Crossbank Dental Care Ltd 07153231 false 2025-01-01 2025-12-31 2025-12-31 The principal activity of the company is dentistry Digita Accounts Production Advanced 6.30.9574.0 true 07153231 2025-01-01 2025-12-31 07153231 2025-12-31 07153231 bus:CompanySecretaryDirector2 1 2025-12-31 07153231 bus:Director1 1 2025-12-31 07153231 core:RetainedEarningsAccumulatedLosses 2025-12-31 07153231 core:ShareCapital 2025-12-31 07153231 core:FinancialAssetsDesignatedFairValueThroughProfitOrLoss core:CurrentFinancialInstruments 2025-12-31 07153231 core:CurrentFinancialInstruments 2025-12-31 07153231 core:CurrentFinancialInstruments core:WithinOneYear 2025-12-31 07153231 core:Non-currentFinancialInstruments 2025-12-31 07153231 core:Non-currentFinancialInstruments core:AfterOneYear 2025-12-31 07153231 core:Goodwill 2025-12-31 07153231 core:MoreThanFiveYears 1 2025-12-31 07153231 core:ConstructionInProgressAssetsUnderConstruction 2025-12-31 07153231 core:LandBuildings 2025-12-31 07153231 core:MotorVehicles 2025-12-31 07153231 core:OtherPropertyPlantEquipment 2025-12-31 07153231 bus:SmallEntities 2025-01-01 2025-12-31 07153231 bus:AuditExemptWithAccountantsReport 2025-01-01 2025-12-31 07153231 bus:FilletedAccounts 2025-01-01 2025-12-31 07153231 bus:SmallCompaniesRegimeForAccounts 2025-01-01 2025-12-31 07153231 bus:RegisteredOffice 2025-01-01 2025-12-31 07153231 bus:CompanySecretaryDirector2 2025-01-01 2025-12-31 07153231 bus:CompanySecretaryDirector2 1 2025-01-01 2025-12-31 07153231 bus:Director1 2025-01-01 2025-12-31 07153231 bus:Director1 1 2025-01-01 2025-12-31 07153231 bus:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 07153231 bus:Agent1 2025-01-01 2025-12-31 07153231 core:Goodwill 2025-01-01 2025-12-31 07153231 core:ConstructionInProgressAssetsUnderConstruction 2025-01-01 2025-12-31 07153231 core:LandBuildings 2025-01-01 2025-12-31 07153231 core:MotorVehicles 2025-01-01 2025-12-31 07153231 core:OtherPropertyPlantEquipment 2025-01-01 2025-12-31 07153231 core:PlantMachinery 2025-01-01 2025-12-31 07153231 countries:EnglandWales 2025-01-01 2025-12-31 07153231 2024-12-31 07153231 bus:CompanySecretaryDirector2 1 2024-12-31 07153231 bus:Director1 1 2024-12-31 07153231 core:Goodwill 2024-12-31 07153231 core:ConstructionInProgressAssetsUnderConstruction 2024-12-31 07153231 core:LandBuildings 2024-12-31 07153231 core:MotorVehicles 2024-12-31 07153231 core:OtherPropertyPlantEquipment 2024-12-31 07153231 2024-01-01 2024-12-31 07153231 2024-12-31 07153231 bus:CompanySecretaryDirector2 1 2024-12-31 07153231 bus:Director1 1 2024-12-31 07153231 core:RetainedEarningsAccumulatedLosses 2024-12-31 07153231 core:ShareCapital 2024-12-31 07153231 core:FinancialAssetsDesignatedFairValueThroughProfitOrLoss core:CurrentFinancialInstruments 2024-12-31 07153231 core:CurrentFinancialInstruments 2024-12-31 07153231 core:CurrentFinancialInstruments core:WithinOneYear 2024-12-31 07153231 core:Non-currentFinancialInstruments 2024-12-31 07153231 core:Non-currentFinancialInstruments core:AfterOneYear 2024-12-31 07153231 core:Goodwill 2024-12-31 07153231 core:MoreThanFiveYears 1 2024-12-31 07153231 core:ConstructionInProgressAssetsUnderConstruction 2024-12-31 07153231 core:LandBuildings 2024-12-31 07153231 core:MotorVehicles 2024-12-31 07153231 core:OtherPropertyPlantEquipment 2024-12-31 07153231 bus:CompanySecretaryDirector2 1 2024-01-01 2024-12-31 07153231 bus:Director1 1 2024-01-01 2024-12-31 07153231 bus:CompanySecretaryDirector2 1 2023-12-31 07153231 bus:Director1 1 2023-12-31 iso4217:GBP xbrli:pure

Registration number: 07153231

Crossbank Dental Care Ltd

Unaudited Financial Statements

31 December 2025

image-name

 

Crossbank Dental Care Ltd

Contents

Accountants' Report

1

Balance Sheet

2

Notes to the Financial Statements

4

 

Chartered Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
Crossbank Dental Care Ltd
for the Year Ended 31 December 2025

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Crossbank Dental Care Ltd for the year ended 31 December 2025 as set out on pages 2 to 13 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at http://www.icaew.com/regulation.

This report is made solely to the Board of Directors of Crossbank Dental Care Ltd, as a body, in accordance with the terms of our engagement letter dated 18 April 2023. Our work has been undertaken solely to prepare for your approval the accounts of Crossbank Dental Care Ltd and state those matters that we have agreed to state to the Board of Directors of Crossbank Dental Care Ltd, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Crossbank Dental Care Ltd and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Crossbank Dental Care Ltd has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and profit of Crossbank Dental Care Ltd. You consider that Crossbank Dental Care Ltd is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the accounts of Crossbank Dental Care Ltd. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.



Dodd & Co Limited
Chartered Accountants
Clint Mill
Cornmarket
PENRITH
CA11 7HW

23 March 2026

 

Crossbank Dental Care Ltd

(Registration number: 07153231)
Balance Sheet as at 31 December 2025

Note

2025
£

2024
£

Fixed assets

 

Intangible assets

4

-

1,833

Tangible assets

5

1,252,835

1,282,628

 

1,252,835

1,284,461

Current assets

 

Stocks

30,800

30,800

Debtors

7

462,057

412,743

Other financial assets

6

156,844

145,640

Cash at bank and in hand

 

118,601

81,314

 

768,302

670,497

Creditors: Amounts falling due within one year

8

(411,642)

(351,980)

Net current assets

 

356,660

318,517

Total assets less current liabilities

 

1,609,495

1,602,978

Creditors: Amounts falling due after more than one year

8

(476,189)

(520,343)

Provisions for liabilities

(120,847)

(135,281)

Net assets

 

1,012,459

947,354

Capital and reserves

 

Allotted, called up and fully paid share capital

100

100

Profit and loss account

1,012,359

947,254

Total equity

 

1,012,459

947,354

 

Crossbank Dental Care Ltd

(Registration number: 07153231)
Balance Sheet as at 31 December 2025 (continued)

For the financial year ending 31 December 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 23 March 2026 and signed on its behalf by:
 

.........................................

N Cooper

Director

 

Crossbank Dental Care Ltd

Notes to the Financial Statements for the Year Ended 31 December 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:
10 Captain French Lane
KENDAL
LA9 4HP

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 - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

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 and deferred 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.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

 

Crossbank Dental Care Ltd

Notes to the Financial Statements for the Year Ended 31 December 2025 (continued)

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.

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 land and buildings

2% straight line basis

Improvements to property

2% straight line basis

Plant and machinery

20% reducing balance basis

Motor vehicles

25% reducing balance basis

Goodwill

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 amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

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

10 years straight line basis

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 the sale of goods 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.

 

Crossbank Dental Care Ltd

Notes to the Financial Statements for the Year Ended 31 December 2025 (continued)

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. Trade creditors 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 where due after more than one year.

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.

 

Crossbank Dental Care Ltd

Notes to the Financial Statements for the Year Ended 31 December 2025 (continued)

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.

Financial instruments

Classification
Equity shares and debt securities
 Recognition and measurement
Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.

Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

 Impairment
For instruments measured at cost less impairment the impairment is the difference between the assets' carrying amount and the best estimate the entity would receive for the asset if it were sold at the reporting date.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 32 (2024 - 36).

 

Crossbank Dental Care Ltd

Notes to the Financial Statements for the Year Ended 31 December 2025 (continued)

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 January 2025

552,000

552,000

At 31 December 2025

552,000

552,000

Amortisation

At 1 January 2025

550,167

550,167

Amortisation charge

1,833

1,833

At 31 December 2025

552,000

552,000

Carrying amount

At 31 December 2025

-

-

At 31 December 2024

1,833

1,833

5

Tangible assets

Land and buildings
£

Improvements to property
 £

Plant and machinery
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 January 2025

678,809

443,026

587,216

92,891

1,801,942

Additions

-

-

6,346

53,848

60,194

At 31 December 2025

678,809

443,026

593,562

146,739

1,862,136

Depreciation

At 1 January 2025

96,010

56,267

342,363

24,674

519,314

Charge for the year

13,576

8,861

49,374

18,176

89,987

At 31 December 2025

109,586

65,128

391,737

42,850

609,301

Carrying amount

At 31 December 2025

569,223

377,898

201,825

103,889

1,252,835

At 31 December 2024

582,799

386,759

244,853

68,217

1,282,628

 

Crossbank Dental Care Ltd

Notes to the Financial Statements for the Year Ended 31 December 2025 (continued)

6

Other financial assets (current and non-current)

2025
£

2024
£

Current financial assets

Financial assets at fair value through profit and loss

156,844

145,640

Financial assets at fair value through profit and loss
£

Total
£

Current financial assets

Cost or valuation

At 1 January 2025

145,640

145,640

Fair value adjustments

(2,756)

(2,756)

Additions

13,960

13,960

At 31 December 2025

156,844

156,844

Impairment

Carrying amount

At 31 December 2025

156,844

156,844

 

Crossbank Dental Care Ltd

Notes to the Financial Statements for the Year Ended 31 December 2025 (continued)

7

Debtors

2025
£

2024
£

Trade debtors

3,677

4,155

Other debtors

458,380

408,588

462,057

412,743

8

Creditors

Note

2025
£

2024
£

Due within one year

 

Loans and borrowings

9

82,973

89,448

Trade creditors

 

71,422

49,533

Taxation and social security

 

13,587

11,221

Corporation tax liability

 

103,406

81,803

Other creditors

 

140,254

119,975

 

411,642

351,980

Due after one year

 

Loans and borrowings

9

476,189

520,343

2025
£

2024
£

After more than five years by instalments

214,264

131,236

214,264

131,236

 

Crossbank Dental Care Ltd

Notes to the Financial Statements for the Year Ended 31 December 2025 (continued)

9

Loans and borrowings

2025
£

2024
£

Current loans and borrowings

Bank borrowings

41,161

41,609

Finance lease liabilities

41,812

47,839

82,973

89,448

Current loans and borrowings includes the following liabilities, on which security has been given by the company:

2025
£

2024
£

Bank borrowings

41,161

41,609

Finance lease liabilities

41,812

47,839

82,973

89,448

Bank borrowings are secured by fixed and floating charges over the company's assets.

Finance lease liabilities are secured on the assets to which they relate.

2025
£

2024
£

Non-current loans and borrowings

Bank borrowings

361,286

407,995

Finance lease liabilities

114,903

112,348

476,189

520,343

Non-current loans and borrowings includes the following liabilities, on which security has been given by the company:

2025
£

2024
£

Bank borrowings

361,286

407,995

Finance lease liabilities

114,903

112,348

476,189

520,343

Bank borrowings are secured by fixed and floating charges over the company's assets.

Finance lease liabilities are secured on the assets to which they relate.

 

Crossbank Dental Care Ltd

Notes to the Financial Statements for the Year Ended 31 December 2025 (continued)

10

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments not included in the balance sheet is £12,182 (2024 - £14,720).

 

Crossbank Dental Care Ltd

Notes to the Financial Statements for the Year Ended 31 December 2025 (continued)

11

Related party transactions

Transactions with directors

2025

At 1 January 2025
£

Advances
£

Repayments
£

Other payments
£

Dividends credited
£

Interest
£

At 31 December 2025
£

N Cooper

Directors loan

54,984

61,622

(7,579)

-

(46,800)

2,512

64,739

               
         

R L Cooper

Directors loan

45,037

61,624

(7,579)

-

(45,000)

2,512

56,594

               
         

 

2024

At 1 January 2024
£

Advances
£

Repayments
£

Other payments
£

Dividends credited
£

Interest
£

At 31 December 2024
£

N Cooper

Directors loan

52,708

67,412

(19,789)

-

(46,800)

1,453

54,984

               
         

R L Cooper

Directors loan

57,167

51,207

(19,789)

-

(45,000)

1,452

45,037

               
         

 

Directors' advances are repayable on demand.

Interest has been charged on advances to directors at a rate of 2.25% to 5 April 2024 and 3.75% thereafter.