Barrmore Vets Limited 12205270 false 2024-10-01 2025-09-30 2025-09-30 The principal activity of the company is the provision of veterinary services. Digita Accounts Production Advanced 6.30.9574.0 true true 12205270 2024-10-01 2025-09-30 12205270 2025-09-30 12205270 bus:Director2 1 2025-09-30 12205270 core:AcceleratedTaxDepreciationDeferredTax 2025-09-30 12205270 core:CurrentFinancialInstruments 2025-09-30 12205270 core:CurrentFinancialInstruments core:WithinOneYear 2025-09-30 12205270 core:Goodwill 2025-09-30 12205270 core:FurnitureFittingsToolsEquipment 2025-09-30 12205270 core:MotorVehicles 2025-09-30 12205270 core:OtherPropertyPlantEquipment 2025-09-30 12205270 bus:SmallEntities 2024-10-01 2025-09-30 12205270 bus:AuditExemptWithAccountantsReport 2024-10-01 2025-09-30 12205270 bus:FilletedAccounts 2024-10-01 2025-09-30 12205270 bus:SmallCompaniesRegimeForAccounts 2024-10-01 2025-09-30 12205270 bus:RegisteredOffice 2024-10-01 2025-09-30 12205270 bus:Director1 2024-10-01 2025-09-30 12205270 bus:Director2 2024-10-01 2025-09-30 12205270 bus:Director2 1 2024-10-01 2025-09-30 12205270 bus:PrivateLimitedCompanyLtd 2024-10-01 2025-09-30 12205270 bus:Agent1 2024-10-01 2025-09-30 12205270 core:Goodwill 2024-10-01 2025-09-30 12205270 core:ComputerEquipment 2024-10-01 2025-09-30 12205270 core:FurnitureFittings 2024-10-01 2025-09-30 12205270 core:FurnitureFittingsToolsEquipment 2024-10-01 2025-09-30 12205270 core:MotorVehicles 2024-10-01 2025-09-30 12205270 core:OtherPropertyPlantEquipment 2024-10-01 2025-09-30 12205270 core:PlantMachinery 2024-10-01 2025-09-30 12205270 core:KeyManagementPersonnel 2024-10-01 2025-09-30 12205270 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2024-10-01 2025-09-30 12205270 countries:EnglandWales 2024-10-01 2025-09-30 12205270 2024-09-30 12205270 bus:Director2 1 2024-09-30 12205270 core:Goodwill 2024-09-30 12205270 core:FurnitureFittingsToolsEquipment 2024-09-30 12205270 core:MotorVehicles 2024-09-30 12205270 core:OtherPropertyPlantEquipment 2024-09-30 12205270 2023-10-01 2024-09-30 12205270 2024-09-30 12205270 bus:Director2 1 2024-09-30 12205270 core:AcceleratedTaxDepreciationDeferredTax 2024-09-30 12205270 core:CurrentFinancialInstruments 2024-09-30 12205270 core:CurrentFinancialInstruments core:WithinOneYear 2024-09-30 12205270 core:Goodwill 2024-09-30 12205270 core:FurnitureFittingsToolsEquipment 2024-09-30 12205270 core:MotorVehicles 2024-09-30 12205270 core:OtherPropertyPlantEquipment 2024-09-30 12205270 bus:Director2 1 2023-10-01 2024-09-30 12205270 bus:Director2 1 2023-09-30 iso4217:GBP xbrli:pure

Registration number: 12205270

Prepared for the registrar
Barrmore Vets Limited
Annual Report and Unaudited Financial Statements
for the Year Ended 30 September 2025

Barrmore Vets Limited

Contents

Company Information | 1
Balance Sheet | 2
Notes to the Unaudited Financial Statements | 3 to 9

Barrmore Vets Limited

Company Information

Directors | E L Heaversedge G F E Heaversedge

Registered office | 2 Bridgend Road Pontyclun Mid Glamorgan CF72 9RA

Accountants | Hazlewoods LLP Staverton Court Staverton Cheltenham GL51 0UX

Barrmore Vets Limited

(Registration number: 12205270)
Balance Sheet as at 30 September 2025

| Note | 2025 £ | 2024 £
Fixed assets |  |  |
Intangible assets | 4 | 39,334 | 42,144
Tangible assets | 5 | 100,296 | 92,522
|  | 139,630 | 134,666
Current assets |  |  |
Stocks |  | 30,005 | 28,373
Debtors | 6 | 17,721 | 100,075
Cash at bank and in hand |  | 224,320 | 210,860
|  | 272,046 | 339,308
Creditors: Amounts falling due within one year | 7 | (230,851) | (194,675)
Net current assets |  | 41,195 | 144,633
Total assets less current liabilities |  | 180,825 | 279,299
Deferred tax liabilities | 9 | (23,167) | (22,436)
Net assets |  | 157,658 | 256,863
Capital and reserves |  |  |
Called up share capital | 10 | 20 | 20
Retained earnings |  | 157,638 | 256,843
Shareholders' funds |  | 157,658 | 256,863

For the financial year ending 30 September 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.

Approved and authorised by the Board on 2 March 2026 and signed on its behalf by:

E L Heaversedge
Director

G F E Heaversedge
Director

Barrmore Vets Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 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:
2 Bridgend Road
Pontyclun
Mid Glamorgan
CF72 9RA
United Kingdom

| 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.

Barrmore Vets Limited

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

Judgements

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

Key sources of estimation uncertainty

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

Revenue represents amounts earned from clients for veterinary services and the sale of products. Revenue for the delivery of veterinary services and products is recognised when the veterinary consultation or procedure is completed.
The company also operates a Pet Health Plan (“PHP”), where members pay an annual subscription fee on a monthly basis and receive a variety of benefits including consultations and treatments periodically plus discounts on certain products and services whilst they are a member. The monthly subscription receipt is recognised as revenue when it is received by the company from the client.

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
Plant and machinery | 15% of written down value
Fixtures and fittings | 10% of written down value
Computer equipment | 33.33% of cost

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.
Negative goodwill arising on an acquisition is recognised on the face of the balance sheet on the acquisition date and subsequently the excess up to the fair value of non-monetary assets acquired is recognised in profit or loss in the periods in which the non-monetary assets are recovered.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class | Amortisation method and rate
Goodwill | 20 years

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.

Barrmore Vets Limited

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

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.
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.
Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Balance Sheet as a finance lease obligation.
Lease payments are apportioned between finance costs in the Profit and Loss Account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

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.

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.

Barrmore Vets Limited

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

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:

| 2025 No. | 2024 No.
Average number of employees | 19 | 18

Barrmore Vets Limited

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

| 4 | Intangible assets

| Goodwill £ | Total £
Cost
At 1 October 2024 | 56,194 | 56,194
At 30 September 2025 | 56,194 | 56,194
Amortisation
At 1 October 2024 | 14,050 | 14,050
Amortisation charge | 2,810 | 2,810
At 30 September 2025 | 16,860 | 16,860
Carrying amount
At 30 September 2025 | 39,334 | 39,334
At 30 September 2024 | 42,144 | 42,144

| 5 | Tangible assets

| Plant and equipment £ | Fixtures and fitting £ | Computer equipment £ | Total £
Cost
At 1 October 2024 | 110,414 | 46,364 | 17,290 | 174,068
Additions | 3,489 | 17,026 | 1,896 | 22,411
At 30 September 2025 | 113,903 | 63,390 | 19,186 | 196,479
Depreciation
At 1 October 2024 | 51,290 | 16,019 | 14,237 | 81,546
Charge for the year | 8,798 | 3,673 | 2,166 | 14,637
At 30 September 2025 | 60,088 | 19,692 | 16,403 | 96,183
Carrying amount
At 30 September 2025 | 53,815 | 43,698 | 2,783 | 100,296
At 30 September 2024 | 59,124 | 30,345 | 3,053 | 92,522

| 6 | Debtors

| 2025 £ | 2024 £
Trade debtors | 5,682 | 38,127
Prepayments | 2,892 | 2,665
Other debtors | 9,147 | 59,283
| 17,721 | 100,075

Barrmore Vets Limited

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

| 7 | Creditors

| Note | 2025 £ | 2024 £
Due within one year |  |  |
Loans and borrowings | 8 | 52,156 | -
Trade creditors |  | 40,479 | 41,007
Taxation and social security |  | 121,251 | 144,762
Accruals and deferred income |  | 16,965 | 8,906
|  | 230,851 | 194,675

| 8 | Loans and borrowings

Current loans and borrowings

| 2025 £ | 2024 £
Other borrowings | 52,156 | -

| 9 | Deferred tax

Deferred tax assets and liabilities

2025 | Liability £
Difference between accumulated depreciation and amortisation and capital allowances | 23,167
| 23,167

2024 | Liability £
Difference between accumulated depreciation and amortisation and capital allowances | 22,436
| 22,436

Barrmore Vets Limited

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

| 10 | Share capital

Allotted, called up and fully paid shares

| 2025 | 2024
| No. | £ | No. | £
Ordinary A of £1 each | 10 | 10 | 10 | 10
Ordinary B of £1 each | 10 | 10 | 10 | 10
| 20 | 20 | 20 | 20

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

| 11 | Related party transactions

Key management personnel

The key management personnel are the directors of the company.

Summary of transactions with key management

As at the year end, the company owed the directors £52,156 (2024: the directors owed the company £51,856).
There are no fixed repayment terms on these amounts. These amounts are included within other borrowings (2024: other debtors).

Transactions with directors

2025 | At 1 October 2024 £ | Advances to director £ | Repayments by director £ | At 30 September 2025 £
Directors' Loan Account | 51,856 | 254,612 | (358,624) | (52,156)

2024 | At 1 October 2023 £ | Advances to director £ | Repayments by director £ | At 30 September 2024 £
G F E Heaversedge
Directors' Loan Account | (212,371) | 535,800 | (271,573) | 51,856