Harmony Care Homes (2003) Limited 04680449 false 2024-09-01 2025-08-31 2025-08-31 The principal activity of the company is the provision of domiciliary care Digita Accounts Production Advanced 6.30.9574.0 true true 04680449 2024-09-01 2025-08-31 04680449 2025-08-31 04680449 bus:OrdinaryShareClass1 2025-08-31 04680449 bus:OrdinaryShareClass2 2025-08-31 04680449 bus:OrdinaryShareClass3 2025-08-31 04680449 core:CurrentFinancialInstruments 2025-08-31 04680449 core:CurrentFinancialInstruments core:WithinOneYear 2025-08-31 04680449 core:Non-currentFinancialInstruments 2025-08-31 04680449 core:Non-currentFinancialInstruments core:AfterOneYear 2025-08-31 04680449 core:AdditionsToInvestments 2025-08-31 04680449 core:CostValuation 2025-08-31 04680449 core:FurnitureFittingsToolsEquipment 2025-08-31 04680449 core:LandBuildings 2025-08-31 04680449 1 2025-08-31 04680449 bus:SmallEntities 2024-09-01 2025-08-31 04680449 bus:AuditExemptWithAccountantsReport 2024-09-01 2025-08-31 04680449 bus:FilletedAccounts 2024-09-01 2025-08-31 04680449 bus:SmallCompaniesRegimeForAccounts 2024-09-01 2025-08-31 04680449 bus:RegisteredOffice 2024-09-01 2025-08-31 04680449 bus:CompanySecretaryDirector1 2024-09-01 2025-08-31 04680449 bus:Director2 2024-09-01 2025-08-31 04680449 bus:OrdinaryShareClass1 2024-09-01 2025-08-31 04680449 bus:OrdinaryShareClass2 2024-09-01 2025-08-31 04680449 bus:OrdinaryShareClass3 2024-09-01 2025-08-31 04680449 bus:PrivateLimitedCompanyLtd 2024-09-01 2025-08-31 04680449 bus:Agent1 2024-09-01 2025-08-31 04680449 core:FurnitureFittingsToolsEquipment 2024-09-01 2025-08-31 04680449 core:LandBuildings 2024-09-01 2025-08-31 04680449 core:LeaseholdImprovements 2024-09-01 2025-08-31 04680449 core:MotorCars 2024-09-01 2025-08-31 04680449 core:OfficeEquipment 2024-09-01 2025-08-31 04680449 1 2024-09-01 2025-08-31 04680449 countries:England 2024-09-01 2025-08-31 04680449 2024-08-31 04680449 core:CostValuation 2024-08-31 04680449 core:FurnitureFittingsToolsEquipment 2024-08-31 04680449 core:LandBuildings 2024-08-31 04680449 2023-09-01 2024-08-31 04680449 2024-08-31 04680449 bus:OrdinaryShareClass1 2024-08-31 04680449 bus:OrdinaryShareClass2 2024-08-31 04680449 bus:OrdinaryShareClass3 2024-08-31 04680449 core:CurrentFinancialInstruments 2024-08-31 04680449 core:CurrentFinancialInstruments core:WithinOneYear 2024-08-31 04680449 core:Non-currentFinancialInstruments 2024-08-31 04680449 core:Non-currentFinancialInstruments core:AfterOneYear 2024-08-31 04680449 core:FurnitureFittingsToolsEquipment 2024-08-31 04680449 core:LandBuildings 2024-08-31 04680449 1 2024-08-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 04680449

Harmony Care Homes (2003) Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 August 2025

 

Harmony Care Homes (2003) Limited

Contents

Company Information

1

Accountants' Report - Ltd

2

Balance Sheet

3

Notes to the Unaudited Financial Statements

4 to 9

 

Harmony Care Homes (2003) Limited

Company Information

Directors

Mr Simon Alexander Coldrick

Mrs Ann June Coldrick

Company secretary

Mr Simon Alexander Coldrick

Registered office

Little Bloxwich Community Hub
Stoney Lane
Bloxwich
Walsall
WS3 3DW

Accountants

David Evans & Co Limited Stowegate House
Lombard Street
Lichfield
Staffs
WS13 6DP

 

Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
Harmony Care Homes (2003) Limited
for the Year Ended 31 August 2025

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Harmony Care Homes (2003) Limited for the year ended 31 August 2025 as set out on pages 3 to 9 from the company's accounting records and from information and explanations you have given us.

This report is made solely to the Board of Directors of Harmony Care Homes (2003) Limited, as a body, in accordance with the terms of our engagement letter. Our work has been undertaken solely to prepare for your approval the accounts of Harmony Care Homes (2003) Limited and state those matters that we have agreed to state to the Board of Directors of Harmony Care Homes (2003) Limited, as a body, in this report in accordance with. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Harmony Care Homes (2003) Limited and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Harmony Care Homes (2003) Limited 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 Harmony Care Homes (2003) Limited. You consider that Harmony Care Homes (2003) Limited 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 Harmony Care Homes (2003) Limited. 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.

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

David Evans & Co Limited
Stowegate House
Lombard Street
Lichfield
Staffs
WS13 6DP

29 May 2026

 

Harmony Care Homes (2003) Limited

(Registration number: 04680449)
Balance Sheet as at 31 August 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

4

417,694

421,917

Investments

5

20,357

9,358

 

438,051

431,275

Current assets

 

Debtors

6

546,101

404,111

Cash at bank and in hand

 

264,240

372,282

 

810,341

776,393

Creditors: Amounts falling due within one year

7

(484,154)

(491,262)

Net current assets

 

326,187

285,131

Total assets less current liabilities

 

764,238

716,406

Creditors: Amounts falling due after more than one year

7

(110,689)

(134,065)

Net assets

 

653,549

582,341

Capital and reserves

 

Called up share capital

8

100

100

Retained earnings

653,449

582,241

Shareholders' funds

 

653,549

582,341

For the financial year ending 31 August 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 29 May 2026 and signed on its behalf by:
 

.........................................
Mr Simon Alexander Coldrick
Company secretary and director

 

Harmony Care Homes (2003) Limited

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

1

General information

The company is a private company limited by share capital, incorporated in England.

The address of its registered office is:
Little Bloxwich Community Hub
Stoney Lane
Bloxwich
Walsall
WS3 3DW

These financial statements were authorised for issue by the Board on 29 May 2026.

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 that as disclosed in the accounting policies certain items are shown at fair value.

Going concern

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 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.

 

Harmony Care Homes (2003) Limited

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

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

Long leasehold property

2% Reducing balance

Fixtures and fittings

25% Straight-line method

Motor vehicles

25% Reducing balance

Office equipment

25% Reducing balance

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

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.


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.

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. 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.

 

Harmony Care Homes (2003) Limited

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

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 subsequently measured at amortised cost using the effective interest method.

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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 114 (2024 - 110).

 

Harmony Care Homes (2003) Limited

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

4

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Total
£

Cost or valuation

At 1 September 2024

413,607

26,135

439,742

Additions

-

1,759

1,759

Disposals

-

(1,109)

(1,109)

At 31 August 2025

413,607

26,785

440,392

Depreciation

At 1 September 2024

2,394

15,431

17,825

Charge for the year

111

5,039

5,150

Eliminated on disposal

-

(277)

(277)

At 31 August 2025

2,505

20,193

22,698

Carrying amount

At 31 August 2025

411,102

6,592

417,694

At 31 August 2024

411,213

10,704

421,917

Included within the net book value of land and buildings above is £405,684 (2024 - £405,684) in respect of freehold land and buildings and £5,418 (2024 - £5,529) in respect of long leasehold land and buildings.
 

5

Investments

2025
£

2024
£

Investments

20,357

9,358

Investments

£

Cost

At 1 September 2024

9,358

Additions

10,999

At 31 August 2025

20,357

Provision

Carrying amount

At 31 August 2025

20,357

At 31 August 2024

9,358

 

Harmony Care Homes (2003) Limited

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

6

Debtors

Current

2025
£

2024
£

Trade debtors

489,193

370,264

Prepayments

1,926

359

Other debtors

54,982

33,488

 

546,101

404,111

7

Creditors

Creditors: amounts falling due within one year

Note

2025
£

2024
£

Due within one year

 

Loans and borrowings

9

35,334

24,500

Trade creditors

 

22,385

43,178

Taxation and social security

 

72,815

119,663

Accruals and deferred income

 

327,953

296,197

Other creditors

 

25,667

7,724

 

484,154

491,262

Creditors: amounts falling due after more than one year

Note

2025
£

2024
£

Due after one year

 

Loans and borrowings

9

110,689

134,065

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £148,472 ( - £132,222).

8

Share capital

Allotted, called up and fully paid shares

2025

2024

No.

£

No.

£

Ordinary A shares of £1 each

20

20

20

20

Ordinary B shares of £1 each

20

20

20

20

Ordinary C shares of £1 each

60

60

60

60

100

100

100

100

 

Harmony Care Homes (2003) Limited

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

9

Loans and borrowings

Non-current loans and borrowings

2025
£

2024
£

Bank borrowings

110,689

134,065

Current loans and borrowings

2025
£

2024
£

Bank borrowings

35,334

24,500

Bank borrowings

Freehold mortgaged loan is denominated in sterling with a nominal interest rate of 6%, and the final instalment is due on 31 August 2027. The carrying amount at year end is £135,189 (2024 - £137,260).

This consolidated loan is secured by a fixed and floating charge over the the freehold properties owned by the company.