64
false
false
false
false
true
false
false
false
false
false
false
true
false
false
true
true
true
true
No description of principal activity
2024-12-01
Sage Accounts Production Advanced 2024 - FRS102_2024
544,047
479,801
36,063
78,302
42,239
xbrli:pure
xbrli:shares
iso4217:GBP
13611844
2024-12-01
2025-11-30
13611844
2025-11-30
13611844
2024-11-30
13611844
2023-12-01
2024-11-30
13611844
2024-11-30
13611844
2023-11-30
13611844
core:FurnitureFittings
2024-12-01
2025-11-30
13611844
bus:RegisteredOffice
2024-12-01
2025-11-30
13611844
bus:OrdinaryShareClass1
2024-12-01
2025-11-30
13611844
bus:LeadAgentIfApplicable
2024-12-01
2025-11-30
13611844
bus:Director1
2024-12-01
2025-11-30
13611844
bus:Director2
2024-12-01
2025-11-30
13611844
bus:CompanySecretary1
2024-12-01
2025-11-30
13611844
core:WithinOneYear
2025-11-30
13611844
core:WithinOneYear
2024-11-30
13611844
core:LandBuildings
2024-11-30
13611844
core:FurnitureFittings
2024-11-30
13611844
core:LandBuildings
2025-11-30
13611844
core:FurnitureFittings
2025-11-30
13611844
core:DeferredTaxation
2024-12-01
2025-11-30
13611844
core:LandBuildings
2024-12-01
2025-11-30
13611844
core:AfterOneYear
2025-11-30
13611844
core:AfterOneYear
2024-11-30
13611844
core:UKTax
2024-12-01
2025-11-30
13611844
core:UKTax
2023-12-01
2024-11-30
13611844
core:RetainedEarningsAccumulatedLosses
2024-11-30
13611844
core:RetainedEarningsAccumulatedLosses
2023-11-30
13611844
core:RetainedEarningsAccumulatedLosses
2025-11-30
13611844
core:RetainedEarningsAccumulatedLosses
2024-11-30
13611844
core:ShareCapital
2025-11-30
13611844
core:ShareCapital
2024-11-30
13611844
core:AcceleratedTaxDepreciationDeferredTax
2025-11-30
13611844
core:AcceleratedTaxDepreciationDeferredTax
2024-11-30
13611844
core:RetirementBenefitObligationsDeferredTax
2025-11-30
13611844
core:LandBuildings
2024-11-30
13611844
core:FurnitureFittings
2024-11-30
13611844
core:DeferredTaxation
2024-11-30
13611844
core:DeferredTaxation
2025-11-30
13611844
bus:MediumEntities
2024-12-01
2025-11-30
13611844
bus:Audited
2024-12-01
2025-11-30
13611844
bus:Medium-sizedCompaniesRegimeForAccounts
2024-12-01
2025-11-30
13611844
bus:PrivateLimitedCompanyLtd
2024-12-01
2025-11-30
13611844
bus:FullAccounts
2024-12-01
2025-11-30
13611844
bus:OrdinaryShareClass1
2025-11-30
13611844
bus:OrdinaryShareClass1
2024-11-30
COMPANY REGISTRATION NUMBER:
13611844
Year ended 30 November 2025
|
Officers and professional advisers |
1 |
|
|
|
Independent auditor's report to the members |
5 |
|
|
|
Statement of income and retained earnings |
10 |
|
|
|
Statement of financial position |
11 |
|
|
|
Notes to the financial statements |
13 |
|
|
|
Officers and Professional Advisers |
|
|
The board of directors |
B N Lukka |
|
N J Lukka |
|
|
|
Company secretary |
B N Lukka |
|
|
|
Registered office |
Macneil House |
|
9-17 Lodge Lane |
|
London |
|
N12 8JH |
|
|
|
Auditor |
Streets Audit LLP |
|
Chartered accountants & statutory auditor |
|
Enterprise House |
|
38 Tyndall Court |
|
Commerce Road |
|
Lynch Wood |
|
Peterborough |
|
Cambridgeshire |
|
PE2 6LR |
|
|
|
Bankers |
Royal Bank of Scotland |
|
5-10 Great Tower Street |
|
London |
|
EC3P 3HX |
|
|
Year ended 30 November 2025
The directors present the strategic report for the year ended 30 November 2025. Fair review of the business) The principal activity of the company continues to be the provision of nursing home facilities for the elderly. The company made a pre-tax profit of £807k (2024: £633k) for the year on a turnover of £3.9m (2024: £3.4m). At 30 November 2025 the company had net assets of £821k (2024: £215k). Principal risks and uncertainties The directors recognise that within the business there are a number of risks which may affect the performance of the company. These risks are subject to regular review and, where appropriate, processes are established to minimise the level of exposure. Regulatory - the company's nursing home is regulated by the Care Quality Commission and is exposed to adverse findings that the Commission may raise. The company ensures that the nursing home is run to a high standard and to-date no such adverse findings have been reported. Financial risk - the company is exposed to financial risk through its assets and liabilities. The key financial risk is that, in the current climate, the proceeds from its assets may not be sufficient to fund the obligations from liabilities as they fall due. The most important components of financial risk are: 1) Credit risk - the company continues to minimise commercial credit risk and has not suffered unduly from bad debts. 2) Interest rate risk - the company's borrowings are on a variable rate basis and the company is exposed to potential increases in interest rates. The company continues to monitor its interest obligations and its investment portfolio to ensure that future increases in interest rates will not unduly affect the performance of the business. Key performance indicators In the opinion of the directors, occupancy percentage and average fee per resident are considered key performance indicators when assessing business performance and is reviewed monthly by the management team, with both having remained in line with the directors' expectations, in the current climate.
This report was approved by the board of directors on 15 July 2026 and signed on behalf of the board by:
|
Registered office: |
|
Macneil House |
|
9-17 Lodge Lane |
|
London |
|
N12 8JH |
|
Year ended 30 November 2025
The directors present their report and the financial statements of the company for the year ended
30 November 2025
.
Directors
The directors who served the company during the year were as follows:
Dividends
The directors do not recommend the payment of a dividend.
Directors' responsibilities statement
The directors are responsible for preparing the strategic report, directors' report and the financial statements in accordance with applicable law and regulations. Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and the profit or loss of the company for that period. In preparing these financial statements, the directors are required to: - select suitable accounting policies and then apply them consistently; - make judgments and accounting estimates that are reasonable and prudent; - prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business. The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Auditor
Each of the persons who is a director at the date of approval of this report confirms that:
-
so far as they are aware, there is no relevant audit information of which the company's auditor is unaware; and - they have taken all steps that they ought to have taken as a director to make themselves aware of any relevant audit information and to establish that the company's auditor is aware of that information.
The auditor is deemed to have been re-appointed in accordance with section 487 of the Companies Act 2006.
This report was approved by the board of directors on
15 July 2026
and signed on behalf of the board by:
|
Registered office: |
|
Macneil House |
|
9-17 Lodge Lane |
|
London |
|
N12 8JH |
|
|
Independent Auditor's Report to the Members of
BNTL Care Ltd |
|
Year ended 30 November 2025
Opinion
We have audited the financial statements of BNTL Care Ltd (the 'company') for the year ended 30 November 2025 which comprise the statement of income and retained earnings, statement of financial position and the related notes, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice). In our opinion the financial statements: - give a true and fair view of the state of the company's affairs as at 30 November 2025 and of its profit for the year then ended; - have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; - have been prepared in accordance with the requirements of the Companies Act 2006.
Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
Other information
The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. The directors are responsible for the other information. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
-
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
-
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report. We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion: - adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or - the financial statements are not in agreement with the accounting records and returns; or - certain disclosures of directors' remuneration specified by law are not made; or - we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements. Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below: Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows: - the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations; - we identified the laws and regulations applicable to the company through discussions with directors and other management, and from our commercial knowledge and experience of the company and sector in which it operates; - we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, including the Companies Act 2006 and taxation legislation, Care Home legislation and health and safety legislation; - we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence; and - identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit. We assessed the susceptibility of the company's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by: - making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; and - considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations. To address the risk of fraud through management bias and override of controls, we: - performed analytical procedures to identify any unusual or unexpected relationships; - tested journal entries to identify unusual transactions; - assessed whether judgements and assumptions made in determining the accounting estimates set out in Note 3 were indicative of potential bias; and - investigated the rationale behind significant or unusual transactions. In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to: - agreeing financial statement disclosures to underlying supporting documentation; - reading the minutes of meetings of those charged with governance; - inquiring of management as to actual and potential litigation and claims; and - reviewing correspondence with HMRC, relevant regulators and the company's legal advisors. There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to inquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any. Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion. As part of an audit in accordance with ISAs (UK), we exercise professional judgment and maintain professional scepticism throughout the audit. We also: - Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. - Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the internal control. - Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors. - Conclude on the appropriateness of the directors' use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the company's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However, future events or conditions may cause the company to cease to continue as a going concern. - Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation. We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
Use of our report
This report is made solely to the company's members, as a body, in accordance with chapter 3 of part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
|
Jonathan Day |
|
(Senior Statutory Auditor) |
|
|
For and on behalf of |
|
Streets Audit LLP |
|
Chartered accountants & statutory auditor |
|
Enterprise House |
|
38 Tyndall Court |
|
Commerce Road |
|
Lynch Wood |
|
Peterborough |
|
Cambridgeshire |
|
PE2 6LR |
|
15 July 2026
|
Statement of Income and Retained Earnings |
|
Year ended 30 November 2025
|
2025 |
2024 |
|
Note |
£ |
£ |
|
Turnover |
4 |
3,850,010 |
3,356,473 |
|
|
|
|
|
Cost of sales |
2,345,437 |
1,999,580 |
|
------------ |
------------ |
|
Gross profit |
1,504,573 |
1,356,893 |
|
|
|
|
Administrative expenses |
354,730 |
335,220 |
|
|
------------ |
------------ |
|
Operating profit |
5 |
1,149,843 |
1,021,673 |
|
|
|
|
|
Interest payable and similar expenses |
8 |
342,801 |
389,077 |
|
------------ |
------------ |
|
Profit before taxation |
807,042 |
632,596 |
|
|
|
|
|
Tax on profit |
9 |
262,995 |
152,795 |
|
--------- |
--------- |
|
Profit for the financial year and total comprehensive income |
544,047 |
479,801 |
|
--------- |
--------- |
|
|
|
|
|
Retained earnings/(losses) at the start of the year |
215,448 |
(
264,353) |
|
--------- |
--------- |
|
Retained earnings at the end of the year |
759,495 |
215,448 |
|
--------- |
--------- |
|
|
|
All the activities of the company are from continuing operations.
|
Statement of Financial Position |
|
30 November 2025
Fixed assets
|
Tangible assets |
10 |
|
8,974,014 |
8,854,616 |
|
|
|
|
|
Current assets
|
Debtors |
11 |
369,068 |
|
218,936 |
|
Cash at bank and in hand |
294,473 |
|
671,986 |
|
--------- |
|
--------- |
|
663,541 |
|
890,922 |
|
|
|
|
|
|
Creditors: amounts falling due within one year |
12 |
4,227,772 |
|
4,616,073 |
|
------------ |
|
------------ |
|
Net current liabilities |
|
3,564,231 |
3,725,151 |
|
|
------------ |
------------ |
|
Total assets less current liabilities |
|
5,409,783 |
5,129,465 |
|
|
|
|
|
|
Creditors: amounts falling due after more than one year |
13 |
|
4,607,949 |
4,949,980 |
|
|
|
|
|
Provisions
|
Taxation including deferred tax |
14 |
|
42,239 |
(
36,063) |
|
|
------------ |
------------ |
|
Net assets |
|
759,595 |
215,548 |
|
|
------------ |
------------ |
|
|
|
|
|
|
Statement of Financial Position (continued) |
|
30 November 2025
Capital and reserves
|
Called up share capital |
17 |
|
100 |
100 |
|
Profit and loss account |
18 |
|
759,495 |
215,448 |
|
|
--------- |
--------- |
|
Shareholders funds |
|
759,595 |
215,548 |
|
|
--------- |
--------- |
|
|
|
|
|
These financial statements have been prepared in accordance with the provisions applicable to companies subject to the medium companies regime.
These financial statements were approved by the
board of directors
and authorised for issue on
15 July 2026
, and are signed on behalf of the board by:
Company registration number:
13611844
|
Notes to the Financial Statements |
|
Year ended 30 November 2025
1.
General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is Macneil House, 9-17 Lodge Lane, London, N12 8JH.
2.
Statement of compliance
These financial statements have been prepared in compliance with FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'.
3.
Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis. The financial statements are prepared in sterling, which is the functional currency of the entity.
Disclosure exemptions
The entity satisfies the criteria of being a qualifying entity as defined in FRS 102. Its financial statements are consolidated into the financial statements of LCH Care Group Ltd which can be obtained from Companies House. As such, advantage has been taken of the following disclosure exemptions available under paragraph 1.12 of FRS 102: (a) No cash flow statement has been presented for the company. (b) Disclosures in respect of financial instruments have not been presented. (d) No disclosure has been given for the aggregate remuneration of key management personnel.
Judgements and key sources of estimation uncertainty
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. The judgements (apart from those involving estimations) that management has made in the process of applying the entity's accounting policies and that have the most significant effect on the amounts recognised in the financial statements are as follows: Depreciation Depreciation is recognised over the estimated useful life of assets, please see the accounting policy for further details.
Revenue recognition
Turnover is measured at the fair value of the consideration received or receivable and represents amounts receivable for services rendered, stated net of discounts.
Income tax
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, tax is recognised in other comprehensive income or directly in equity, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date. Deferred tax is recognised in respect of all material timing differences at the reporting date. Unrelieved tax losses and other 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.
Tangible assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
|
Land and buildings |
- |
2% Straight line (excluding land)
|
|
Fixtures and fittings |
- |
15% reducing balance |
|
|
|
|
Provisions
Provisions are recognised when the entity has an obligation at the reporting date as a result of a past event, it is probable that the entity will be required to transfer economic benefits in settlement and the amount of the obligation can be estimated reliably. Provisions are recognised as a liability in the statement of financial position and the amount of the provision as an expense.
Financial instruments
The company holds basic financial instruments as defined in FRS102. The financial assets and financial liabilities of the company and their measurement basis are as follows: Financial assets - trade and other debtors are basic financial instruments and are debt instruments measured at amortised cost. Prepayments are not financial instruments. Cash at bank is classified as a basic financial instrument and is measured at amortised cost. Financial liabilities - trade creditors, accruals and other creditors are financial instruments, and are measured at amortised cost. Taxation and social security are not included in the financial instruments disclosure definition.
Defined contribution plans
Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided.
4.
Turnover
Turnover arises from:
|
2025 |
2024 |
|
£ |
£ |
|
Nursing home fees |
3,850,010 |
3,356,473 |
|
------------ |
------------ |
|
|
|
The whole of the turnover is attributable to the principal activity of the company wholly undertaken in the United Kingdom.
5.
Operating profit
Operating profit or loss is stated after charging:
|
2025 |
2024 |
|
£ |
£ |
|
Depreciation of tangible assets |
199,672 |
179,603 |
|
--------- |
--------- |
|
|
|
6.
Auditor's remuneration
|
2025 |
2024 |
|
£ |
£ |
|
Fees payable for the audit of the financial statements |
7,500 |
– |
|
------- |
---- |
|
|
|
7.
Staff costs
The average number of persons employed by the company during the year, including the directors, amounted to:
|
2025 |
2024 |
|
No. |
No. |
|
Administration and care staff |
|
|
|
---- |
---- |
|
|
|
The aggregate payroll costs incurred during the year, relating to the above, were:
|
2025 |
2024 |
|
£ |
£ |
|
Wages and salaries |
1,836,113 |
1,569,713 |
|
Social security costs |
213,044 |
146,565 |
|
Other pension costs |
28,891 |
26,096 |
|
------------ |
------------ |
|
2,078,048 |
1,742,374 |
|
------------ |
------------ |
|
|
|
8.
Interest payable and similar expenses
|
2025 |
2024 |
|
£ |
£ |
|
Interest on banks loans and overdrafts |
342,801 |
389,077 |
|
--------- |
--------- |
|
|
|
9.
Tax on profit
Major components of tax expense
Current tax:
|
UK current tax expense |
184,693 |
188,858 |
|
|
|
Deferred tax:
|
Origination and reversal of timing differences |
78,302 |
(
36,063) |
|
--------- |
--------- |
|
Tax on profit |
262,995 |
152,795 |
|
--------- |
--------- |
|
|
|
Reconciliation of tax expense
The tax assessed on the profit on ordinary activities for the year is higher than (2024: lower than) the
standard rate of corporation tax in the UK
of
25
% (2024:
25
%).
|
2025 |
2024 |
|
£ |
£ |
|
Profit on ordinary activities before taxation |
807,042 |
632,596 |
|
--------- |
--------- |
|
Profit on ordinary activities by rate of tax |
201,761 |
188,858 |
|
Effect of expenses not deductible for tax purposes |
226 |
– |
|
Effect of capital allowances and depreciation |
61,008 |
(
36,063) |
|
--------- |
--------- |
|
Tax on profit |
262,995 |
152,795 |
|
--------- |
--------- |
|
|
|
10.
Tangible assets
|
Land and buildings |
Fixtures and fittings |
Total |
|
£ |
£ |
£ |
|
Cost |
|
|
|
|
At 1 December 2024 |
9,177,195 |
185,772 |
9,362,967 |
|
Additions |
186,570 |
132,500 |
319,070 |
|
------------ |
--------- |
------------ |
|
At 30 November 2025 |
9,363,765 |
318,272 |
9,682,037 |
|
------------ |
--------- |
------------ |
|
Depreciation |
|
|
|
|
At 1 December 2024 |
456,195 |
52,156 |
508,351 |
|
Charge for the year |
159,755 |
39,917 |
199,672 |
|
------------ |
--------- |
------------ |
|
At 30 November 2025 |
615,950 |
92,073 |
708,023 |
|
------------ |
--------- |
------------ |
|
Carrying amount |
|
|
|
|
At 30 November 2025 |
8,747,815 |
226,199 |
8,974,014 |
|
------------ |
--------- |
------------ |
|
At 30 November 2024 |
8,721,000 |
133,616 |
8,854,616 |
|
------------ |
--------- |
------------ |
|
|
|
|
Included within freehold property is land valued at £1.4m which has not been depreciated.
11.
Debtors
|
2025 |
2024 |
|
£ |
£ |
|
Trade debtors |
93,489 |
100,525 |
|
Amounts owed by group undertakings |
150,000 |
– |
|
Prepayments and accrued income |
125,579 |
118,411 |
|
--------- |
--------- |
|
369,068 |
218,936 |
|
--------- |
--------- |
|
|
|
12.
Creditors:
amounts falling due within one year
|
2025 |
2024 |
|
£ |
£ |
|
Bank loans and overdrafts |
192,024 |
103,052 |
|
Trade creditors |
112,906 |
164,027 |
|
Amounts owed to group undertakings |
3,700,000 |
4,000,000 |
|
Accruals and deferred income |
74,494 |
97,776 |
|
Corporation tax |
94,642 |
188,858 |
|
Social security and other taxes |
47,459 |
38,999 |
|
Other creditors |
6,247 |
23,361 |
|
------------ |
------------ |
|
4,227,772 |
4,616,073 |
|
------------ |
------------ |
|
|
|
The bank loan is secured by a legal charge over the freehold property and a debenture over the assets of the company, as well as by a cross-guarantee given by other companies under common control.
The loan is for a term of 15 years, repayable in monthly instalments of capital and interest at 2.25% per annum over Base Rate.
At 30 November 2025, the net bank loans subject to the cross guarantee amounted to £11.9m (2024: £14.9m).
13.
Creditors:
amounts falling due after more than one year
|
2025 |
2024 |
|
£ |
£ |
|
Bank loans and overdrafts |
4,607,949 |
4,949,980 |
|
------------ |
------------ |
|
|
|
The bank loan is secured by a legal charge over the freehold property and a debenture over the assets of the company, as well as by a cross-guarantee given by other companies under common control.
The loan is for a term of 15 years, repayable in monthly instalments of capital and interest at 2.25% per annum over Base Rate.
At 30 November 2025, the net bank loans subject to the cross guarantee amounted to £11.9m (2024: £14.9m).
14.
Provisions
|
Deferred tax (note 15) |
|
£ |
|
At 1 December 2024 |
(
36,063) |
|
Additions |
78,302 |
|
-------- |
|
At 30 November 2025 |
42,239 |
|
-------- |
|
|
15.
Deferred tax
The deferred tax included in the statement of financial position is as follows:
|
2025 |
2024 |
|
£ |
£ |
|
Included in provisions (note 14) |
42,239 |
(
36,063) |
|
-------- |
-------- |
|
|
|
The deferred tax account consists of the tax effect of timing differences in respect of:
|
2025 |
2024 |
|
£ |
£ |
|
Accelerated capital allowances |
42,830 |
(
36,063) |
|
Pension plan obligations |
(
591) |
– |
|
-------- |
-------- |
|
42,239 |
(36,063) |
|
-------- |
-------- |
|
|
|
16.
Employee benefits
Defined contribution plans
The amount recognised in profit or loss as an expense in relation to defined contribution plans was £
28,891
(2024: £
26,096
).
17.
Called up share capital
Issued, called up and fully paid
|
2025 |
2024 |
|
No. |
£ |
No. |
£ |
|
Ordinary shares of £ 1 each |
100 |
100 |
100 |
100 |
|
---- |
---- |
---- |
---- |
|
|
|
|
|
18.
Reserves
Profit and loss account - This reserve records retained earnings and accumulated losses.
19.
Contingencies
The company has provided cross guarantees to other group companies.
20.
Related party transactions
The company has taken advantage of the exemption available under FRS 102 not to disclose transactions with other group companies.
21.
Controlling party
The companies immediate parent is LCH Care Group Ltd. The parent company is registered in England and Wales and is has a registered office at Lodge House, 9-17 Lodge Lane, London, N12 8JH, and prepares consolidated accounts which are available from Companies House. The directors consider the ultimate controlling parties are the Trustees of the LCH Care Group Discretionary Trust.