Company registration number 09851005 (England and Wales)
EASTCOTE CARE HOME LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
EASTCOTE CARE HOME LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 7
EASTCOTE CARE HOME LIMITED
BALANCE SHEET
AS AT 31 MARCH 2025
31 March 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investment property
3
15,100,000
15,100,000
Current assets
Debtors
4
1,170,413
280,919
Cash at bank and in hand
1,572
4,294
1,171,985
285,213
Creditors: amounts falling due within one year
5
(7,855,049)
(7,696,892)
Net current liabilities
(6,683,064)
(7,411,679)
Total assets less current liabilities
8,416,936
7,688,321
Creditors: amounts falling due after more than one year
6
(4,796,351)
(4,711,351)
Net assets
3,620,585
2,976,970
Capital and reserves
Called up share capital
8
1
1
Profit and loss reserves
3,620,584
2,976,969
Total equity
3,620,585
2,976,970

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

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

The financial statements were approved and signed by the director and authorised for issue on 12 December 2025
D P Walsh
Director
Company Registration No. 09851005
EASTCOTE CARE HOME LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
1
Accounting policies
Company information

Eastcote Care Home Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Old House, 64 The Avenue, Egham, TW20 9AD.

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.

 

The financial statements of the company are consolidated in the financial statements of Eastcote Holdings Limited. The registered address of the immediate parent company is The Old House, 64 The Avenue, Egham, TW20 9AD. These consolidated financial statements are available from Companies House, Crown Way, Cardiff, CF14 3UZ.

1.2
Going concern

Notwithstanding the loss for the year, the director is confident in the long term profitability of the company and has no reason to doubt the intention of funders and investors to continue to provide financial support to enable the company to meet its obligations as they fall due. Accordingly the financial statements have been prepared on a going concern basis.true

1.3
Turnover

Rental income is recognised on an accruals basis exclusive of Value Added Tax. Rental income also takes into account rent free periods offered to tenants, the effects of which are spread over the term of the lease.

1.4
Investment property

Freehold investment property, which represents a completed care home held for use in an operating lease, is included in the balance sheet at its market value and is not depreciated.

1.5
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and represent cash in hand and deposits held at call with banks.

1.6
Financial instruments

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

 

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

 

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

EASTCOTE CARE HOME LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 3 -
Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price. 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 and loans from fellow group companies 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.

1.7
Taxation
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.

2
Employees

During the current and preceding accounting periods, the average monthly number of staff employed by the company was nil.

EASTCOTE CARE HOME LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -
3
Investment property
2025
£
Fair value
At 1 April 2024
15,100,000
Additions
68,679
Revaluations
(68,679)
At 31 March 2025
15,100,000

An independent valuation of the investment property was made as at 22 March 2023 by Cushman & Wakefield. It is the opinion of the director that the carrying value stated above continues to represent a fair reflection of the market value of the property at the balance sheet date.

4
Debtors
2025
2024
Amounts falling due within one year:
£
£
Amounts owed by group undertakings
-
0
3,836
Other debtors
34,092
35,606
34,092
39,442
Deferred tax asset
928,935
-
0
963,027
39,442
2025
2024
Amounts falling due after more than one year:
£
£
Other debtors
207,386
241,477
Total debtors
1,170,413
280,919
EASTCOTE CARE HOME LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 5 -
5
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
7,261,800
7,261,800
Trade creditors
28,367
-
0
Amounts owed to group undertakings
555,618
421,618
Accruals and deferred income
9,264
13,474
7,855,049
7,696,892

The bank loan is repayable in full in April 2025, and interest is charged at 2.8% plus base. The director is confident that the bullet repayment due in January 2026 will be refinanced.

 

The bank loan is secured by way of a debenture incorporating a fixed and floating charge covering the property and undertaking of the group headed by Eastcote Holdings Limited.

 

Post year end, the loan has been refinanced and is still due within one year.

6
Creditors: amounts falling due after more than one year
2025
2024
£
£
Amounts owed to group undertakings
4,230,351
4,230,351
Other creditors
566,000
481,000
4,796,351
4,711,351

Other creditors due in greater than one year includes notional interest owed to group undertakings.

EASTCOTE CARE HOME LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 6 -
7
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
Assets
Assets
2025
2024
2025
2024
Balances:
£
£
£
£
Accelerated capital allowances
-
(891,905)
1,540,214
-
Tax losses
-
-
265,557
-
Revaluation gains
-
891,905
(876,836)
-
-
-
928,935
-
2025
Movements in the year:
£
Liability at 1 April 2024
-
Credit to profit or loss
(928,935)
Asset at 31 March 2025
(928,935)
8
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
1
1
1
1
9
Profit and loss reserve

Included within retained earnings is a non distributable amount of £2,430,146 (2024: £2,483,756) relating to the revaluation of investment property, stated net of the related deferred tax liability.

10
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006.

The auditor's report is unqualified and includes the following:

The senior statutory auditor was Graham Rigby and the auditor was Azets Audit Services.
EASTCOTE CARE HOME LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
11
Financial commitments, guarantees and contingent liabilities

Certain entities in the group headed by Cinnamon Care Homes LP are party to unlimited cross guarantees in favour of Virgin Money, in respect of borrowings of various group companies. The entities party to this guarantee are as follows:

Entity

March 25

March 24

Eastcote Care Home Limited

Eastcote Care Limited

Eastcote Land Limited

Eastcote Holdings Limited

As at 31 March 2025, the net borrowings encompassed by the cross guarantee were £7,261,800 (2024: £7,261,800).

 

12
Related party transactions

The company has taken advantage of the available exemption in Financial Reporting Standard 102 Section 33 "Related party disclosures" and has not disclosed transactions with group undertaking for entities within the group headed by Eastcote Holdings Limited.

2025-03-312024-04-01falsefalsefalse14 December 2025CCH SoftwareCCH Accounts Production 2025.300No description of principal activityD P Walsh0098510052024-04-012025-03-31098510052025-03-31098510052024-03-3109851005core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3109851005core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3109851005core:Non-currentFinancialInstrumentscore:AfterOneYear2025-03-3109851005core:Non-currentFinancialInstrumentscore:AfterOneYear2024-03-3109851005core:CurrentFinancialInstruments2025-03-3109851005core:CurrentFinancialInstruments2024-03-3109851005core:Non-currentFinancialInstruments2025-03-3109851005core:Non-currentFinancialInstruments2024-03-3109851005core:ShareCapital2025-03-3109851005core:ShareCapital2024-03-3109851005core:RetainedEarningsAccumulatedLosses2025-03-3109851005core:RetainedEarningsAccumulatedLosses2024-03-3109851005core:ShareCapitalOrdinaryShareClass12025-03-3109851005core:ShareCapitalOrdinaryShareClass12024-03-3109851005bus:Director12024-04-012025-03-31098510052024-03-3109851005core:WithinOneYear2025-03-3109851005core:WithinOneYear2024-03-3109851005core:Non-currentFinancialInstruments12025-03-3109851005core:Non-currentFinancialInstruments12024-03-3109851005bus:OrdinaryShareClass12024-04-012025-03-3109851005bus:OrdinaryShareClass12025-03-3109851005bus:OrdinaryShareClass12024-03-3109851005bus:PrivateLimitedCompanyLtd2024-04-012025-03-3109851005bus:SmallCompaniesRegimeForAccounts2024-04-012025-03-3109851005bus:FRS1022024-04-012025-03-3109851005bus:Audited2024-04-012025-03-3109851005bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP