Company registration number 08025712 (England and Wales)
LITTLE BEAR'S DAYCARE GROUP LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2025
PAGES FOR FILING WITH REGISTRAR
LITTLE BEAR'S DAYCARE GROUP LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 11
LITTLE BEAR'S DAYCARE GROUP LIMITED
BALANCE SHEET
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
5,677,520
5,822,788
Investment property
4
438,737
438,737
Investments
5
181
285
6,116,438
6,261,810
Current assets
Stocks
12,500
12,500
Debtors falling due after more than one year
6
1,037,099
Debtors falling due within one year
6
681,239
343,067
Cash at bank and in hand
108,659
68,264
802,398
1,460,930
Creditors: amounts falling due within one year
7
(634,578)
(3,198,028)
Net current assets/(liabilities)
167,820
(1,737,098)
Total assets less current liabilities
6,284,258
4,524,712
Creditors: amounts falling due after more than one year
8
(2,538,377)
(2,776,503)
Provisions for liabilities
(386,778)
(392,499)
Net assets
3,359,103
1,355,710
Capital and reserves
Called up share capital
1
2
Revaluation reserve
9
1,183,747
1,209,481
Profit and loss reserves
2,175,355
146,227
Total equity
3,359,103
1,355,710
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
The financial statements were approved by the board of directors and authorised for issue on 17 July 2026 and are signed on its behalf by:
Mr J L O'Neill
Director
Company registration number 08025712 (England and Wales)
LITTLE BEAR'S DAYCARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2025
- 2 -
1
Accounting policies
Company information
Little Bear’s Daycare Group Limited is a private company limited by shares incorporated in England and Wales. The registered office is Suite 22, The Ongar Business Centre, The Gables, Fyfield Road, Ongar, CM5 0GA.
1.1
Basis of preparation
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.
This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
The company has taken advantage of the exemption under section 400 of the Companies Act 2006 not to prepare consolidated accounts. The financial statements present information about the company as an individual entity and not about its group.
The financial statements of the company are consolidated in the financial statements of Little Bears Daycare Holdco 1 Limited. These consolidated financial statements are available from its registered office, Suite 22, The Ongar business centre, The Gables, Fyfield Road, Ongar, Essex, CM5 0GA
1.2
Turnover
Turnover is recognised at the fair value of the consideration receivable for services provided in the normal course of business.
Turnover is attributable to the group management charge fees and rental income. Management fees comprise of costs recovered from entities within a group of related companies for whom the company is acting as a recharge centre for costs incurred within the group. Rental income is measured at the fair value of rents receivable.
LITTLE BEAR'S DAYCARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 3 -
The company recognises revenue from the following major sources:
Management fees
Rental income
The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:
Management fees
Management fees comprise of costs recovered from entities within a group of related companies for whom the company is acting as a recharge centre for costs incurred within the group.
Rental income
Revenue from rental income is measured at the fair value of rents receivable.
1.3
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Freehold land and buildings
2% straight line
Plant and equipment
25% reducing balance
Fixtures and fittings
25% reducing balance
Computers
25% straight line
Motor vehicles
33% straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.4
Investment property
Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.
1.5
Fixed asset investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
LITTLE BEAR'S DAYCARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 4 -
1.6
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.7
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.8
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.9
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
LITTLE BEAR'S DAYCARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 5 -
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
1.10
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.11
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
LITTLE BEAR'S DAYCARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 6 -
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.12
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.13
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.14
Leases
As lessee
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
1.15
Related party transactions
The company has taken advantage of the exemptions conferred by paragraph 3(c) of the Financial Reporting Standard Number 8 - 'Related Party Disclosures', from the requirement to disclose transactions with other companies within the group.
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
11
11
LITTLE BEAR'S DAYCARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
- 7 -
3
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost or valuation
At 1 July 2024
6,123,511
214,148
6,337,659
Additions
5,200
5,200
Disposals
(23,667)
(23,667)
At 30 June 2025
6,123,511
195,681
6,319,192
Depreciation and impairment
At 1 July 2024
367,326
147,545
514,871
Depreciation charged in the year
122,428
16,740
139,168
Eliminated in respect of disposals
(12,367)
(12,367)
At 30 June 2025
489,754
151,918
641,672
Carrying amount
At 30 June 2025
5,633,757
43,763
5,677,520
At 30 June 2024
5,756,185
66,603
5,822,788
The following assets are carried at valuation. If the assets were measured using the cost model, the carrying amounts would be as follows:
Land & Buildings
2025
2024
£
£
Cost
4,460,981
4,460,981
Accumulated depreciation
(356,710)
(267,533)
Carrying value
4,104,271
4,193,448
4
Investment property
2025
£
Fair value
At 1 July 2024 and 30 June 2025
438,737
The directors' valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.
LITTLE BEAR'S DAYCARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
- 8 -
5
Fixed asset investments
2025
2024
£
£
Shares in group undertakings and participating interests
181
285
Movements in fixed asset investments
Shares in subsidiaries
£
Cost or valuation
At 1 July 2024
285
Disposals
(104)
At 30 June 2025
181
Carrying amount
At 30 June 2025
181
At 30 June 2024
285
6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
14,074
Amounts owed by group undertakings
16,654
55,962
Other debtors
643,928
283,011
Prepayments and accrued income
6,583
4,094
681,239
343,067
2025
2024
Amounts falling due after more than one year:
£
£
Amounts owed by group undertakings
1,037,099
Total debtors
681,239
1,380,166
Amounts owed by group undertakings are unsecured, interest free, have no fixed date of repayment and are repayable on demand.
The amounts falling due after more than one year by group undertakings accrue interest on an annual basis at interest rate of 8%. The loan has been written off at the end of the financial year. Management considers 8% to be a reasonable estimate of the market rate of interest receivable for similar debt instruments. The total interest of £62,990 (2024: £79,019) was charged during the year ended 30 June 2025.
LITTLE BEAR'S DAYCARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
- 9 -
7
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
203,837
172,692
Trade creditors
17,644
15,742
Amounts owed to group undertakings
2,704,011
Taxation and social security
151,022
88,988
Other creditors
262,075
216,595
634,578
3,198,028
Amounts owed to group undertakings are unsecured, interest free, have no fixed date of repayment and are repayable on demand.
8
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
1,732,511
1,950,936
Other creditors
805,866
825,567
2,538,377
2,776,503
Creditors which fall due after five years are payable as follows:
Payable by instalments
944,158
1,258,583
There is a cross guarantee in place between Barclays Security Trustee Limited, Little Bear's Daycare Group Limited, Little Bear's Daycare Holdco 1 Limited, Little Bear's Nursery School Limited, Little Bear's 3 Limited, Little Bear's 4 Limited, Little Bear's 2 Limited and Little Bear's Daycare Holdco 2 Limited.
9
Revaluation reserve
2025
2024
£
£
At the beginning of the year
1,209,481
1,367,993
Deferred tax on revaluation of tangible assets
-
(45,825)
Other movements
(25,734)
(112,687)
At the end of the year
1,183,747
1,209,481
10
Audit report information
As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006.
The auditor's report is unqualified and includes the following:
LITTLE BEAR'S DAYCARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
10
Audit report information
(Continued)
- 10 -
Opinion
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 30 June 2025 and of its profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
Senior Statutory Auditor:
Kevin Corey FCCA
Statutory Auditor:
Xeinadin Audit Limited
Date of audit report:
17 July 2026
11
Operating lease commitments
As lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:
2025
2024
£
£
Total commitments
97,401
164,884
12
Related party transactions
Transactions with related parties
During the year the company entered into the following transactions with related parties:
Services provided
2025
2024
£
£
Other related parties
282,008
504
The following amounts were outstanding at the reporting end date:
2025
2024
Amounts due from related parties
£
£
Other related parties
185,999
279,198
LITTLE BEAR'S DAYCARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
- 11 -
13
Parent company
At 31st March 2025 there was a share for share exchange whereby Little Bears Daycare Holdco 1 became the parent company.
The financial statements of the company are consolidated in the financial statements of Little Bear's Daycare
Holdco 1 Limited. These consolidated accounts are available from its register office Suite 22, The Ongar
business centre, The Gables, Fyfield Road, Ongar, Essex, CM5 0GA.
Little Bear's Daycare Holdco 1 Limited is the smallest and largest group of undertakings to consolidate these
financial statements.
The immediate and ultimate parent company is Little Bear's Daycare Holdco 1 Limited, a Limited Company incorporated in the United Kingdom.
2025-06-302024-07-01falsefalsefalse17 July 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityMr J L O'NeillMrs S S O'NeillMiss L B O'NeillMiss E P O'Neill080257122024-07-012025-06-30080257122025-06-30080257122024-06-3008025712core:LandBuildings2025-06-3008025712core:OtherPropertyPlantEquipment2025-06-3008025712core:LandBuildings2024-06-3008025712core:OtherPropertyPlantEquipment2024-06-3008025712core:Non-currentFinancialInstrumentscore:AfterOneYear2025-06-3008025712core:Non-currentFinancialInstrumentscore:AfterOneYear2024-06-3008025712core:WithinOneYear2025-06-3008025712core:WithinOneYear2024-06-3008025712core:AfterOneYear2025-06-3008025712core:AfterOneYear2024-06-3008025712core:CurrentFinancialInstruments2025-06-3008025712core:CurrentFinancialInstruments2024-06-3008025712core:ShareCapital2025-06-3008025712core:ShareCapital2024-06-3008025712core:RevaluationReserve2025-06-3008025712core:RevaluationReserve2024-06-3008025712core:RetainedEarningsAccumulatedLosses2025-06-3008025712core:RetainedEarningsAccumulatedLosses2024-06-3008025712core:RevaluationReserve2024-06-3008025712core:RevaluationReserve2023-06-3008025712bus:Director12024-07-012025-06-3008025712core:LandBuildingscore:OwnedOrFreeholdAssets2024-07-012025-06-3008025712core:PlantMachinery2024-07-012025-06-3008025712core:FurnitureFittings2024-07-012025-06-3008025712core:ComputerEquipment2024-07-012025-06-3008025712core:MotorVehicles2024-07-012025-06-30080257122023-07-012024-06-3008025712core:LandBuildings2024-06-3008025712core:OtherPropertyPlantEquipment2024-06-30080257122024-06-3008025712core:LandBuildings2024-07-012025-06-3008025712core:OtherPropertyPlantEquipment2024-07-012025-06-3008025712core:Non-currentFinancialInstruments2025-06-3008025712core:Non-currentFinancialInstruments2024-06-3008025712core:CurrentFinancialInstrumentscore:WithinOneYear2025-06-3008025712core:CurrentFinancialInstrumentscore:WithinOneYear2024-06-3008025712bus:PrivateLimitedCompanyLtd2024-07-012025-06-3008025712bus:SmallCompaniesRegimeForAccounts2024-07-012025-06-3008025712bus:FRS1022024-07-012025-06-3008025712bus:Audited2024-07-012025-06-3008025712bus:Director22024-07-012025-06-3008025712bus:Director32024-07-012025-06-3008025712bus:Director42024-07-012025-06-3008025712bus:FullAccounts2024-07-012025-06-30xbrli:purexbrli:sharesiso4217:GBP