|
|
|
|
|
For the year ended |
|
|
|
|
|
Consolidated Financial Statements |
|
Contents |
Page |
|
Officers and professional advisers |
1 |
|
Strategic report |
2 |
|
Directors' report |
3 |
|
Independent auditor's report to the members |
6 |
|
Consolidated statement of comprehensive income |
11 |
|
Consolidated statement of financial position |
12 |
|
Company statement of financial position |
14 |
|
Consolidated statement of changes in equity |
16 |
|
Company statement of changes in equity |
17 |
|
Consolidated statement of cash flows |
18 |
|
Notes to the consolidated financial statements |
19 |
|
|
|
Officers and Professional Advisers |
|
The board of directors |
|
|
|
|
|
Registered office |
|
|
|
|
|
|
|
|
England |
|
|
|
|
|
Auditor |
|
|
Chartered accountants & statutory auditor |
|
|
Enterprise House |
|
|
38 Tyndall Court |
|
|
Commerce Road |
|
|
Lynch Wood |
|
|
Peterborough |
|
|
Cambridgeshire |
|
|
PE2 6LR |
|
|
|
|
Strategic Report |
|
|
|
Director |
|
Registered office: |
|
|
|
|
|
|
|
England |
|
|
|
|
|
Directors' Report |
|
|
|
|
|
|
|
Unit |
2025 |
|
|
Emissions resulting from activities for which the group is responsible |
tCO2e |
751 |
|
Emissions resulting from the purchase of electricity by the group for its own use |
tCO2e |
141 |
|
---- |
||
|
Total emissions |
tCO2e |
892 |
|
Total energy consumption |
kWh |
|
|
|
|
|
|
------------ |
||
|
|
|
Director |
|
Registered office: |
|
|
|
|
|
|
|
England |
|
|
|
|
|
Independent Auditor's Report to the Members of
|
|
|
|
(Senior Statutory Auditor) |
|
For and on behalf of |
|
|
|
Chartered accountants & statutory auditor |
|
Enterprise House |
|
38 Tyndall Court |
|
Commerce Road |
|
Lynch Wood |
|
Peterborough |
|
Cambridgeshire |
|
PE2 6LR |
|
|
|
Consolidated Statement of Comprehensive Income |
|
2025 |
2024 |
||
|
Note |
£ |
£ |
|
|
Turnover |
4 |
|
|
|
Cost of sales |
|
|
|
------------- |
------------- |
|
|
Gross profit |
|
|
|
Administrative expenses |
|
|
|
|
Other operating income |
5 |
– |
|
|
------------ |
------------ |
||
|
Operating profit |
6 |
|
|
|
Share of profit of associates |
14 |
|
– |
|
Income from other fixed asset investments |
9 |
– |
|
|
Other interest receivable and similar income |
|
|
|
|
Amounts written back to investments |
10 |
– |
|
|
Interest payable and similar expenses |
11 |
|
|
|
------------ |
------------ |
||
|
Profit before taxation |
|
|
|
|
Tax on profit |
12 |
|
|
|
------------ |
------------ |
||
|
Profit for the financial year and total comprehensive income |
|
|
|
|
------------ |
------------ |
||
|
|
|
Consolidated Statement of Financial Position |
|
2025 |
2024 |
||
|
Note |
£ |
£ |
|
|
Tangible assets |
13 |
|
|
|
|
Investments |
14 |
|
– |
|
|
------------- |
------------- |
|||
|
|
|
|||
|
Debtors |
15 |
|
|
|
|
Cash at bank and in hand |
|
|
||
|
------------- |
------------- |
|||
|
|
|
|||
|
Creditors: amounts falling due within one year |
16 |
|
|
|
|
------------- |
------------- |
|||
|
Net current assets |
|
|
||
|
------------- |
------------- |
|||
|
Total assets less current liabilities |
|
|
||
|
Creditors: amounts falling due after more than one year |
17 |
|
|
|
|
Taxation including deferred tax |
18 |
|
|
|
|
------------- |
------------- |
|||
|
Net assets |
|
|
||
|
------------- |
------------- |
|||
|
|
|
Consolidated Statement of Financial Position (continued) |
|
2025 |
2024 |
||
|
Note |
£ |
£ |
|
|
Called up share capital |
22 |
|
|
|
|
Revaluation reserve |
23 |
|
|
|
|
Profit and loss account |
23 |
|
|
|
|
------------- |
------------- |
|||
|
Shareholders funds |
|
|
||
|
------------- |
------------- |
|||
|
|
|
Director |
|
|
|
Company Statement of Financial Position |
|
2025 |
2024 |
||
|
Note |
£ |
£ |
|
|
Investments |
14 |
|
|
|
|
Debtors |
15 |
|
|
|
|
Cash at bank and in hand |
|
– |
||
|
------------- |
---- |
|||
|
|
|
|||
|
Creditors: amounts falling due within one year |
16 |
|
– |
|
|
------------- |
---- |
|||
|
Net current (liabilities)/assets |
(
|
|
||
|
------------ |
-------- |
|||
|
Total assets less current liabilities |
|
|
||
|
--------- |
-------- |
|||
|
|
|
Company Statement of Financial Position (continued) |
|
2025 |
2024 |
||
|
Note |
£ |
£ |
|
|
Called up share capital |
22 |
|
|
|
|
Profit and loss account |
23 |
|
– |
|
|
--------- |
-------- |
|||
|
Shareholders funds |
|
|
||
|
--------- |
-------- |
|||
|
|
|
Director |
|
|
|
Consolidated Statement of Changes in Equity |
|
Called up share capital |
Revaluation reserve |
Profit and loss account |
Total |
||
|
£ |
£ |
£ |
£ |
||
|
At 1 December 2023 |
|
|
|
|
|
|
Profit for the year |
|
|
|||
|
Other comprehensive income for the year: |
|||||
|
Reclassification from revaluation reserve to profit and loss account |
– |
(
|
|
– |
|
|
-------- |
------------- |
------------- |
------------- |
||
|
Total comprehensive income for the year |
– |
(
|
|
|
|
|
At 30 November 2024 |
|
|
|
|
|
|
Profit for the year |
|
|
|||
|
-------- |
------------- |
------------- |
------------- |
||
|
Total comprehensive income for the year |
– |
– |
|
|
|
|
-------- |
------------- |
------------- |
------------- |
||
|
At 30 November 2025 |
|
|
|
|
|
|
-------- |
------------- |
------------- |
------------- |
||
|
|
|
Company Statement of Changes in Equity |
|
Called up share capital |
Profit and loss account |
Total |
|
|
£ |
£ |
£ |
|
|
At 1 December 2023 |
|
– |
|
|
Profit for the year |
– |
– |
|
|
At 30 November 2024 |
|
– |
|
|
Profit for the year |
|
|
|
|
-------- |
--------- |
--------- |
|
|
Total comprehensive income for the year |
– |
|
|
|
-------- |
--------- |
--------- |
|
|
At 30 November 2025 |
|
|
|
|
-------- |
--------- |
--------- |
|
|
|
|
Consolidated Statement of Cash Flows |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Profit for the financial year |
|
|
|
Adjustments for: |
||
|
Depreciation of tangible assets |
|
|
|
Amounts written back to investments |
– |
|
|
Government grant income |
– |
(
|
|
Share of profit of associates |
(
|
– |
|
Income from other fixed asset investments |
– |
(
|
|
Other interest receivable and similar income |
(
|
(
|
|
Interest payable and similar expenses |
|
|
|
Tax on profit |
|
|
|
Accrued (income)/expenses |
(
|
|
|
Changes in: |
||
|
Trade and other debtors |
(
|
|
|
Trade and other creditors |
|
|
|
------------ |
------------- |
|
|
Cash generated from operations |
|
|
|
Interest paid |
(
|
(
|
|
Interest received |
|
|
|
Tax paid |
(
|
(
|
|
------------ |
------------- |
|
|
Net cash (used in)/from operating activities |
(
|
|
|
------------ |
------------- |
|
|
Purchase of tangible assets |
(
|
(
|
|
Acquisition of interests in associates and joint ventures |
(
|
– |
|
Proceeds from sale of other investments |
– |
6,151,679 |
|
Dividends received |
– |
|
|
------------ |
------------- |
|
|
Net cash (used in)/from investing activities |
(
|
|
|
------------ |
------------- |
|
|
Proceeds from borrowings |
(
|
(
|
|
Proceeds from loans from participating interests |
– |
(
|
|
Government grant income |
– |
|
|
------------ |
------------- |
|
|
Net cash used in financing activities |
(
|
(
|
|
------------ |
------------- |
|
|
Net (decrease)/increase in cash and cash equivalents |
(
|
|
|
Cash and cash equivalents at beginning of year |
19,696,985 |
8,522,212 |
|
------------- |
------------- |
|
|
Cash and cash equivalents at end of year |
|
|
|
------------- |
------------- |
|
|
|
|
Notes to the Consolidated Financial Statements |
|
Freehold property |
- |
2% Straight line (excluding land)
|
|
|
Fixtures and fittings |
- |
15% Reducing balance
|
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Nursing home fees |
|
|
|
------------- |
------------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Government grant income |
– |
|
|
---- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Depreciation of tangible assets |
|
|
|
Impairment of trade debtors |
– |
383,761 |
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Fees payable for the audit of the consolidated financial statements |
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
Administration and care staff |
377 |
367 |
|
---- |
---- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Other pension costs |
|
|
|
------------- |
------------- |
|
|
|
|
|
|
------------- |
------------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Income from other fixed asset investments |
– |
180,956 |
|
---- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Impairment of other fixed asset investments |
– |
2,460,043 |
|
---- |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Interest on banks loans and overdrafts |
|
|
|
Other interest payable and similar charges |
– |
|
|
--------- |
------------ |
|
|
|
|
|
|
--------- |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
UK current tax expense |
|
|
|
Adjustments in respect of prior periods |
(
|
– |
|
------------ |
------------ |
|
|
Total current tax |
|
|
|
------------ |
------------ |
|
|
Origination and reversal of timing differences |
|
|
|
------------ |
------------ |
|
|
Tax on profit |
|
|
|
------------ |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Profit on ordinary activities before taxation |
|
|
|
------------ |
------------ |
|
|
Profit on ordinary activities by rate of tax |
|
|
|
Adjustment to tax charge in respect of prior periods |
86,192
|
– |
|
Effect of expenses not deductible for tax purposes |
|
|
|
Effect of capital allowances and depreciation |
|
|
|
Effect of revenue exempt from tax |
– |
(
|
|
Chargeable gain/loss |
– |
10,584 |
|
Deferred tax not recognised |
– |
23,138 |
|
------------ |
------------ |
|
|
Tax on profit |
|
|
|
------------ |
------------ |
|
|
Group |
Land and buildings |
Fixtures and fittings |
Total |
|
£ |
£ |
£ |
|
|
Cost |
|||
|
At 1 December 2024 |
|
|
|
|
Additions |
|
|
|
|
------------- |
------------ |
------------- |
|
|
At 30 November 2025 |
|
|
|
|
------------- |
------------ |
------------- |
|
|
Depreciation |
|||
|
At 1 December 2024 |
|
|
|
|
Charge for the year |
|
|
|
|
------------- |
------------ |
------------- |
|
|
At 30 November 2025 |
|
|
|
|
------------- |
------------ |
------------- |
|
|
Carrying amount |
|||
|
At 30 November 2025 |
|
|
|
|
------------- |
------------ |
------------- |
|
|
At 30 November 2024 |
|
|
|
|
------------- |
------------ |
------------- |
|
|
Group |
Interests in associates |
Other investments other than loans |
Total |
|
£ |
£ |
£ |
|
|
Share of net assets/cost |
|||
|
At 1 December 2024 |
– |
|
|
|
Additions |
|
– |
|
|
Share of profit or loss |
|
|
|
|
------------ |
------------ |
------------ |
|
|
At 30 November 2025 |
|
|
|
|
------------ |
------------ |
------------ |
|
|
Impairment |
|||
|
At 1 December 2024 and 30 November 2025 |
– |
|
|
|
------------ |
------------ |
------------ |
|
|
Carrying amount |
|||
|
At 30 November 2025 |
|
– |
|
|
------------ |
------------ |
------------ |
|
|
At 30 November 2024 |
– |
– |
– |
|
------------ |
------------ |
------------ |
|
|
Company |
Shares in group undertakings |
Shares in participating interests |
Total |
|
£ |
£ |
£ |
|
|
Cost |
|||
|
At 1 December 2024 |
|
– |
|
|
Additions |
– |
|
|
|
-------- |
------------ |
------------ |
|
|
At 30 November 2025 |
|
|
|
|
-------- |
------------ |
------------ |
|
|
Impairment |
|||
|
At 1 December 2024 and 30 November 2025 |
– |
– |
– |
|
-------- |
------------ |
------------ |
|
|
Carrying amount |
|||
|
At 30 November 2025 |
|
|
|
|
-------- |
------------ |
------------ |
|
|
At 30 November 2024 |
|
– |
|
|
-------- |
------------ |
------------ |
|
|
Registered office |
Class of share |
Percentage of shares held |
|
|
Subsidiary undertakings |
|||
|
|
Macneil House 9-17 Lodge Lane, London, N12 8JH |
Ordinary |
100 |
|
|
Macneil House 9-17 Lodge Lane, London, N12 8JH |
Ordinary |
100 |
|
|
Macneil House 9-17 Lodge Lane, London, N12 8JH |
Ordinary |
100 |
|
|
Macneil House 9-17 Lodge Lane, London, N12 8JH |
Ordinary |
100 |
|
|
Macneil House 9-17 Lodge Lane, London, N12 8JH |
Ordinary |
100 |
|
Associates |
|||
|
|
Ordinary |
22.22 |
|
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Trade debtors |
|
|
– |
– |
|
Amounts owed by group undertakings |
– |
– |
|
– |
|
Prepayments and accrued income |
|
|
– |
– |
|
Directors loan account |
– |
|
– |
– |
|
Other debtors |
|
|
|
|
|
------------ |
------------ |
------------ |
---- |
|
|
|
|
|
|
|
|
------------ |
------------ |
------------ |
---- |
|
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
– |
– |
|
Trade creditors |
|
|
– |
– |
|
Amounts owed to group undertakings |
– |
– |
|
– |
|
Accruals and deferred income |
|
|
– |
– |
|
Corporation tax |
|
|
|
– |
|
Social security and other taxes |
|
|
– |
– |
|
Other creditors |
|
|
|
– |
|
------------ |
------------ |
------------- |
---- |
|
|
|
|
|
– |
|
|
------------ |
------------ |
------------- |
---- |
|
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
– |
– |
|
------------ |
------------- |
---- |
---- |
|
|
Group |
Deferred tax (note 19) |
|
£ |
|
|
At 1 December 2024 |
|
|
Additions |
|
|
------------ |
|
|
At 30 November 2025 |
|
|
------------ |
|
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Included in provisions (note 18) |
|
|
– |
– |
|
------------ |
------------ |
---- |
---- |
|
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Accelerated capital allowances |
|
|
– |
– |
|
Pension plan obligations |
(
|
(
|
– |
– |
|
Deferred tax - other short term timing differences |
112,780 |
– |
– |
– |
|
Capital gains |
2,715,604 |
2,720,959 |
– |
– |
|
------------ |
------------ |
---- |
---- |
|
|
3,038,399 |
2,842,892 |
– |
– |
|
|
------------ |
------------ |
---- |
---- |
|
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Government grants recognised directly in income |
– |
|
– |
– |
|
---- |
-------- |
---- |
---- |
|
|
2025 |
2024 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
20,400 |
|
20,400 |
|
-------- |
-------- |
-------- |
-------- |
|
|
At 1 Dec 2024 |
Cash flows |
At 30 Nov 2025 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
(11,319,218) |
|
|
Debt due within one year |
(5,494,081) |
5,271,029 |
(223,052) |
|
Debt due after one year |
(10,119,223) |
536,032 |
(9,583,191) |
|
------------- |
------------- |
------------ |
|
|
|
(
|
(
|
|
|
------------- |
------------- |
------------ |
|
|
|
|
Notes to the Consolidated Financial Statements (continued) |