Company registration number 11141210 (England and Wales)
CHICHESTER CARE HOME LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
CHICHESTER CARE HOME LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 7
CHICHESTER CARE HOME LIMITED
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investment property
3
15,780,000
15,780,000
Current assets
Debtors
4
1,050,355
1,064,450
Cash at bank and in hand
19,042
2,764
1,069,397
1,067,214
Creditors: amounts falling due within one year
5
(1,076,885)
(593,851)
Net current (liabilities)/assets
(7,488)
473,363
Total assets less current liabilities
15,772,512
16,253,363
Creditors: amounts falling due after more than one year
6
(13,204,150)
(13,401,440)
Net assets
2,568,362
2,851,923
Capital and reserves
Called up share capital
8
100
100
Profit and loss reserves
9
2,568,262
2,851,823
Total equity
2,568,362
2,851,923

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. 11141210
CHICHESTER CARE HOME LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
1
Accounting policies
Company information

Chichester 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, modified to include investment properties at fair value. The principal accounting policies adopted are set out below.

 

The financial statements of the company are consolidated in the financial statements of Chichester 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

Notwithstanding the loss for the year and closing net current liabilities position, 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 at bank and in hand

Cash and cash equivalents are basic financial assets and include 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.

CHICHESTER 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.

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, 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.

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.

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.

CHICHESTER CARE HOME LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -
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
15,780,000
Additions
22,597
Revaluations
(22,597)
At 31 March 2025
15,780,000

An independent valuation of the investment property was made as at 17 February 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
394,838
394,838
Other debtors
13,850
14,095
408,688
408,933
2025
2024
Amounts falling due after more than one year:
£
£
Other debtors
641,667
655,517
Total debtors
1,050,355
1,064,450
CHICHESTER 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
277,290
-
0
Trade creditors
499
309
Amounts owed to group undertakings
319,000
210,000
Taxation and social security
5
-
0
Accruals and deferred income
480,091
383,542
1,076,885
593,851

The bank loan is repayable in quarterly instalments commencing September 2025 with a bullet repayment in November 2028, and interest is charged at 3.75% plus SONIA.

 

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 Chichester Care Home Holdings Limited.

6
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans
8,965,710
9,243,000
Amounts owed to group undertakings
3,795,440
3,795,440
Other creditors
443,000
363,000
13,204,150
13,401,440

The bank loan is repayable in quarterly instalments commencing September 2025 with a bullet repayment in November 2028, and interest is charged at 3.75% plus SONIA.

 

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 Chichester Care Home Holdings Limited.

 

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

 

 

 

CHICHESTER 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
2025
2024
Balances:
£
£
Accelerated capital allowances
114,769
284,038
Tax losses
895,736
748,291
Revaluation gains
(1,026,680)
(1,032,329)
Short term timing difference
16,175
-
-
-
There were no deferred tax movements in the year.
A deferred tax liability in respect of revaluation gains has been recognised of £1,026,680. In addition, deferred tax assets of equal amounts have been recognised based on the foreseeable future use of the capital allowances and losses against the capital gain.
Further deferred tax assets relating to capital allowances of £1,476,436 have not been recognised until it is probable that any future economic benefit will be received.
8
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
9
Profit and loss reserves

Included within retained earnings is a non distributable amount of £2,469,065 (2024: £2,486,013) 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.

Senior Statutory Auditor:
Graham Rigby
Statutory Auditor:
Azets Audit Services
CHICHESTER 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 II Limited Partnership are party to unlimited cross guarantees in favour of Leumi UK Group Limited, in respect of borrowings of various group companies. The entities party to the guarantees at the current and preceding balance sheet dates are as follows:

Entity

March 25

March 24

Chichester Care Home Limited

Chichester Care Limited

Ferndown Care Home Limited

Ferndown Care Limited

Hagley Care Home Limited

Hagley Care Limited

Topsham Care Home Limited

Topsham Care Limited

Warwick Care Home Limited

Warwick Care Services Limited

X

X

 

As at 31 March 2025, the net borrowings encompassed by the cross guarantees were £56,000,000 (2024: £42,500,000).

12
Related party transactions

The company has taken advantage of the 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 Chichester Care Home Holdings Limited.

 

At the balance sheet date, the company was owed £194,838 (2024: £194,838) by Ferndown Care Home Limited, a fellow member of the group headed by Cinnamon Care Homes II LP. The balance owed is interest free and repayable on demand and has been classified as falling due within one year.

 

At the balance sheet date, the company owed £210,000 (2024: £210,000) to Topsham Care Home Limited, a fellow member of the group headed by Cinnamon Care Homes II LP. The balance is interest free and repayable on demand and has been classified as falling due within one year.

 

At the balance sheet date, the company owed £109,000 (2024: £nil) to Hagley Care Home Limited, a fellow member of the group headed by Cinnamon Care Homes II LP. The balance is interest free and repayable on demand and has been classified as falling due within one year.

2025-03-312024-04-01falsefalsefalse14 December 2025CCH SoftwareCCH Accounts Production 2025.300No description of principal activityD P Walsh0111412102024-04-012025-03-31111412102025-03-31111412102024-03-3111141210core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3111141210core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3111141210core:Non-currentFinancialInstrumentscore:AfterOneYear2025-03-3111141210core:Non-currentFinancialInstrumentscore:AfterOneYear2024-03-3111141210core:CurrentFinancialInstruments2025-03-3111141210core:CurrentFinancialInstruments2024-03-3111141210core:Non-currentFinancialInstruments2025-03-3111141210core:Non-currentFinancialInstruments2024-03-3111141210core:ShareCapital2025-03-3111141210core:ShareCapital2024-03-3111141210core:RetainedEarningsAccumulatedLosses2025-03-3111141210core:RetainedEarningsAccumulatedLosses2024-03-3111141210core:ShareCapitalOrdinaryShareClass12025-03-3111141210core:ShareCapitalOrdinaryShareClass12024-03-3111141210bus:Director12024-04-012025-03-31111412102024-03-3111141210bus:OrdinaryShareClass12024-04-012025-03-3111141210bus:OrdinaryShareClass12025-03-3111141210bus:OrdinaryShareClass12024-03-3111141210bus:PrivateLimitedCompanyLtd2024-04-012025-03-3111141210bus:SmallCompaniesRegimeForAccounts2024-04-012025-03-3111141210bus:FRS1022024-04-012025-03-3111141210bus:Audited2024-04-012025-03-3111141210bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP