Rose Cottage Veterinary Centre Limited 07286098 false 2024-07-01 2025-06-30 2025-06-30 The principal activity of the company is the provision of veterinary services. Digita Accounts Production Advanced 6.30.9574.0 true true 07286098 2024-07-01 2025-06-30 07286098 2025-06-30 07286098 bus:Director5 1 2025-06-30 07286098 bus:OrdinaryShareClass1 2025-06-30 07286098 bus:OrdinaryShareClass2 2025-06-30 07286098 bus:OrdinaryShareClass3 2025-06-30 07286098 bus:OrdinaryShareClass4 2025-06-30 07286098 bus:OrdinaryShareClass5 2025-06-30 07286098 bus:PreferenceShareClass1 2025-06-30 07286098 core:AcceleratedTaxDepreciationDeferredTax 2025-06-30 07286098 core:ShareCapital 2025-06-30 07286098 core:CurrentFinancialInstruments 2025-06-30 07286098 core:CurrentFinancialInstruments core:WithinOneYear 2025-06-30 07286098 core:Non-currentFinancialInstruments core:AfterOneYear 2025-06-30 07286098 core:Goodwill 2025-06-30 07286098 core:ConstructionInProgressAssetsUnderConstruction 2025-06-30 07286098 core:FurnitureFittingsToolsEquipment 2025-06-30 07286098 core:LandBuildings 2025-06-30 07286098 core:MotorVehicles 2025-06-30 07286098 core:OtherPropertyPlantEquipment 2025-06-30 07286098 bus:SmallEntities 2024-07-01 2025-06-30 07286098 bus:AuditExemptWithAccountantsReport 2024-07-01 2025-06-30 07286098 bus:FilletedAccounts 2024-07-01 2025-06-30 07286098 bus:SmallCompaniesRegimeForAccounts 2024-07-01 2025-06-30 07286098 bus:RegisteredOffice 2024-07-01 2025-06-30 07286098 bus:Director5 2024-07-01 2025-06-30 07286098 bus:Director5 1 2024-07-01 2025-06-30 07286098 bus:Director8 2024-07-01 2025-06-30 07286098 bus:Director9 2024-07-01 2025-06-30 07286098 bus:OrdinaryShareClass1 2024-07-01 2025-06-30 07286098 bus:OrdinaryShareClass2 2024-07-01 2025-06-30 07286098 bus:OrdinaryShareClass3 2024-07-01 2025-06-30 07286098 bus:OrdinaryShareClass4 2024-07-01 2025-06-30 07286098 bus:OrdinaryShareClass5 2024-07-01 2025-06-30 07286098 bus:PreferenceShareClass1 2024-07-01 2025-06-30 07286098 bus:PrivateLimitedCompanyLtd 2024-07-01 2025-06-30 07286098 bus:Agent1 2024-07-01 2025-06-30 07286098 core:Goodwill 2024-07-01 2025-06-30 07286098 core:Buildings 2024-07-01 2025-06-30 07286098 core:ConstructionInProgressAssetsUnderConstruction 2024-07-01 2025-06-30 07286098 core:FurnitureFittings 2024-07-01 2025-06-30 07286098 core:FurnitureFittingsToolsEquipment 2024-07-01 2025-06-30 07286098 core:LandBuildings 2024-07-01 2025-06-30 07286098 core:MotorVehicles 2024-07-01 2025-06-30 07286098 core:OfficeEquipment 2024-07-01 2025-06-30 07286098 core:OtherPropertyPlantEquipment 2024-07-01 2025-06-30 07286098 core:PlantMachinery 2024-07-01 2025-06-30 07286098 core:KeyManagementPersonnel 2024-07-01 2025-06-30 07286098 core:OtherRelatedParties 2024-07-01 2025-06-30 07286098 5 2024-07-01 2025-06-30 07286098 countries:EnglandWales 2024-07-01 2025-06-30 07286098 2024-06-30 07286098 bus:Director5 1 2024-06-30 07286098 core:Goodwill 2024-06-30 07286098 core:ConstructionInProgressAssetsUnderConstruction 2024-06-30 07286098 core:FurnitureFittingsToolsEquipment 2024-06-30 07286098 core:LandBuildings 2024-06-30 07286098 core:MotorVehicles 2024-06-30 07286098 core:OtherPropertyPlantEquipment 2024-06-30 07286098 2023-07-01 2024-06-30 07286098 2024-06-30 07286098 bus:Director5 1 2024-06-30 07286098 bus:OrdinaryShareClass1 2024-06-30 07286098 bus:OrdinaryShareClass2 2024-06-30 07286098 bus:OrdinaryShareClass3 2024-06-30 07286098 bus:OrdinaryShareClass4 2024-06-30 07286098 bus:OrdinaryShareClass5 2024-06-30 07286098 bus:PreferenceShareClass1 2024-06-30 07286098 core:AcceleratedTaxDepreciationDeferredTax 2024-06-30 07286098 core:CurrentFinancialInstruments 2024-06-30 07286098 core:CurrentFinancialInstruments core:WithinOneYear 2024-06-30 07286098 core:Non-currentFinancialInstruments core:AfterOneYear 2024-06-30 07286098 core:Goodwill 2024-06-30 07286098 core:ConstructionInProgressAssetsUnderConstruction 2024-06-30 07286098 core:FurnitureFittingsToolsEquipment 2024-06-30 07286098 core:LandBuildings 2024-06-30 07286098 core:MotorVehicles 2024-06-30 07286098 core:OtherPropertyPlantEquipment 2024-06-30 07286098 bus:Director5 1 2023-07-01 2024-06-30 07286098 bus:Director5 1 2023-06-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 07286098

Prepared for the registrar

Rose Cottage Veterinary Centre Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 June 2025

 

Rose Cottage Veterinary Centre Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 12

 

Rose Cottage Veterinary Centre Limited

Company Information

Directors

J Quayle

J Martin

A Martin

Registered office

Chester Road
Sutton Weaver
Runcorn
Cheshire
WA7 3EQ

Accountants

Hazlewoods LLP Staverton Court
Staverton
Cheltenham
GL51 0UX

 

Rose Cottage Veterinary Centre Limited

(Registration number: 07286098)
Balance Sheet as at 30 June 2025

Note

2025
£

2024
£

Fixed assets

 

Intangible assets

4

112,951

135,525

Tangible assets

5

424,204

70,722

 

537,155

206,247

Current assets

 

Stocks

82,951

94,527

Debtors

6

667,491

628,465

Cash at bank and in hand

 

547,604

285,426

 

1,298,046

1,008,418

Creditors: Amounts falling due within one year

7

(717,172)

(313,420)

Net current assets

 

580,874

694,998

Total assets less current liabilities

 

1,118,029

901,245

Creditors: Amounts falling due after more than one year

7

(14,700)

(23,100)

Deferred tax liabilities

9

(14,667)

(14,066)

Net assets

 

1,088,662

864,079

Capital and reserves

 

Called up share capital

11

600

600

Retained earnings

1,088,062

863,479

Shareholders' funds

 

1,088,662

864,079

For the financial year ending 30 June 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' 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 directors acknowledge their 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 and delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

 

Rose Cottage Veterinary Centre Limited

(Registration number: 07286098)
Balance Sheet as at 30 June 2025

Approved and authorised by the Board on 4 December 2025 and signed on its behalf by:
 


J Quayle
Director


J Martin
Director

 

Rose Cottage Veterinary Centre Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 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:
Chester Road
Sutton Weaver
Runcorn
Cheshire
WA7 3EQ

 

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 for, where disclosed in these accounting policies, certain items that are shown at fair value.

The presentational currency of the financial statements is Pounds Sterling, being the functional currency of the primary economic environment in which the company operates. Monetary amounts in these financial statements are rounded to the nearest Pound.

Going concern

After reviewing the company's current forecasts and projections, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. The company therefore continues to adopt the going concern basis in preparing its financial statements.

Critical accounting 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 amounts 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 if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.
 

Judgements

No significant judgements have been made by management in preparing these financial statements.

 

Rose Cottage Veterinary Centre Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2025

Key sources of estimation uncertainty

No key sources of uncertainty have been identified by management in preparing these financial statements other than those detailed in these accounting policies.

No key sources of estimation uncertainty have been identified by management in preparing these financial statements other than those detailed in these accounting policies.

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 and after eliminating sales within the company.

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.

Government grants

Government grants are recognised based on the accrual model and are measured at the fair value of the asset received or receivable. Grants are classified as relating either to revenue or to assets. Grants relating to revenue are recognised in income over the period in which the related costs are recognised. Grants relating to assets are recognised over the expected useful life of the asset. Where part of a grant relating to an asset is deferred, it is recognised as deferred income.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in the profit and loss account, except that a charge 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.

Deferred income tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred income tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

Tangible assets

Tangible assets are stated in the statement of financial position 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.

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

Short leasehold land and buildings

Over the term of the lease

Freehold land and buildings

Nil

Plant and machinery

20% written down value

Fixtures and fittings

20% written down value

Motor vehicles

25% written down value

Office equipment

33% written down value

Goodwill

Goodwill is amortised over its useful life, estimated by the directors to be 20 years.

 

Rose Cottage Veterinary Centre Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2025

Intangible assets

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date.

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. All trade debtors are repayable within one year and hence are included at the undiscounted cost of cash expected to be received. 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 debtors.

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.

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 all are repayable within one year and hence are included at the undiscounted amount of cash expected to be paid.

Borrowings

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.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

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.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

 

Rose Cottage Veterinary Centre Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2025

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.

Financial instruments


Classification
Financial instruments are classified and accounted for according to the substance of the contractual arrangement, as financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. Where shares are issued, any component that creates a financial liability of the company is presented as a liability on the balance sheet. The corresponding dividends relating to the liability component are charged as interest expenses in the profit and loss account.


Recognition and measurement
All financial assets and liabilities are initially measured at transaction price (including transaction costs), except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value (which is normally the transaction price excluding transaction costs), unless the arrangement constitutes a financing transaction. If an arrangement constitutes a financing transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.


Impairment
Assets, other than those measured at fair value, are assessed for indicators of impairment at each balance sheet date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss as described below.

A non financial asset is impaired where there is objective evidence that, as a result of one or more events that occurred after initial recognition, the estimated recoverable value of the asset has been reduced. The recoverable amount of an asset is the higher of its fair value less costs to sell and its value in use.

 

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was as follows:

 

Rose Cottage Veterinary Centre Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2025

 

4

Intangible assets

Goodwill
 £

Total
£

Cost

At 1 July 2024

451,118

451,118

At 30 June 2025

451,118

451,118

Amortisation

At 1 July 2024

315,593

315,593

Amortisation charge

22,574

22,574

At 30 June 2025

338,167

338,167

Carrying amount

At 30 June 2025

112,951

112,951

At 30 June 2024

135,525

135,525

 

Rose Cottage Veterinary Centre Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2025

 

5

Tangible assets

Land and buildings
£

Fixtures and fittings
 £

Motor vehicles
 £

Plant and machinery
 £

Office equipment
 £

Total
£

Cost

At 1 July 2024

8,925

43,023

72,143

83,967

53,001

261,059

Additions

351,338

-

-

11,447

4,167

366,952

At 30 June 2025

360,263

43,023

72,143

95,414

57,168

628,011

Depreciation

At 1 July 2024

7,132

32,341

65,898

66,191

18,775

190,337

Charge for the year

594

465

3,405

2,548

6,458

13,470

At 30 June 2025

7,726

32,806

69,303

68,739

25,233

203,807

Carrying amount

At 30 June 2025

352,537

10,217

2,840

26,675

31,935

424,204

At 30 June 2024

1,793

10,682

6,245

17,776

34,226

70,722

 

Rose Cottage Veterinary Centre Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2025

 

6

Debtors

2025
£

2024
£

Trade debtors

98,896

56,746

Receivables from related parties

551,967

552,279

Prepayments

13,873

14,024

Other debtors

2,755

5,416

667,491

628,465

 

7

Creditors

Note

2025
£

2024
£

Due within one year

 

Loans and borrowings

8

348,783

8,471

Trade creditors

 

74,081

64,659

Taxation and social security

 

258,230

213,236

Accruals and deferred income

 

36,078

27,054

 

717,172

313,420

 

8

Loans and borrowings

Current loans and borrowings

2025
£

2024
£

Other borrowings

340,383

71

HP and finance lease liabilities

8,400

8,400

348,783

8,471

Non-current loans and borrowings

2025
£

2024
£

HP and finance lease liabilities

14,700

23,100

 

Rose Cottage Veterinary Centre Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2025

 

9

Deferred tax

Deferred tax assets and liabilities

2025

Liability
£

Difference between accumulated depreciation and amortisation and capital allowances

14,667

14,667

2024

Liability
£

Difference between accumulated depreciation and amortisation and capital allowances

14,066

14,066

 

10

Financial commitments

Operating leases

The total of future minimum lease payments is as follows:

2025
 £

-

The amount of non-cancellable operating lease payments recognised as an expense during the year was £6,823 (2024 - £7,591).

 

11

Share capital

Allotted, called up and fully paid shares

 

2025

2024

 

No.

£

No.

£

Ordinary A shares of £1 each

150

150

150

150

Ordinary B shares of £1 each

150

150

150

150

Ordinary C shares of £1 each

150

150

150

150

Ordinary D shares of £1 each

50

50

50

50

Ordinary E shares of £1 each

50

50

50

50

Ordinary F shares of £1 each

50

50

50

50

 

600

600

600

600

The different classes of share referred to above carry separate rights to dividends, but in all other significant respects, rank pari passu.

 

Rose Cottage Veterinary Centre Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2025

 

12

Related party transactions

Key management personnel
The key management personnel are the directors of the company.

Transactions with directors

2025

At 1 July 2024
£

Repayments by director
£

At 30 June 2025
£

J Quayle

Amount due to/(from) director

(586)

312

(274)

2024

At 1 July 2023
£

Advances to director
£

At 30 June 2024
£

J Quayle

Amount due to/(from) director

27,680

(28,266)

(586)

Summary of transactions with other related parties

RCVC Topco Limited

Rose Cottage Veterinary Centre Limited is controlled by RCVC Topco Limited.

As at the balance sheet date, the company was owed £551,693 (2024: £551,693) by RCVC Topco Limited. There are no fixed repayment terms and no interest is due. This amount is included within receivables from related parties.