St Boniface Veterinary Clinic Limited 05516945 false 2024-11-01 2025-10-31 2025-10-31 The principal activity of the company is the provision of veterinary services. Digita Accounts Production Advanced 6.30.9574.0 true false 05516945 2024-11-01 2025-10-31 05516945 2025-10-31 05516945 bus:OrdinaryShareClass2 2025-10-31 05516945 bus:OrdinaryShareClass3 2025-10-31 05516945 bus:OrdinaryShareClass4 2025-10-31 05516945 bus:OrdinaryShareClass5 2025-10-31 05516945 core:AcceleratedTaxDepreciationDeferredTax 2025-10-31 05516945 core:RetainedEarningsAccumulatedLosses 2025-10-31 05516945 core:ShareCapital 2025-10-31 05516945 core:CurrentFinancialInstruments 2025-10-31 05516945 core:CurrentFinancialInstruments core:WithinOneYear 2025-10-31 05516945 core:Goodwill 2025-10-31 05516945 core:BetweenTwoFiveYears 2025-10-31 05516945 core:MoreThanFiveYears 2025-10-31 05516945 core:WithinOneYear 2025-10-31 05516945 core:FurnitureFittingsToolsEquipment 2025-10-31 05516945 core:LandBuildings 2025-10-31 05516945 core:MotorVehicles 2025-10-31 05516945 bus:SmallEntities 2024-11-01 2025-10-31 05516945 bus:AuditExemptWithAccountantsReport 2024-11-01 2025-10-31 05516945 bus:FilletedAccounts 2024-11-01 2025-10-31 05516945 bus:SmallCompaniesRegimeForAccounts 2024-11-01 2025-10-31 05516945 bus:RegisteredOffice 2024-11-01 2025-10-31 05516945 bus:CompanySecretary1 2024-11-01 2025-10-31 05516945 bus:Director2 2024-11-01 2025-10-31 05516945 bus:Director3 2024-11-01 2025-10-31 05516945 bus:Director4 2024-11-01 2025-10-31 05516945 bus:Director5 2024-11-01 2025-10-31 05516945 bus:Director6 2024-11-01 2025-10-31 05516945 bus:Director7 2024-11-01 2025-10-31 05516945 bus:Director8 2024-11-01 2025-10-31 05516945 bus:OrdinaryShareClass2 2024-11-01 2025-10-31 05516945 bus:OrdinaryShareClass3 2024-11-01 2025-10-31 05516945 bus:OrdinaryShareClass4 2024-11-01 2025-10-31 05516945 bus:OrdinaryShareClass5 2024-11-01 2025-10-31 05516945 bus:PrivateLimitedCompanyLtd 2024-11-01 2025-10-31 05516945 bus:Agent1 2024-11-01 2025-10-31 05516945 core:Goodwill 2024-11-01 2025-10-31 05516945 core:ComputerEquipment 2024-11-01 2025-10-31 05516945 core:FurnitureFittings 2024-11-01 2025-10-31 05516945 core:FurnitureFittingsToolsEquipment 2024-11-01 2025-10-31 05516945 core:LandBuildings 2024-11-01 2025-10-31 05516945 core:MotorCars 2024-11-01 2025-10-31 05516945 core:MotorVehicles 2024-11-01 2025-10-31 05516945 core:PlantMachinery 2024-11-01 2025-10-31 05516945 core:OtherRelatedParties 2024-11-01 2025-10-31 05516945 countries:EnglandWales 2024-11-01 2025-10-31 05516945 2024-10-31 05516945 core:Goodwill 2024-10-31 05516945 core:FurnitureFittingsToolsEquipment 2024-10-31 05516945 core:LandBuildings 2024-10-31 05516945 core:MotorVehicles 2024-10-31 05516945 2023-11-01 2024-10-31 05516945 2024-10-31 05516945 bus:OrdinaryShareClass2 2024-10-31 05516945 bus:OrdinaryShareClass3 2024-10-31 05516945 bus:OrdinaryShareClass4 2024-10-31 05516945 bus:OrdinaryShareClass5 2024-10-31 05516945 core:AcceleratedTaxDepreciationDeferredTax 2024-10-31 05516945 core:CurrentFinancialInstruments 2024-10-31 05516945 core:CurrentFinancialInstruments core:WithinOneYear 2024-10-31 05516945 core:BetweenTwoFiveYears 2024-10-31 05516945 core:MoreThanFiveYears 2024-10-31 05516945 core:WithinOneYear 2024-10-31 05516945 core:FurnitureFittingsToolsEquipment 2024-10-31 05516945 core:LandBuildings 2024-10-31 05516945 core:MotorVehicles 2024-10-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 05516945

Prepared for the registrar

St Boniface Veterinary Clinic Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 October 2025

 

St Boniface Veterinary Clinic Limited

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 9

 

St Boniface Veterinary Clinic Limited

Company Information

Directors

A R Kemmish

M Kemmish

B G Dart

C Just

D Priestley

C L Smith

R Wotton

Company secretary

T C Dawe

Registered office

Exeter Road
Crediton
Devon
EX17 3BN

Accountants

Hazlewoods LLP Staverton Court
Staverton
Cheltenham
GL51 0UX

 

St Boniface Veterinary Clinic Limited

(Registration number: 05516945)
Balance Sheet as at 31 October 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

5

426,605

410,092

Investments

6

10,000

10,000

 

436,605

420,092

Current assets

 

Stocks

131,686

120,685

Debtors

7

662,912

560,124

Cash at bank and in hand

 

910,638

616,401

 

1,705,236

1,297,210

Creditors: Amounts falling due within one year

8

(803,341)

(657,238)

Net current assets

 

901,895

639,972

Total assets less current liabilities

 

1,338,500

1,060,064

Deferred tax liabilities

10

(80,243)

(82,929)

Net assets

 

1,258,257

977,135

Capital and reserves

 

Called up share capital

12

1,455

1,455

Retained earnings

1,256,802

975,680

Shareholders' funds

 

1,258,257

977,135

For the financial year ending 31 October 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 18 May 2026 and signed on its behalf by:
 


A R Kemmish
Director


M Kemmish
Director

 

St Boniface Veterinary Clinic Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 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:
Exeter Road
Crediton
Devon
EX17 3BN

 

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 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.

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

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.

 

St Boniface Veterinary Clinic Limited

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

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

Freehold land and buildings

0-10% reducing balance

Surgery equipment

10% reducing balance

Fixtures and fittings

15% reducing balance

Computer equipment

Straight line over 3 years

Motor vehicles

25% reducing balance

Goodwill

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

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.

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

Other intangible assets

Amortised over 2 years

 

St Boniface Veterinary Clinic Limited

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

Investments

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.

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.

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.

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.

 

St Boniface Veterinary Clinic Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 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:

 

St Boniface Veterinary Clinic Limited

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

 

4

Intangible assets

Goodwill
 £

Total
£

Cost

At 1 November 2024

184,434

184,434

At 31 October 2025

184,434

184,434

Amortisation

At 1 November 2024

184,434

184,434

At 31 October 2025

184,434

184,434

Carrying amount

At 31 October 2025

-

-

 

5

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost

At 1 November 2024

2,408

712,563

207,939

922,910

Additions

3,766

53,534

38,054

95,354

Disposals

-

(6,700)

(15,600)

(22,300)

At 31 October 2025

6,174

759,397

230,393

995,964

Depreciation

At 1 November 2024

341

416,361

96,116

512,818

Charge for the year

241

41,112

32,955

74,308

Eliminated on disposal

-

(3,421)

(14,346)

(17,767)

At 31 October 2025

582

454,052

114,725

569,359

Carrying amount

At 31 October 2025

5,592

305,345

115,668

426,605

At 31 October 2024

2,067

296,202

111,823

410,092

 

6

Investments

2025
£

2024
£

Investments

10,000

10,000

 

7

Debtors

2025
£

2024
£

Trade debtors

362,258

368,150

Prepayments

45,439

42,516

Other debtors

255,215

149,458

662,912

560,124

 

St Boniface Veterinary Clinic Limited

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

 

8

Creditors

Note

2025
£

2024
£

Due within one year

 

Loans and borrowings

9

5

-

Trade creditors

 

302,078

195,724

Taxation and social security

 

478,877

432,331

Accruals and deferred income

 

17,668

25,618

Other creditors

 

4,713

3,565

 

803,341

657,238

 

9

Loans and borrowings

Current loans and borrowings

2025
£

2024
£

Other borrowings

5

-

 

10

Deferred tax

Deferred tax assets and liabilities

2025

Liability
£

Difference between accumulated depreciation and amortisation and capital allowances

80,243

80,243

2024

Liability
£

Difference between accumulated depreciation and amortisation and capital allowances

82,929

82,929

 

11

Financial commitments, guarantees and contingencies

Operating leases

The total of future minimum lease payments is as follows:

2025
 £

2024
 £

Not later than one year

78,532

78,532

Later than one year and not later than five years

291,376

299,908

Later than five years

1,260,000

1,330,000

1,629,908

1,708,440

The amount of non-cancellable operating lease payments recognised as an expense during the year was £81,532 (2024 - £86,247).

 

St Boniface Veterinary Clinic Limited

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

 

12

Share capital

Allotted, called up and fully paid shares

 

2025

2024

 

No.

£

No.

£

Ordinary A Shares of £1 each

1,010

1,010

1,010

1,010

Ordinary B Shares of £1 each

440

440

440

440

Ordinary C Shares of £1 each

4

4

4

4

Ordinary D Shares of £1 each

1

1

1

1

 

1,455

1,455

1,455

1,455

 

13

Related party transactions

The key management personnel are the directors of the company.

At the 31 October 2025 the company owed the directors £5 (2024: £nil). These amounts are included within other borrowings. There are no fixed repayment terms and no interest is charged.

Summary of transactions with other related parties


Levante Futures Limited


 
St Boniface Veterinary Clinic Limited is controlled by Levante Futures Limited.