Company registration number 08739773 (England and Wales)
RUSSETTINGS CARE LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
RUSSETTINGS CARE LIMITED
CONTENTS
Page
Statement of financial position
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 11
RUSSETTINGS CARE LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 MARCH 2025
31 March 2025
- 1 -
2025
2024
Notes
£
£
£
£
Non-current assets
Property, plant and equipment
5
1,944,853
1,930,334
Investments
6
1
1
1,944,854
1,930,335
Current assets
Trade and other receivables
7
604,564
586,157
Cash and cash equivalents
128,397
153,792
732,961
739,949
Current liabilities
8
(583,285)
(565,679)
Net current assets
149,676
174,270
Total assets less current liabilities
2,094,530
2,104,605
Non-current liabilities
9
(994,866)
(1,056,688)
Provisions for liabilities
(56,970)
(58,949)
Net assets
1,042,694
988,968
Equity
Called up share capital
100
100
Revaluation reserve
83,522
83,522
Retained earnings
959,072
905,346
Total equity
1,042,694
988,968
RUSSETTINGS CARE LIMITED
STATEMENT OF FINANCIAL POSITION (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 members have 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 income statement within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 12 December 2025 and are signed on its behalf by:
Mr A  Stuttle
Mr S Hurden
Director
Director
Company registration number 08739773 (England and Wales)
RUSSETTINGS CARE LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
Share capital
Revaluation reserve
Retained earnings
Total
Notes
£
£
£
£
Balance at 1 April 2023
100
83,522
767,353
850,975
Year ended 31 March 2024:
Profit and total comprehensive income
-
-
263,993
263,993
Dividends
-
-
(126,000)
(126,000)
Balance at 31 March 2024
100
83,522
905,346
988,968
Year ended 31 March 2025:
Profit and total comprehensive income
-
-
181,726
181,726
Dividends
-
-
(128,000)
(128,000)
Balance at 31 March 2025
100
83,522
959,072
1,042,694
RUSSETTINGS CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -
1
Accounting policies
Company information

Russettings Care Limited is a private company limited by shares incorporated in England and Wales. The registered office is 31/33 Commercial Road, Poole, Dorset, BH14 0HU and the principal place of business is Mill Lane, Balcombe, Haywards Heath, RH17 6NP.

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 company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

1.2
Going concern

The directors have adopted the going concern basis in preparing these accounts, after assessing the principal risks and having considered the impact of a severe downside scenario for COVID-19. The directors considered the impact of the current COVID-19 environment on the business for the next 12 months and in the longer term. true

 

Whilst the situation evolves daily, making scenario forecasting difficult, the directors have considered a number of impacts on fee income, profitability and cash flow. They have assumed that due to the nature of the trade of the business, with residential care services being an essential supply to many private and Local Authority clients, business operations will continue into the future, with the requirement for such services likely to increase rather than contract. Whilst the biggest risk faced would be a significant reduction in occupancy resulting from COVID-19, due to the nature of the trade there is expected to be a continued regenerating income stream going forward and any consequential effect would therefore likely manifest itself primarily in a cash flow timing issue as opposed to a significantly detrimental absolute impact on company profitability.

 

However, the company has sufficient cash reserves and has taken advantage of Government financial support available, such as care sector specific income grants, to enable it to meet its obligations as they fall due for a period of at least 12 months from the date of signing of these financial statements. The directors believe from their regular review of the company’s financial position and performance that the company is well placed to manage its financing and business risks satisfactorily and they therefore consider it appropriate to adopt the going concern basis in preparing these accounts.

1.3
Revenue

Revenue is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

RUSSETTINGS CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 5 -

Revenue from the supply of care services represents the value of services provided under contracts to the extent that there is a right to consideration and is recorded at the fair value of the consideration received or receivable. Where payments are received from customers in advance of services provided the amounts are recorded as deferred income and included as part of payables due within one year.

1.4
Intangible fixed assets - goodwill

Acquired goodwill is written off in equal annual instalments over its estimated useful economic life of 10 years.

1.5
Property, plant and equipment

Property, plant and equipment 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
Fixtures, fittings & equipment
15% 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.

1.6
Non-current investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.7
Impairment of non-current 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.

RUSSETTINGS CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 6 -

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.

1.8
Inventories

Cost is calculated using the weighted average method.

 

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of

inventories 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.

1.9
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.

1.10
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 statement of financial position 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 trade and other receivables 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.

RUSSETTINGS CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 7 -
Basic financial liabilities

Basic financial liabilities, including trade and other payables, 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 payables 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 payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.11
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.

1.12
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 income statement 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 income statement, 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.

1.13
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 non-current 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.

RUSSETTINGS CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 8 -
1.14
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.15
Leases

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
50
49
4
Intangible fixed assets
Goodwill
£
Cost
At 1 April 2024 and 31 March 2025
295,000
Amortisation and impairment
At 1 April 2024 and 31 March 2025
295,000
Carrying amount
At 31 March 2025
-
0
At 31 March 2024
-
0

Intangible fixed assets with a carrying amount of £nil (2024 - £nil) have been pledged to secure borrowings of the company.

RUSSETTINGS CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 9 -
5
Property, plant and equipment
Freehold land and buildings
Fixtures, fittings & equipment
Total
£
£
£
Cost or valuation
At 1 April 2024
1,792,682
621,101
2,413,783
Additions
23,444
40,380
63,824
At 31 March 2025
1,816,126
661,481
2,477,607
Depreciation and impairment
At 1 April 2024
-
0
483,449
483,449
Depreciation charged in the year
-
0
49,305
49,305
At 31 March 2025
-
0
532,754
532,754
Carrying amount
At 31 March 2025
1,816,126
128,727
1,944,853
At 31 March 2024
1,792,682
137,652
1,930,334

Property, plant and equipment with a carrying amount of £1,944,853 (2024 - £1,930,334) have been pledged to secure borrowings of the company. The company is not allowed to pledge these assets as security for other borrowings.

Land and buildings are carried at valuation. If land and buildings were measured using the cost model, the carrying amounts would have been approximately £1,472,449 (2024 - £1,470,539), being cost £1,704,765 (2024 - £1,681,321) and depreciation £232,316 (2024 - £210,782).

Freehold Property
2025
2024
£
£
Cost
1,704,765
1,681,321
Accumulated depreciation
(232,316)
(210,782)
Carrying value
1,472,449
1,470,539
6
Fixed asset investments
2025
2024
£
£
Shares in group undertakings and participating interests
1
1
RUSSETTINGS CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 10 -
7
Trade and other receivables
2025
2024
Amounts falling due within one year:
£
£
Trade receivables
219,679
187,664
Amounts owed by group undertakings
1,019
38,839
Other receivables
311,741
307,070
Prepayments and accrued income
72,125
52,584
604,564
586,157

Trade and other receivables with a carrying amount of £604,564 (2024 - £586,157) have been pledged to secure borrowings of the company.

8
Current liabilities
2025
2024
£
£
Bank loans
62,451
62,328
Other borrowings
105,883
112,791
Trade payables
82,546
95,340
Corporation tax
82,313
66,957
Other taxation and social security
26,108
23,181
Other payables
6,598
5,141
Accruals and deferred income
217,386
199,941
583,285
565,679

The bank loans and overdrafts totalling £62,451 (2024: £62,328) are secured via fixed and floating charges over the company's assets, a cross guarantee from an associate and a personal guarantee from the company's directors.

9
Non-current liabilities
2025
2024
Notes
£
£
Bank loans and overdrafts
994,866
1,056,688

The bank loans and overdrafts totalling £994,866 (2024: £1,056,688) are secured via fixed and floating charges over the company's assets, a cross guarantee from an associate and a personal guarantee from the company's directors.

Amounts included above which fall due after five years are as follows:
Payable by instalments
702,009
782,197
RUSSETTINGS CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 11 -
10
Financial commitments, guarantees and contingent liabilities

To assist with the financing for the purchase of Russettings Care Home, a company under the same common control as Russettings Care Limited provided an unlimited cross guarantee.

11
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2025
2024
£
£
3,016
25,172
12
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

The following amounts were outstanding at the reporting end date:

2025
2024
Amounts due to related parties
£
£
Other related parties
105,883
112,791

The following amounts were outstanding at the reporting end date:

2025
2024
Amounts due from related parties
£
£
Entities under common control
276,652
261,956
Entities over which the entity has control, joint control or significant influence
1,019
38,839
Other information

A family members of one of the directors has loaned the company £105,883 (2024: £112,791). The loan is repayable on demand.

2025-03-312024-04-01falsefalsefalse12 December 2025CCH SoftwareCCH Accounts Production 2025.300No description of principal activityMr A StuttleMr S Hurden087397732024-04-012025-03-31087397732025-03-31087397732024-03-3108739773core:LandBuildingscore:OwnedOrFreeholdAssets2025-03-3108739773core:FurnitureFittings2025-03-3108739773core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-3108739773core:FurnitureFittings2024-03-3108739773core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3108739773core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3108739773core:Non-currentFinancialInstrumentscore:AfterOneYear2025-03-3108739773core:Non-currentFinancialInstrumentscore:AfterOneYear2024-03-3108739773core:CurrentFinancialInstruments2025-03-3108739773core:CurrentFinancialInstruments2024-03-3108739773core:ShareCapital2025-03-3108739773core:ShareCapital2024-03-3108739773core:RevaluationReserve2025-03-3108739773core:RevaluationReserve2024-03-3108739773core:RetainedEarningsAccumulatedLosses2025-03-3108739773core:RetainedEarningsAccumulatedLosses2024-03-3108739773core:ShareCapital2023-03-3108739773core:RevaluationReserve2023-03-3108739773core:RetainedEarningsAccumulatedLosses2023-03-3108739773bus:Director12024-04-012025-03-3108739773bus:Director22024-04-012025-03-3108739773core:RetainedEarningsAccumulatedLosses2023-04-012024-03-31087397732023-04-012024-03-3108739773core:RetainedEarningsAccumulatedLosses2024-04-012025-03-3108739773core:Goodwill2024-04-012025-03-3108739773core:LandBuildingscore:OwnedOrFreeholdAssets2024-04-012025-03-3108739773core:FurnitureFittings2024-04-012025-03-3108739773core:Goodwill2024-03-3108739773core:Goodwill2025-03-3108739773core:Goodwill2024-03-3108739773core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-3108739773core:FurnitureFittings2024-03-31087397732024-03-3108739773core:Non-currentFinancialInstruments2025-03-3108739773core:Non-currentFinancialInstruments2024-03-3108739773bus:PrivateLimitedCompanyLtd2024-04-012025-03-3108739773bus:SmallCompaniesRegimeForAccounts2024-04-012025-03-3108739773bus:FRS1022024-04-012025-03-3108739773bus:AuditExemptWithAccountantsReport2024-04-012025-03-3108739773bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP