Company registration number 11161281 (England and Wales)
CDA (MIDLANDS) LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
CDA (MIDLANDS) LIMITED
CONTENTS
PAGE
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
CDA (MIDLANDS) LIMITED
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 1 -
2025
2024
Notes
£
£
£
£
FIXED ASSETS
Intangible assets
5
2,971,751
3,842,820
Tangible assets
6
2,030,253
2,148,508
5,002,004
5,991,328
CURRENT ASSETS
Stocks
62,373
68,734
Debtors
7
239,476
140,763
Cash at bank and in hand
924,489
608,820
1,226,338
818,317
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
8
(1,180,487)
(1,157,645)
NET CURRENT ASSETS/(LIABILITIES)
45,851
(339,328)
TOTAL ASSETS LESS CURRENT LIABILITIES
5,047,855
5,652,000
CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
9
(1,509,712)
(2,151,988)
PROVISIONS FOR LIABILITIES
(103,987)
(105,555)
NET ASSETS
3,434,156
3,394,457
CAPITAL AND RESERVES
Called up share capital
11
5,120,002
5,120,002
Other reserves
(1,833,027)
(1,833,027)
Profit and loss reserves
147,181
107,482
TOTAL EQUITY
3,434,156
3,394,457
CDA (MIDLANDS) LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2025
31 March 2025
- 2 -
For the financial year ended 31 March 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The member has 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 16 December 2025 and are signed on its behalf by:
Dr R S Thandi
DIRECTOR
Company registration number 11161281 (England and Wales)
CDA (MIDLANDS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
1
ACCOUNTING POLICIES
COMPANY INFORMATION
CDA (Midlands) Limited is a private company limited by shares incorporated in England and Wales. The registered office is College Road Dental Practice, 2 College Road, Bromsgrove, Worcestershire, B60 2NE.
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, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. The principal accounting policies adopted are set out below.
1.2
TURNOVER
Turnover represents the sale of dental services and revenue is recognised when such services are supplied to patients.
Turnover received in advance is not recognised as income, but as deferred income, until such time as the service is supplied.
1.3
INTANGIBLE FIXED ASSETS - GOODWILL
Goodwill, being the amount paid in connection with the acquisition of businesses during the period is being amortised evenly over its useful economic life of twenty years.
Goodwill is being amortised over a period of twenty years because the directors' believe the patient list acquired through the acquisition of the businesses will stay with the relevant practice for at least twenty years.
1.4
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
- not depreciated
Surgery equipment
- 10% straight line
Fixtures and fittings
- 10% straight line
Office equipment
- 25% straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
Freehold property
Depreciation is not provided in respect of freehold properties.
The directors consider that this policy is necessary in order for the accounts to give a true and fair value because current values and changes in current values are of prime importance rather than the calculation of systematic annual depreciation. Depreciation is only one of many factors reflected in the valuation and the amount which might otherwise have been shown cannot be separately identified or quantified.
CDA (MIDLANDS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
ACCOUNTING POLICIES
(Continued)
- 4 -
1.5
IMPAIRMENT OF FIXED ASSETS
At each reporting period end date, the company 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.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.6
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
CASH AND CASH EQUIVALENTS
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.8
FINANCIAL INSTRUMENTS
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
CDA (MIDLANDS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
ACCOUNTING POLICIES
(Continued)
- 5 -
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
1.9
EQUITY INSTRUMENTS
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.10
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.
1.11
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.
CDA (MIDLANDS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
ACCOUNTING POLICIES
(Continued)
- 6 -
1.12
RETIREMENT BENEFITS
The company participates in the NHS superannuation scheme for certain employees and the assets of the scheme are administered by separate trustees in a fund independent from those of the company.
The company also makes contributions to the personal pension schemes of certain employees which are charged to the profit and loss account in the period in which they are payable. The assets of these pension schemes are also held separately from those of the company in independently administered funds.
1.13
LEASES
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. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
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 leases asset are consumed.
2
JUDGEMENTS AND KEY SOURCES OF ESTIMATION UNCERTAINTY
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
3
EMPLOYEES
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
33
33
4
TAXATION
2025
2024
£
£
CURRENT TAX
UK corporation tax on profits for the current period
137,428
CDA (MIDLANDS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
4
TAXATION
2025
2024
£
£
(Continued)
- 7 -
DEFERRED TAX
Origination and reversal of timing differences
(1,568)
6,089
Total tax charge
135,860
6,089
5
INTANGIBLE FIXED ASSETS
Goodwill
£
COST
At 1 April 2024
5,152,368
Disposals
(881,582)
At 31 March 2025
4,270,786
AMORTISATION AND IMPAIRMENT
At 1 April 2024
1,309,548
Amortisation charged for the year
257,616
Disposals
(268,129)
At 31 March 2025
1,299,035
CARRYING AMOUNT
At 31 March 2025
2,971,751
At 31 March 2024
3,842,820
CDA (MIDLANDS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
6
TANGIBLE FIXED ASSETS
Freehold land and buildings
Surgery equipment
Fixtures and fittings
Office equipment
Total
£
£
£
£
£
COST
At 1 April 2024
1,629,380
815,277
157,786
104,717
2,707,160
Additions
20,227
13,153
39,305
3,817
76,502
Disposals
(82,978)
(69,650)
(6,583)
(39,710)
(198,921)
At 31 March 2025
1,566,629
758,780
190,508
68,824
2,584,741
DEPRECIATION AND IMPAIRMENT
At 1 April 2024
351,398
118,436
88,818
558,652
Depreciation charged in the year
65,034
7,550
8,420
81,004
Eliminated in respect of disposals
(43,904)
(2,160)
(39,104)
(85,168)
At 31 March 2025
372,528
123,826
58,134
554,488
CARRYING AMOUNT
At 31 March 2025
1,566,629
386,252
66,682
10,690
2,030,253
At 31 March 2024
1,629,380
463,879
39,350
15,899
2,148,508
7
DEBTORS
2025
2024
AMOUNTS FALLING DUE WITHIN ONE YEAR:
£
£
Trade debtors
169,493
94,325
Other debtors
12,943
6,142
Prepayments and accrued income
57,040
40,296
239,476
140,763
8
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2025
2024
£
£
Bank loans
10
123,458
168,972
Obligations under finance leases
5,670
5,363
Trade creditors
86,679
70,752
Corporation tax
137,428
Other taxation and social security
38,671
34,786
Other creditors
461,985
625,745
Accruals and deferred income
326,596
252,027
1,180,487
1,157,645
CDA (MIDLANDS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
8
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
(Continued)
- 9 -
SECURITY
On 5 February 2019 a fixed and floating charge was created in favour of Lloyds Bank PLC over the properties of the company.
On 31 May 2019 a fixed and floating charge was created in favour of Lloyds Bank PLC over the properties of the company.
On 17 October 2019 a fixed and floating charge was created in favour of Lloyds Bank PLC over the freehold of 121 High Street, Bromsgrove. The charge was satisfied on 25th June 2025.
Hire purchase liabilities are secured against the assets purchased.
9
CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2025
2024
£
£
Bank loans and overdrafts
1,507,261
2,143,868
Other creditors
2,451
8,120
1,509,712
2,151,988
10
LOANS AND OVERDRAFTS
2025
2024
£
£
Bank loans
1,630,719
2,312,840
Payable within one year
123,458
168,972
Payable after one year
1,507,261
2,143,868
11
CALLED UP SHARE CAPITAL
2025
2024
2025
2024
ORDINARY SHARE CAPITAL
Number
Number
£
£
ISSUED AND FULLY PAID
Ordinary A of £1 each
5,120,000
5,120,000
5,120,000
5,120,000
Ordinary B of £1 each
2
2
2
2
5,120,002
5,120,002
5,120,002
5,120,002
12
POST BALANCE SHEET EVENT
On the 24 June 2025, the company sold its Bearwood surgery and premises for £3,115,000.