,429,396
Other comprehensive income:
Revaluation of tangible fixed assets
-
-
11,120,916
-
-
11,120,916
Tax relating to other comprehensive income
-
-
(2,725,030)
-
(2,725,030)
Total comprehensive income
-
-
8,395,886
-
1,429,396
9,825,282
Dividends
12
-
-
-
-
(190,053)
(190,053)
Balance at 31 March 2024
1,000
4,188,244
17,952,498
1,062,554
6,432,385
29,636,681
Year ended 31 March 2025:
Profit for the year
-
-
-
-
2,126,744
2,126,744
Other comprehensive income:
Tax relating to other comprehensive income
-
-
19,285
-
19,285
Total comprehensive income
-
-
19,285
-
2,126,744
2,146,029
Issue of share capital
25
4
-
-
-
4
Dividends
12
-
-
-
-
(448,160)
(448,160)
Balance at 31 March 2025
1,004
4,188,244
17,971,783
1,062,554
8,110,969
31,334,554
CAPITAL CARE GROUP LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 13 -
Share capital
Share premium account
Other reserves
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 April 2023
1,000
4,188,244
1,062,554
4,824,224
10,076,022
Year ended 31 March 2024:
Profit and total comprehensive income for the year
-
-
-
1,409,324
1,409,324
Dividends
12
-
-
-
(190,053)
(190,053)
Balance at 31 March 2024
1,000
4,188,244
1,062,554
6,043,495
11,295,293
Year ended 31 March 2025:
Profit and total comprehensive income
-
-
-
2,074,724
2,074,724
Issue of share capital
25
4
-
-
4
Dividends
12
-
-
-
(448,160)
(448,160)
Balance at 31 March 2025
1,004
4,188,244
1,062,554
7,670,059
12,921,861
CAPITAL CARE GROUP LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 14 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
32
4,531,135
3,632,604
Interest paid
(1,461,640)
(1,428,667)
Income taxes paid
(288,468)
(64,664)
Net cash inflow from operating activities
2,781,027
2,139,273
Investing activities
Purchase of intangible assets
(11,730)
(16,132)
Purchase of tangible fixed assets
(1,179,958)
(4,844,370)
Proceeds on disposal of tangible fixed assets
-
21,430
Proceeds from other investments and loans
(2)
356,213
Interest received
71
Net cash used in investing activities
(1,191,619)
(4,482,859)
Financing activities
Proceeds from issue of shares
4
-
Repayment of borrowings
-
(321,669)
Repayment of bank loans
(392,843)
2,960,894
Dividends paid to equity shareholders
(448,160)
(190,053)
Net cash (used in)/generated from financing activities
(840,999)
2,449,172
Net increase in cash and cash equivalents
748,409
105,586
Cash and cash equivalents at beginning of year
300,006
194,420
Cash and cash equivalents at end of year
1,048,415
300,006
Relating to:
Cash at bank and in hand
1,048,415
360,934
Bank overdrafts included in creditors payable within one year
-
(60,928)
CAPITAL CARE GROUP LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 15 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash absorbed by operations
33
(2,447,185)
(5,359,627)
Interest paid
(1,430,709)
(1,393,547)
Net cash outflow from operating activities
(3,877,894)
(6,753,174)
Investing activities
Purchase of intangible assets
(16,132)
Purchase of tangible fixed assets
(1,879)
(10,155)
Proceeds on disposal of tangible fixed assets
-
21,429
Proceeds from other investments and loans
(2)
356,216
Interest received
71
Dividends received
2,665,000
1,827,000
Other investment income received
2,307,030
1,997,626
Net cash generated from investing activities
4,970,220
4,175,984
Financing activities
Proceeds from issue of shares
4
-
Repayment of borrowings
-
(255,000)
Repayment of bank loans
(381,051)
2,958,472
Dividends paid to equity shareholders
(448,160)
(190,053)
Net cash (used in)/generated from financing activities
(829,207)
2,513,419
Net increase/(decrease) in cash and cash equivalents
263,119
(63,771)
Cash and cash equivalents at beginning of year
(60,928)
2,843
Cash and cash equivalents at end of year
202,191
(60,928)
Relating to:
Cash at bank and in hand
202,191
Bank overdrafts included in creditors payable within one year
-
(60,928)
CAPITAL CARE GROUP LIMITED
COMPANY STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 16 -
1
Judgements and key sources of estimation uncertainty
In the application of the group’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 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.
2
Accounting policies
Company information
Capital Care Group Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Juniper House, Sitka Drive, Shrewsbury Business Park, Shrewsbury, Shropshire, SY2 6LG.
The group consists of Capital Care Group Limited and all of its subsidiaries.
2.1
Accounting convention
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.
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.
2.2
Basis of consolidation
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
CAPITAL CARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
2
Accounting policies
(Continued)
- 17 -
The consolidated group financial statements consist of the financial statements of the parent company Capital Care Group Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 March 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
2.3
Going concern
At the time of approving the financial statements, the director has a reasonable expectation that the group and parent company have adequate resources to continue in operational existence for the foreseeable future. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.
2.4
Turnover
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.
Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.
2.5
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
2.6
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
CAPITAL CARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
2
Accounting policies
(Continued)
- 18 -
Amortisation 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:
Vehicle registration plate
20% reducing balance
2.7
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:
Freehold land and buildings
Property not depreciated, improvements to property depreciated at 5% reducing balance
Leasehold land and buildings
Property not depreciated, improvements to property depreciated at 5% reducing balance
Plant and equipment
20% reducing balance
Fixtures and fittings
20% reducing balance
Computers
20% reducing balance
Motor vehicles
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 recognised in the profit and loss account.
2.8
Fixed asset investments
Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.
In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Investments in associates are initially recognised at the transaction price (including transaction costs) and are subsequently adjusted to reflect the group’s share of the profit or loss, other comprehensive income and equity of the associate using the equity method. Any difference between the cost of acquisition and the share of the fair value of the net identifiable assets of the associate on acquisition is recognised as goodwill. Any unamortised balance of goodwill is included in the carrying value of the investment in associates.
Losses in excess of the carrying amount of an investment in an associate are recorded as a provision only when the company has incurred legal or constructive obligations or has made payments on behalf of the associate.
In the parent company financial statements, investments in associates are accounted for at cost less impairment.
CAPITAL CARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
2
Accounting policies
(Continued)
- 19 -
Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
2.9
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible 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.
The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.
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.
2.10
Cash at bank and in hand
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.
2.11
Financial instruments
The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and 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.
CAPITAL CARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
2
Accounting policies
(Continued)
- 20 -
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
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 group after deducting all of its liabilities.
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.
CAPITAL CARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
2
Accounting policies
(Continued)
- 21 -
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
2.12
Equity instruments
Equity instruments issued by the group 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 group.
2.13
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account 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 group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
2.14
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.
2.15
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
CAPITAL CARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
2
Accounting policies
(Continued)
- 22 -
2.16
Leases
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.
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.
2.17
Government grants
Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.
A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.
3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Residential care
26,567,409
22,252,555
2025
2024
£
£
Other revenue
Interest income
71
-
Grants received
-
1,331
4
Exceptional item
2025
2024
£
£
Expenditure
Exceptional computer costs
157,908
-
Exceptional legal costs
24,524
138,401
Exceptional legal and financing costs
-
44,485
182,432
182,886
Exceptional computer costs relate to one off costs relating to the implementation of a new accounting software. Exceptional legal costs relate to fees regarding legal cases in two of the subsidiary companies, both of which have now been concluded. The exceptional legal and financing costs in 2024 relate to the purchase of a care home.
CAPITAL CARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 23 -
5
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
4,500
2,400
Audit of the financial statements of the company's subsidiaries
43,400
38,901
47,900
41,301
6
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
Management
2
2
2
2
Administrative
14
14
14
14
Careworkers
533
498
-
-
Total
549
514
16
16
Their aggregate remuneration comprised:
Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
13,767,354
11,255,808
546,454
453,600
Social security costs
1,245,853
965,018
59,825
52,346
Pension costs
490,737
190,704
247,853
9,393
15,503,944
12,411,530
854,132
515,339
7
Director's remuneration
2025
2024
£
£
Remuneration for qualifying services
50,000
50,000
Company pension contributions to defined contribution schemes
119,313
1,313
169,313
51,313
CAPITAL CARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 24 -
8
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
71
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
71
-
9
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
1,460,896
1,425,392
Other finance costs:
Other interest
-
199
Interest on overdue taxation
744
3,076
Total finance costs
1,461,640
1,428,667
CAPITAL CARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 25 -
10
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
494,781
288,468
Deferred tax
Origination and reversal of timing differences
20,645
65,356
Total tax charge
515,426
353,824
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
Profit before taxation
2,642,170
1,783,220
Expected tax charge based on the standard rate of corporation tax in the UK of 25.31% (2024: 24.27%)
668,670
432,787
Tax effect of expenses that are not deductible in determining taxable profit
10,095
40,384
Group relief
(27,210)
(24,967)
Permanent capital allowances in excess of depreciation
(138,243)
(135,231)
Capitalised revenue items
(18,531)
(22,838)
Movement on deferred tax charged to profit/loss
20,645
65,356
Other movements
(1,667)
Taxation charge
515,426
353,824
In addition to the amount charged to the profit and loss account, the following amounts relating to tax have been recognised directly in other comprehensive income:
2025
2024
£
£
Deferred tax arising on:
Revaluation of property
(19,285)
2,725,030
CAPITAL CARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 26 -
11
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Government grants
-
(1,331)
Depreciation of owned tangible fixed assets
457,498
398,585
Profit on disposal of tangible fixed assets
-
(8,355)
Amortisation of intangible assets
7,617
2,436
Operating lease charges
90,121
75,116
12
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Final paid
448,160
190,053
13
Intangible fixed assets
Group
Goodwill
Vehicle registration plate
Total
£
£
£
Cost
At 1 April 2024
48,752
16,132
64,884
Additions
11,730
11,730
At 31 March 2025
48,752
27,862
76,614
Amortisation and impairment
At 1 April 2024
36,927
36,927
Amortisation charged for the year
2,436
5,181
7,617
At 31 March 2025
39,363
5,181
44,544
Carrying amount
At 31 March 2025
9,389
22,681
32,070
At 31 March 2024
11,825
16,132
27,957
CAPITAL CARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
13
Intangible fixed assets
(Continued)
- 27 -
Company
Vehicle registration plate
£
Cost
At 1 April 2024 and 31 March 2025
16,132
Amortisation and impairment
At 1 April 2024
Amortisation charged for the year
3,226
At 31 March 2025
3,226
Carrying amount
At 31 March 2025
12,906
At 31 March 2024
16,132
14
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
16
109
108
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 April 2024
108
Additions
1
At 31 March 2025
109
Carrying amount
At 31 March 2025
109
At 31 March 2024
108
CAPITAL CARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 28 -
15
Tangible fixed assets
Group
Freehold land and buildings
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
£
Cost or valuation
At 1 April 2024
40,302,318
10,270,000
712,491
1,746,925
177,087
3,231
53,212,052
Additions
596,472
28,998
211,183
329,758
13,547
1,179,958
Disposals
(2,863)
(36,697)
(74,112)
(16,919)
(130,591)
At 31 March 2025
40,895,927
10,298,998
886,977
2,002,571
173,715
3,231
54,261,419
Depreciation and impairment
At 1 April 2024
5,319
262,321
844,903
67,208
(1,212)
1,178,539
Depreciation charged in the year
60,433
25,250
124,804
219,278
27,087
646
457,498
Eliminated in respect of disposals
(2,863)
(36,697)
(74,112)
(16,920)
(130,592)
At 31 March 2025
62,889
25,250
350,428
990,069
77,375
(566)
1,505,445
Carrying amount
At 31 March 2025
40,833,038
10,273,748
536,549
1,012,502
96,340
3,797
52,755,974
At 31 March 2024
40,296,999
10,270,000
450,172
902,020
109,880
4,444
52,033,515
CAPITAL CARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 29 -
Company
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
Cost or valuation
At 1 April 2024
9,814
63,583
44,982
3,231
121,610
Additions
1,879
1,879
Disposals
(9,583)
(29,303)
(7,015)
(45,901)
At 31 March 2025
231
34,280
39,846
3,231
77,588
Depreciation and impairment
At 1 April 2024
4,000
50,601
29,910
(1,212)
83,299
Depreciation charged in the year
5,814
7,952
4,791
646
19,203
Eliminated in respect of disposals
(9,583)
(29,303)
(7,016)
(45,902)
At 31 March 2025
231
29,250
27,685
(566)
56,600
Carrying amount
At 31 March 2025
5,030
12,161
3,797
20,988
At 31 March 2024
5,815
12,980
15,072
4,444
38,311
The carrying value of land and buildings comprises:
Group
Company
2025
2024
2025
2024
£
£
£
£
Freehold
40,833,038
40,296,999
Long leasehold
10,273,748
10,270,000
51,106,786
50,566,999
-
-
Land and buildings with a carrying amount of £49,465,000 were revalued at 14 August 2024 by Knight Frank LLP, independent valuers not connected with the company on the basis of market value. The valuation conforms to International Valuation Standards and was based on recent market transactions on arm's length terms for similar properties.
Land and buildings with a carrying amount of £750,000 were revalued at 10 October 2023 by Bromwich Hardy, independent valuers not connected with the company on the basis of market value. The valuation conforms to International Valuation Standards and was based on recent market transactions on arm's length terms for similar properties.
The director considers the valuations on 10 October 2023 and 14 August 2024 to be appropriate as at 31 March 2025.
CAPITAL CARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
15
Tangible fixed assets
(Continued)
- 30 -
If revalued assets were stated on an historic cost basis rather than a fair view basis, the total amounts included would have been as follows:
Group
Company
2025
2024
2025
2024
£
£
£
£
Cost
27,890,543
27,267,936
-
-
Accumulated depreciation
(600,781)
(462,406)
-
-
Carrying value
27,289,762
26,805,530
-
-
Freehold land and buildings with a carrying amount of £40,296,999 (2024 - £29,739,209) have been pledged to secure borrowings of the company. The company is not allowed to pledge these assets as security for other borrowings or to sell them to another entity.
16
Subsidiaries
Details of the company's subsidiaries at 31 March 2025 are as follows:
Name of undertaking
Registered
Nature of business
Class of
% Held
office
shares held
Direct
Indirect
Haresbrook Park Limited
Juniper House, Sitka Drive, Shrewsbury Business Park, Shrewsbury, Shropshire, SY2 6LG
Residential care
Ordinary
100
0
Hillcrest Manor Limited
As above
Residential care
Ordinary
100
0
Portland House Care Limited
As above
Residential care
Ordinary
100
0
Weston Park Care Limited
As above
Residential care
Ordinary
100
0
Westfield Lodge Care Limited
As above
Residential care
Ordinary
100
0
Anville Court Care Limited
As above
Residential care
Ordinary
100
0
Hallmark Properties Limited
As above
Property holding company
Ordinary
100
0
Chesford Grange Care Limited
As above
Residential care
Ordinary
100
0
Evedale Care Limited
As above
Residential care
Ordinary
100
0
Town Thorns Care Limited
As above
Residential care
Ordinary
100
0
CAPITAL CARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
16
Subsidiaries
(Continued)
- 31 -
The aggregate capital and reserves and the profit for the year of the subsidiaries noted above was as follows:
Name of undertaking
Profit/(Loss)
Capital and Reserves
£
£
Haresbrook Park Limited
240,960
471,889
Hillcrest Manor Limited
181,980
1,307,885
Portland House Care Limited
246,246
1,091,371
Weston Park Care Limited
1,196,998
7,888,429
Westfield Lodge Care Limited
636,107
3,344,723
Anville Court Care Limited
19,817
270,257
Hallmark Properties Limited
Chesford Grange Care Limited
228,550
3,477,210
Evedale Care Limited
181,843
818,891
Town Thorns Care Limited
17
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
1,026,840
1,312,375
Corporation tax recoverable
64,643
64,643
64,643
64,643
Other debtors
486,501
483,608
474,076
469,936
Prepayments and accrued income
992,658
844,346
61,887
10,722
2,570,642
2,704,972
600,606
545,301
Amounts falling due after more than one year:
Amounts owed by group undertakings
-
-
28,675,656
27,596,803
Total debtors
2,570,642
2,704,972
29,276,262
28,142,104
CAPITAL CARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 32 -
18
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
23
437,453
456,879
432,000
456,585
Trade creditors
576,446
843,422
144,355
20,836
Corporation tax payable
494,781
288,468
Other taxation and social security
251,682
309,716
14,433
14,544
Deferred income
22
7,500
Other creditors
1,063,413
859,560
32,171
32,260
Accruals
219,785
278,177
13,067
3,501
3,051,060
3,036,222
636,026
527,726
19
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
23
16,309,612
16,743,960
15,952,353
16,369,747
20
Financial instruments
Group
Company
2025
2024
2025
2024
£
£
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
1,513,341
1,792,734
29,149,732
28,066,739
Carrying amount of financial liabilities
Measured at amortised cost
18,606,709
19,181,998
16,573,946
16,882,929
CAPITAL CARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 33 -
21
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Liabilities
Liabilities
2025
2024
Group
£
£
Accelerated capital allowances
(71,527)
(92,128)
Revaluations
5,768,025
5,787,310
Retirement benefit obligations
15,377
15,333
5,711,875
5,710,515
Liabilities
Liabilities
2025
2024
Company
£
£
Accelerated capital allowances
1,547
3,354
Retirement benefit obligations
669
535
2,216
3,889
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 April 2024
5,710,515
3,889
Charge/(credit) to profit or loss
20,645
(1,673)
Credit to other comprehensive income
(19,285)
-
Liability at 31 March 2025
5,711,875
2,216
22
Deferred income
Group
Company
2025
2024
2025
2024
£
£
£
£
Other deferred income
7,500
-
-
-
CAPITAL CARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 34 -
23
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank loans
16,747,065
17,139,911
16,384,353
16,765,404
Bank overdrafts
60,928
60,928
16,747,065
17,200,838
16,384,353
16,826,332
Payable within one year
437,453
456,879
432,000
456,585
Payable after one year
16,309,612
16,743,959
15,952,353
16,369,747
The long-term loans are secured by fixed charges over land and buildings of all group companies and first debentures over all group companies.
24
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
490,737
190,704
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.
25
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
1,000
1,000
1,000
1,000
Ordinary A of £1 each
1
-
1
-
Ordinary B of £1 each
1
-
1
-
Ordinary C of £1 each
1
-
1
-
Ordinary D of £1 each
1
-
1
-
1,004
1,000
1,004
1,000
CAPITAL CARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 35 -
26
Reserves
Share premium
The share premium includes any premiums received on issue of share capital. Any transaction costs associated with the issuing of shares are deducted from share premium.
Revaluation reserve
The revaluation reserve represents the cumulative effect of revaluations of freehold properties which are revalued to market value at each reporting date.
Other reserves
At 1 April 2015 the freehold property of the company was transferred to its subsidiaries as part of a restructuring operation. The property had been held in Capital Care Group Limited at valuation and was transferred on a nil profit nil loss basis. As the properties remain within the group the revaluation surplus is not distributable. The balance from the reserve is therefore held separately to retained earnings in accordance with the provisions of FRS 102. Should any of the homes be sold to a third party the element of the reserve relating to that property will become distributable.
27
Financial commitments, guarantees and contingent liabilities
At 31 March 2025 there is an unlimited guarantee between the company and all companies within the Capital Care Group Limited group in respect of the bank loans and overdrafts. The contingent liability of the company in respect of the guarantee as at 31 March 2025 was £16,384,353 (2024 - £16,826,332). This represents the amount due in respect of the entire group.
28
Operating lease commitments
As lessee
At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
Group
Company
2025
2024
2025
2024
£
£
£
£
Within 1 year
220,285
247,159
15,704
15,705
Years 2-5
774,919
879,792
32,452
48,156
After 5 years
217,999
354,915
-
-
1,213,203
1,481,866
48,156
63,861
29
Capital commitments
Amounts contracted for but not provided in the financial statements:
Group
Company
2025
2024
2025
2024
£
£
£
£
Acquisition of investment properties
1,089,335
1,228,335
-
-
Acquisition of tangible assets
11,533,271
-
CAPITAL CARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 36 -
30
Related party transactions
Remuneration of key management personnel
The remuneration of key management personnel is as follows.
2025
2024
£
£
Aggregate compensation
180,833
150,089
31
Directors' transactions
Dividends totalling £448,160 (2024 - £190,053) were paid in the year in respect of shares held by the company's director and her immediate family.
Advances or credits have been granted by the group to its directors as follows:
Advances
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
Advances to director
-
448,900
422,660
(422,660)
448,900
448,900
422,660
(422,660)
448,900
32
Cash generated from group operations
2025
2024
£
£
Profit for the year after tax
2,126,744
1,429,396
Adjustments for:
Taxation charged
515,426
353,824
Finance costs
1,461,640
1,428,667
Investment income
(71)
Gain on disposal of tangible fixed assets
-
(8,355)
Amortisation and impairment of intangible assets
7,617
2,436
Depreciation and impairment of tangible fixed assets
457,498
398,585
Movements in working capital:
Decrease/(increase) in debtors
134,330
(849,823)
(Decrease)/increase in creditors
(179,549)
877,874
Increase in deferred income
7,500
-
Cash generated from operations
4,531,135
3,632,604
CAPITAL CARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 37 -
33
Cash generated from operations - company
2025
2024
£
£
Profit for the year after tax
2,074,724
1,409,324
Adjustments for:
Taxation credited
(1,673)
(2,374)
Finance costs
1,430,709
1,393,547
Investment income
(4,972,101)
(3,824,626)
Gain on disposal of tangible fixed assets
-
(8,355)
Amortisation and impairment of intangible assets
3,226
-
Depreciation and impairment of tangible fixed assets
19,203
14,398
Movements in working capital:
(Increase) in debtors
(1,134,158)
(4,359,463)
Increase in creditors
132,885
17,922
Cash absorbed by operations
(2,447,185)
(5,359,627)
34
Analysis of changes in net debt - group
1 April 2024
Cash flows
31 March 2025
£
£
£
Cash at bank and in hand
360,934
687,481
1,048,415
Bank overdrafts
(60,928)
60,928
300,006
748,409
1,048,415
Borrowings excluding overdrafts
(17,139,911)
392,846
(16,747,065)
(16,839,905)
1,141,255
(15,698,650)
35
Analysis of changes in net debt - company
1 April 2024
Cash flows
31 March 2025
£
£
£
Cash at bank and in hand
-
202,191
202,191
Bank overdrafts
(60,928)
60,928
(60,928)
263,119
202,191
Borrowings excluding overdrafts
(16,765,404)
381,051
(16,384,353)
(16,826,332)
644,170
(16,182,162)
36
Auditor's liability limitation agreement
A resolution was passed dated 17 October 2023 which limits the liability of the auditor to £1m for any loss or damage suffered by Capital Care Group Limited arising out of or in connection with the provision of the services provided by the auditor.
2025-03-312024-04-01falsefalseCCH SoftwareCCH Accounts Production 2025.300Mrs M RaiMr R Raifalse050617692024-04-012025-03-3105061769bus:Director12024-04-012025-03-3105061769bus:CompanySecretary12024-04-012025-03-3105061769bus:RegisteredOffice2024-04-012025-03-3105061769bus:Consolidated2024-04-012025-03-3105061769bus:Consolidated2025-03-3105061769bus:Consolidated2023-04-012024-03-3105061769bus:Consolidated12024-04-012025-03-3105061769bus:Consolidated12023-04-012024-03-3105061769core:Exceptionalbus:Consolidated12024-04-012025-03-3105061769core:Exceptionalbus:Consolidated12023-04-012024-03-31050617692023-04-012024-03-3105061769core:RevaluationReservebus:Consolidated2023-04-012024-03-3105061769core:RevenueReservesInvestmentFundsOnlybus:Consolidated2023-04-012024-03-3105061769core:RevaluationReservebus:Consolidated2024-04-012025-03-3105061769core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-04-012025-03-31050617692025-03-3105061769core:Goodwillbus:Consolidated2025-03-3105061769core:Goodwillbus:Consolidated2024-03-3105061769core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2025-03-3105061769core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2024-03-3105061769bus:Consolidated2024-03-3105061769core:OtherResidualIntangibleAssets2025-03-3105061769core:OtherResidualIntangibleAssets2024-03-3105061769core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2025-03-3105061769core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-03-3105061769core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2025-03-3105061769core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-03-31050617692024-03-3105061769core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-03-3105061769core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-03-3105061769core:PlantMachinerybus:Consolidated2025-03-3105061769core:FurnitureFittingsbus:Consolidated2025-03-3105061769core:ComputerEquipmentbus:Consolidated2025-03-3105061769core:MotorVehiclesbus:Consolidated2025-03-3105061769core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-03-3105061769core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-03-3105061769core:PlantMachinerybus:Consolidated2024-03-3105061769core:FurnitureFittingsbus:Consolidated2024-03-3105061769core:ComputerEquipmentbus:Consolidated2024-03-3105061769core:MotorVehiclesbus:Consolidated2024-03-3105061769core:PlantMachinery2025-03-3105061769core:FurnitureFittings2025-03-3105061769core:ComputerEquipment2025-03-3105061769core:MotorVehicles2025-03-3105061769core:PlantMachinery2024-03-3105061769core:FurnitureFittings2024-03-3105061769core:ComputerEquipment2024-03-3105061769core:MotorVehicles2024-03-3105061769core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-03-3105061769core:CurrentFinancialInstrumentsbus:Consolidated2024-03-3105061769core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-03-3105061769core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-03-3105061769core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-03-3105061769core:CurrentFinancialInstruments2025-03-3105061769core:CurrentFinancialInstruments2024-03-3105061769core:ShareCapitalbus:Consolidated2025-03-3105061769core:ShareCapitalbus:Consolidated2024-03-3105061769core:SharePremiumbus:Consolidated2025-03-3105061769core:SharePremiumbus:Consolidated2024-03-3105061769core:RevaluationReservebus:Consolidated2025-03-3105061769core:RevaluationReservebus:Consolidated2024-03-3105061769core:OtherMiscellaneousReservebus:Consolidated2025-03-3105061769core:OtherMiscellaneousReservebus:Consolidated2024-03-3105061769core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-03-3105061769core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-03-3105061769core:ShareCapital2025-03-3105061769core:ShareCapital2024-03-3105061769core:SharePremium2025-03-3105061769core:SharePremium2024-03-3105061769core:OtherMiscellaneousReserve2025-03-3105061769core:OtherMiscellaneousReserve2024-03-3105061769core:RetainedEarningsAccumulatedLosses2025-03-3105061769core:RetainedEarningsAccumulatedLosses2024-03-3105061769core:ShareCapitalbus:Consolidated2023-03-3105061769core:SharePremiumbus:Consolidated2023-03-3105061769core:RevaluationReservebus:Consolidated2023-03-31050617692023-03-3105061769core:ShareCapital2023-03-3105061769core:SharePremium2023-03-3105061769core:RetainedEarningsAccumulatedLosses2023-03-3105061769core:ShareCapitalbus:Consolidated2024-04-012025-03-3105061769core:SharePremiumbus:Consolidated2024-04-012025-03-3105061769core:ShareCapital2024-04-012025-03-3105061769core:SharePremium2024-04-012025-03-3105061769bus:Consolidated2023-03-310506176912024-04-012025-03-310506176912023-04-012024-03-3105061769core:Goodwill2024-04-012025-03-3105061769core:IntangibleAssetsOtherThanGoodwill2024-04-012025-03-3105061769core:LandBuildingscore:OwnedOrFreeholdAssets2024-04-012025-03-3105061769core:LandBuildingscore:LongLeaseholdAssets2024-04-012025-03-3105061769core:PlantMachinery2024-04-012025-03-3105061769core:FurnitureFittings2024-04-012025-03-3105061769core:ComputerEquipment2024-04-012025-03-3105061769core:MotorVehicles2024-04-012025-03-3105061769core:UKTaxbus:Consolidated2024-04-012025-03-3105061769core:UKTaxbus:Consolidated2023-04-012024-03-3105061769bus:Consolidated22024-04-012025-03-3105061769bus:Consolidated32024-04-012025-03-3105061769core:Goodwillbus:Consolidated2024-03-3105061769core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-03-3105061769bus:Consolidated2024-03-3105061769core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-03-3105061769core:Goodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-04-012025-03-3105061769core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-04-012025-03-3105061769core:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-04-012025-03-3105061769core:Goodwillbus:Consolidated2024-04-012025-03-3105061769core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-04-012025-03-3105061769core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-04-012025-03-3105061769core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-03-3105061769core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-03-3105061769core:PlantMachinerybus:Consolidated2024-03-3105061769core:FurnitureFittingsbus:Consolidated2024-03-3105061769core:ComputerEquipmentbus:Consolidated2024-03-3105061769core:MotorVehiclesbus:Consolidated2024-03-3105061769core:PlantMachinery2024-03-3105061769core:FurnitureFittings2024-03-3105061769core:ComputerEquipment2024-03-3105061769core:MotorVehicles2024-03-31050617692024-03-3105061769core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-04-012025-03-3105061769core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-04-012025-03-3105061769core:PlantMachinerybus:Consolidated2024-04-012025-03-3105061769core:FurnitureFittingsbus:Consolidated2024-04-012025-03-3105061769core:ComputerEquipmentbus:Consolidated2024-04-012025-03-3105061769core:MotorVehiclesbus:Consolidated2024-04-012025-03-3105061769core:LandBuildingscore:OwnedOrFreeholdAssets2025-03-3105061769core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-3105061769core:LandBuildingscore:LongLeaseholdAssetsbus:Consolidated2025-03-3105061769core:LandBuildingscore:LongLeaseholdAssetsbus:Consolidated2024-03-3105061769core:LandBuildingscore:LongLeaseholdAssets2025-03-3105061769core:LandBuildingscore:LongLeaseholdAssets2024-03-3105061769core:Subsidiary12024-04-012025-03-3105061769core:Subsidiary22024-04-012025-03-3105061769core:Subsidiary32024-04-012025-03-3105061769core:Subsidiary42024-04-012025-03-3105061769core:Subsidiary52024-04-012025-03-3105061769core:Subsidiary62024-04-012025-03-3105061769core:Subsidiary72024-04-012025-03-3105061769core:Subsidiary82024-04-012025-03-3105061769core:Subsidiary92024-04-012025-03-3105061769core:Subsidiary102024-04-012025-03-3105061769core:Subsidiary112024-04-012025-03-3105061769core:Subsidiary222024-04-012025-03-3105061769core:Subsidiary332024-04-012025-03-3105061769core:Subsidiary442024-04-012025-03-3105061769core:Subsidiary552024-04-012025-03-3105061769core:Subsidiary662024-04-012025-03-3105061769core:Subsidiary772024-04-012025-03-3105061769core:Subsidiary882024-04-012025-03-3105061769core:Subsidiary992024-04-012025-03-3105061769core:Subsidiary10102024-04-012025-03-3105061769core:Subsidiary12025-03-3105061769core:Subsidiary22025-03-3105061769core:Subsidiary32025-03-3105061769core:Subsidiary42025-03-3105061769core:Subsidiary52025-03-3105061769core:Subsidiary62025-03-3105061769core:Subsidiary72025-03-3105061769core:Subsidiary82025-03-3105061769core:Subsidiary92025-03-3105061769core:Subsidiary102025-03-3105061769core:CurrentFinancialInstrumentsbus:Consolidated2025-03-3105061769core:CurrentFinancialInstrumentsbus:Consolidated12025-03-3105061769core:CurrentFinancialInstrumentsbus:Consolidated12024-03-3105061769core:CurrentFinancialInstruments22025-03-3105061769core:CurrentFinancialInstruments32025-03-3105061769core:WithinOneYearbus:Consolidated2025-03-3105061769core:WithinOneYearbus:Consolidated2024-03-3105061769core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3105061769core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3105061769core:Non-currentFinancialInstrumentscore:AfterOneYear2025-03-3105061769core:Non-currentFinancialInstrumentscore:AfterOneYear2024-03-3105061769bus:PrivateLimitedCompanyLtd2024-04-012025-03-3105061769bus:FRS1022024-04-012025-03-3105061769bus:Audited2024-04-012025-03-3105061769bus:ConsolidatedGroupCompanyAccounts2024-04-012025-03-3105061769bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP