0 Breaksea Residential Homes Limited 04117189 false 2024-04-01 2025-03-31 2025-03-31 The principal activity of the company is running of residential homes Digita Accounts Production Advanced 6.30.9574.0 true false 04117189 2024-04-01 2025-03-31 04117189 2025-03-31 04117189 core:CurrentFinancialInstruments 2025-03-31 04117189 core:CurrentFinancialInstruments core:WithinOneYear 2025-03-31 04117189 core:ConstructionInProgressAssetsUnderConstruction 2025-03-31 04117189 core:FurnitureFittingsToolsEquipment 2025-03-31 04117189 core:LandBuildings 2025-03-31 04117189 core:MotorVehicles 2025-03-31 04117189 bus:SmallEntities 2024-04-01 2025-03-31 04117189 bus:AuditExemptWithAccountantsReport 2024-04-01 2025-03-31 04117189 bus:FullAccounts 2024-04-01 2025-03-31 04117189 bus:SmallCompaniesRegimeForAccounts 2024-04-01 2025-03-31 04117189 bus:RegisteredOffice 2024-04-01 2025-03-31 04117189 bus:Director3 2024-04-01 2025-03-31 04117189 bus:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 04117189 core:Buildings 2024-04-01 2025-03-31 04117189 core:ConstructionInProgressAssetsUnderConstruction 2024-04-01 2025-03-31 04117189 core:FurnitureFittings 2024-04-01 2025-03-31 04117189 core:FurnitureFittingsToolsEquipment 2024-04-01 2025-03-31 04117189 core:LandBuildings 2024-04-01 2025-03-31 04117189 core:MotorVehicles 2024-04-01 2025-03-31 04117189 core:OfficeEquipment 2024-04-01 2025-03-31 04117189 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2024-04-01 2025-03-31 04117189 1 2024-04-01 2025-03-31 04117189 countries:EnglandWales 2024-04-01 2025-03-31 04117189 2024-03-31 04117189 core:ConstructionInProgressAssetsUnderConstruction 2024-03-31 04117189 core:FurnitureFittingsToolsEquipment 2024-03-31 04117189 core:LandBuildings 2024-03-31 04117189 core:MotorVehicles 2024-03-31 04117189 2023-04-01 2024-03-31 04117189 2024-03-31 04117189 core:CurrentFinancialInstruments 2024-03-31 04117189 core:CurrentFinancialInstruments core:WithinOneYear 2024-03-31 04117189 core:ConstructionInProgressAssetsUnderConstruction 2024-03-31 04117189 core:FurnitureFittingsToolsEquipment 2024-03-31 04117189 core:LandBuildings 2024-03-31 04117189 core:MotorVehicles 2024-03-31 xbrli:pure iso4217:GBP

Registration number: 04117189

Breaksea Residential Homes Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2025

 

Breaksea Residential Homes Limited

(Registration number: 04117189)
Balance Sheet as at 31 March 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

4

887,862

912,485

Current assets

 

Stocks

800

800

Debtors

5

88,621

83,313

Cash at bank and in hand

 

7,237,722

5,982,976

 

7,327,143

6,067,089

Creditors: Amounts falling due within one year

6

(657,626)

(508,790)

Net current assets

 

6,669,517

5,558,299

Total assets less current liabilities

 

7,557,379

6,470,784

Provisions for liabilities

(2,402)

(2,402)

Net assets

 

7,554,977

6,468,382

Capital and reserves

 

Called up share capital

100

100

Revaluation reserve

273,000

-

Retained earnings

7,281,877

6,468,282

Shareholders' funds

 

7,554,977

6,468,382

For the financial year ending 31 March 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and FRS 102 ‘The Financial Reporting Standard Applicable in the UK and Republic of Ireland’.

Approved and authorised by the director on 9 December 2025
 

.........................................
Mr M Rossini
Director

 

Breaksea Residential Homes Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Breaksea Residential Care Home
The Square
Porthcawl
CF36 3BW

These financial statements were authorised for issue by the director on 9 December 2025.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

 

Breaksea Residential Homes Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Freehold property

2% straight line per annum

Property improvements

2% straight line per annum

Fixtures & Fittings

10% straight line per annum

Motor vehicles

25% straight line per annum

Office equipment

20% straight line per annum

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

 

Breaksea Residential Homes Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 0 (2024 - 25).

 

Breaksea Residential Homes Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

4

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Property improvements
 £

Total
£

Cost or valuation

At 1 April 2024

999,763

177,151

22,470

231,409

1,430,793

At 31 March 2025

999,763

177,151

22,470

231,409

1,430,793

Depreciation

At 1 April 2024

243,241

177,150

22,469

75,448

518,308

Charge for the year

19,995

-

-

4,628

24,623

At 31 March 2025

263,236

177,150

22,469

80,076

542,931

Carrying amount

At 31 March 2025

736,527

1

1

151,333

887,862

At 31 March 2024

756,522

1

1

155,961

912,485

Included within the net book value of land and buildings above is £736,527 (2024 - £756,522) in respect of freehold land and buildings.
 

 

Breaksea Residential Homes Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

5

debtors

Current

Note

2025
£

2024
£

Trade debtors

 

(6,403)

(21,358)

Amounts owed by related parties

7

86,406

86,406

Other debtors

 

8,618

18,265

   

88,621

83,313

6

Creditors

Creditors: amounts falling due within one year

Note

2025
£

2024
£

Due within one year

 

Loans and borrowings

8,353

-

Trade creditors

 

36,212

21,680

Taxation and social security

 

279,273

297,540

Accruals and deferred income

 

6,783

6,783

Other creditors

 

327,005

182,787

 

657,626

508,790

7

Related party transactions

Transactions with the director

Director's remuneration

The director's remuneration for the year was as follows:

2025
£

2024
£

Contributions paid to money purchase schemes

100,000

100,000

Summary of transactions with entities with joint control or significant interest

Mr M Rossini is also a director of Pure Rock Asphalte Company Limited.
Included in debtors is an amount of £86,406 (2019: £86,406) due to the company from Pure Rock Asphalte Company Limited.

8

Parent and ultimate parent undertaking

The company's immediate parent is Breaksea Holdings Ltd, incorporated in Wales.

 The ultimate controlling party is Mrs P Rossini.