Company registration number 08377651 (England and Wales)
CARDIFF SMILE CENTRE LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
CARDIFF SMILE CENTRE LIMITED
CONTENTS
Page
Accountants' report
2
Balance sheet
3 - 4
Statement of changes in equity
5
Notes to the financial statements
6 - 10
CARDIFF SMILE CENTRE LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.
In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
CARDIFF SMILE CENTRE LIMITED
ACCOUNTANTS' REPORT TO THE BOARD OF DIRECTORS ON THE PREPARATION OF THE UNAUDITED STATUTORY FINANCIAL STATEMENTS OF CARDIFF SMILE CENTRE LIMITED FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Cardiff Smile Centre Limited for the year ended 31 March 2025 which comprise, the balance sheet, the statement of changes in equity and the related notes from the company’s accounting records and from information and explanations you have given us.
As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at https://www.icaew.com/regulation.
This report is made solely to the board of directors of Cardiff Smile Centre Limited, as a body, in accordance with the terms of our engagement letter. Our work has been undertaken solely to prepare for your approval the financial statements of Cardiff Smile Centre Limited and state those matters that we have agreed to state to the board of directors of Cardiff Smile Centre Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Cardiff Smile Centre Limited and its board of directors as a body, for our work or for this report.
It is your duty to ensure that Cardiff Smile Centre Limited has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and profit of Cardiff Smile Centre Limited. You consider that Cardiff Smile Centre Limited is exempt from the statutory audit requirement for the year.
We have not been instructed to carry out an audit or a review of the financial statements of Cardiff Smile Centre Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.
Xeinadin South Wales & West Limited
Suite 2d Building 1
Eastern Business Park
St Mellons
Cardiff
CF3 5EA
28 September 2025
CARDIFF SMILE CENTRE LIMITED
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 3 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
5
10,157
13,542
Current assets
Stocks
352
335
Debtors
6
79,163
81,458
Cash at bank and in hand
1,406
80,921
81,793
Creditors: amounts falling due within one year
7
(16,618)
(80,647)
Net current assets
64,303
1,146
Total assets less current liabilities
74,460
14,688
Creditors: amounts falling due after more than one year
8
(10,000)
(11,667)
Provisions for liabilities
(1,420)
(2,566)
Net assets
63,040
455
Capital and reserves
Called up share capital
9
2
2
Profit and loss reserves
63,038
453
Total equity
63,040
455
The notes on pages 6 to 10 form part of these financial statements.
CARDIFF SMILE CENTRE LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2025
31 March 2025
- 4 -
For the financial year ended 31 March 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
The financial statements were approved by the board of directors and authorised for issue on 30 September 2025 and are signed on its behalf by:
Mr Edewor Omovie
Director
Company registration number 08377651 (England and Wales)
CARDIFF SMILE CENTRE LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 5 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 April 2023
2
(23,418)
(23,416)
Year ended 31 March 2024:
Profit and total comprehensive income
-
70,371
70,371
Dividends
-
(46,500)
(46,500)
Balance at 31 March 2024
2
453
455
Year ended 31 March 2025:
Profit and total comprehensive income
-
162,585
162,585
Dividends
-
(100,000)
(100,000)
Balance at 31 March 2025
2
63,038
63,040
The notes on pages 6 to 10 form part of these financial statements.
CARDIFF SMILE CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 6 -
1
Accounting policies
Company information
Cardiff Smile Centre Limited is a private company, limited by shares, incorporated in England & Wales, registered number 08377651. The registered office is 113 Clare Road, Cardiff, CF11 6QR.
1.1
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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Going concern
These financial statements are prepared on the going concern basis. However, the directors are aware of certain material uncertainties which may cause doubt on the company's ability to continue as a going concern.
The directors made the decision to sell the NHS contract to a third party during the year. The company has ceased to trade as a dental practice.
1.3
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.
1.4
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of unincorporated 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, which is 10 years.
1.5
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:
Plant and equipment
25% Reducing balance
Computers
33% Straight balance
CARDIFF SMILE CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 7 -
1.6
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.7
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 company’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.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.8
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.9
Leases
As lessee
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.
As lessor
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments.
CARDIFF SMILE CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
5
7
3
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
20,690
Deferred tax
Origination and reversal of timing differences
(1,147)
(105)
Total tax (credit)/charge
(1,147)
20,585
The actual (credit)/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
161,438
90,956
Expected tax charge based on the standard rate of corporation tax in the UK of 0% (2024: 25.00%)
22,739
Deferred tax adjustments in respect of prior years
(1,147)
Goodwill/depreciation not allowed for tax
1,128
Expenses not deductible for tax purposes
31
Capital allowances
(180)
Short term timing differences
(106)
Marginal relief
(2,367)
Tax losses unutilsed carried forward
(660)
Taxation (credit)/charge for the year
(1,147)
20,585
CARDIFF SMILE CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 9 -
4
Intangible fixed assets
Goodwill
£
Cost
At 1 April 2024
200,000
Disposals
200,000
At 31 March 2025
400,000
Amortisation and impairment
At 1 April 2024
200,000
Transfers
200,000
At 31 March 2025
400,000
Carrying amount
At 31 March 2025
At 31 March 2024
5
Tangible fixed assets
Plant and equipment
Computers
Total
£
£
£
Cost
At 1 April 2024 and 31 March 2025
53,493
3,250
56,743
Depreciation and impairment
At 1 April 2024
39,951
3,250
43,201
Depreciation charged in the year
3,385
3,385
At 31 March 2025
43,336
3,250
46,586
Carrying amount
At 31 March 2025
10,157
10,157
At 31 March 2024
13,542
13,542
6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
25,191
Other debtors
79,163
56,267
79,163
81,458
CARDIFF SMILE CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 10 -
7
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans and overdrafts
1,667
17,299
Trade creditors
16,604
Corporation tax
20,690
Other taxation and social security
(167)
Other creditors
16,794
16,417
Accruals and deferred income
(1,676)
9,637
16,618
80,647
8
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Bank loans and overdrafts
10,000
11,667
9
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
2
2
2
2
10
Related party transactions
As at the balance sheet date, the directors owed the company £79,163 (2024: £56,267). The director has confirmed that the balance will be repaid within 9 months of the year end.
During the year, dividends of £100,000 were voted to the directors (2024: £46,500).
11
Directors' transactions
Dividends totalling £100,000 (2024 - £0) were paid in the year in respect of shares held by the company's directors.
12
Ultimate controlling party
The company's ultimate controlling party is Mr Edewor Omovie by virtue of his ownership of 50% of the issued share capital in the company with voting rights.
2025-03-312024-04-01falsefalsefalse28 September 2025CCH SoftwareCCH Accounts Production 2025.300No description of principal activityMr E E OmovieMrs M A Omovie083776512024-04-012025-03-31083776512025-03-31083776512024-03-3108377651core:PlantMachinery2025-03-3108377651core:ComputerEquipment2025-03-3108377651core:PlantMachinery2024-03-3108377651core:ComputerEquipment2024-03-3108377651core:WithinOneYear2025-03-3108377651core:WithinOneYear2024-03-3108377651core:AfterOneYear2025-03-3108377651core:AfterOneYear2024-03-3108377651core:CurrentFinancialInstruments2025-03-3108377651core:CurrentFinancialInstruments2024-03-3108377651core:ShareCapital2025-03-3108377651core:ShareCapital2024-03-3108377651core:RetainedEarningsAccumulatedLosses2025-03-3108377651core:RetainedEarningsAccumulatedLosses2024-03-3108377651core:ShareCapital2023-03-3108377651core:RetainedEarningsAccumulatedLosses2023-03-3108377651core:ShareCapitalOrdinaryShareClass12025-03-3108377651core:ShareCapitalOrdinaryShareClass12024-03-3108377651bus:Director12024-04-012025-03-3108377651core:RetainedEarningsAccumulatedLosses2023-04-012024-03-31083776512023-04-012024-03-3108377651core:RetainedEarningsAccumulatedLosses2024-04-012025-03-3108377651core:Goodwill2024-04-012025-03-3108377651core:PlantMachinery2024-04-012025-03-3108377651core:ComputerEquipment2024-04-012025-03-3108377651core:UKTax2024-04-012025-03-3108377651core:UKTax2023-04-012024-03-310837765112024-04-012025-03-310837765112023-04-012024-03-310837765122024-04-012025-03-310837765122023-04-012024-03-310837765132024-04-012025-03-310837765132023-04-012024-03-310837765142024-04-012025-03-310837765142023-04-012024-03-310837765152024-04-012025-03-310837765152023-04-012024-03-310837765162024-04-012025-03-310837765162023-04-012024-03-3108377651core:NetGoodwill2024-03-3108377651core:NetGoodwill2025-03-3108377651core:NetGoodwill2024-04-012025-03-3108377651core:NetGoodwill2024-03-3108377651core:PlantMachinery2024-03-3108377651core:ComputerEquipment2024-03-31083776512024-03-3108377651core:Non-currentFinancialInstruments2025-03-3108377651core:Non-currentFinancialInstruments2024-03-3108377651bus:OrdinaryShareClass12024-04-012025-03-3108377651bus:OrdinaryShareClass12025-03-3108377651bus:OrdinaryShareClass12024-03-3108377651bus:PrivateLimitedCompanyLtd2024-04-012025-03-3108377651bus:SmallCompaniesRegimeForAccounts2024-04-012025-03-3108377651bus:FRS1022024-04-012025-03-3108377651bus:AuditExemptWithAccountantsReport2024-04-012025-03-3108377651bus:Director22024-04-012025-03-3108377651bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP