Company registration number 10548649 (England and Wales)
NEW MILTON CARE HOME LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
NEW MILTON CARE HOME LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 8
NEW MILTON CARE HOME LIMITED
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investment property
3
17,370,000
17,370,000
Current assets
Debtors
4
1,006,689
1,076,772
Cash at bank and in hand
627
8,599
1,007,316
1,085,371
Creditors: amounts falling due within one year
5
(344,454)
(342,155)
Net current assets
662,862
743,216
Total assets less current liabilities
18,032,862
18,113,216
Creditors: amounts falling due after more than one year
6
(10,885,593)
(11,065,593)
Provisions for liabilities
(848,874)
(801,963)
Net assets
6,298,395
6,245,660
Capital and reserves
Called up share capital
8
1
1
Profit and loss reserves
6,298,394
6,245,659
Total equity
6,298,395
6,245,660
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. 10548649
NEW MILTON CARE HOME LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
1
Accounting policies
Company information
New Milton 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 New Milton Care Home 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
At the time of approving the financial statements, the director has a reasonable expectation that the company has 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.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.
NEW MILTON CARE HOME LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 3 -
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.
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.
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 company 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 company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors 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.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
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.
NEW MILTON CARE HOME LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 4 -
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.
3
Investment property
2025
£
Fair value
At 1 April 2024
17,370,000
Additions
2,100
Revaluations
(2,100)
At 31 March 2025
17,370,000
An independent valuation of the investment property was made as at 31 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.
NEW MILTON CARE HOME LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 5 -
4
Debtors
2025
2024
Amounts falling due within one year:
£
£
Amounts owed by group undertakings
350,000
405,795
Other debtors
14,251
14,289
364,251
420,084
2025
2024
Amounts falling due after more than one year:
£
£
Other debtors
642,438
656,688
Total debtors
1,006,689
1,076,772
5
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
268,000
268,000
Amounts owed to group undertakings
69,842
63,937
Other creditors
6,612
10,218
344,454
342,155
The bank loan is repayable in quarterly instalments with a bullet repayment in November 2028, and interest is charged at 2.8% plus base rate.
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 New Milton Care Home Holdings Limited.
NEW MILTON CARE HOME LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 6 -
6
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans
6,030,000
6,298,000
Amounts owed to group undertakings
4,394,593
4,394,593
Other creditors
461,000
373,000
10,885,593
11,065,593
The bank loan is repayable in quarterly instalments with a bullet repayment in November 2028, and interest is charged at 2.8% plus base rate.
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 New Milton Care Home Holdings Limited.
Other creditors due in greater than one year includes notional interest owed to group undertakings.
7
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
(603,821)
(688,158)
Tax losses
(265,984)
(240,809)
Revaluation gains
1,730,404
1,730,930
Short term timing differences
(11,725)
-
848,874
801,963
2025
Movements in the year:
£
Liability at 1 April 2024
801,963
Charge to profit or loss
46,911
Liability at 31 March 2025
848,874
NEW MILTON CARE HOME LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
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 £4,972,555 (2024: £4,974,129) 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 was unqualified.
The senior statutory auditor was Graham Rigby and the auditor was Azets Audit Services.
11
Financial commitments, guarantees and contingent liabilities
In the year, certain entities in the group headed by Cinnamon Care Homes LP entered into 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:
| | |
| | |
| | |
Egham Care Holdings Limited | | |
New Milton Care Home Limited | | |
| | |
New Milton Care Holdings Limited | | |
Waterlooville Care Home Limited | | |
Waterlooville Care Limited | | |
Waterlooville Holdings Limited Hartwood Care Limited Hartwood Care (2) Limited | | |
As at 31 March 2025, the net borrowings encompassed by the cross guarantee were £30,333,800 (2024: £31,624,600).
NEW MILTON CARE HOME LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
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 New Milton Care Home Holdings Limited.
At the balance sheet, the company owed £21,000 (2024: £21,000) and £nil (2024: £2,800) to Hartwood Care Limited and Waterlooville Care Home Limited respectively, both fellow members of the group headed by Cinnamon Care Homes LP. The balances are interest free and repayable on demand, and have been classified as falling due in less than one year.
At the balance sheet date, the company was owed £350,000 (2024: £350,000) by Hextable Land Limited, a fellow member of the group headed by Cinnamon Care Homes LP. The balance is interest free and repayable on demand, and has been classified as falling due in less than one year.