78 false false false false true false false false false false false true false false true true true true No description of principal activity 2025-01-01 Sage Accounts Production Advanced 2024 - FRS102_2024 89,675 755,427 10,589 10,589 xbrli:pure xbrli:shares iso4217:GBP 04848474 2025-01-01 2025-12-31 04848474 2025-12-31 04848474 2024-12-31 04848474 2024-01-01 2024-12-31 04848474 2024-12-31 04848474 2023-12-31 04848474 core:LandBuildings core:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 04848474 core:FurnitureFittings 2025-01-01 2025-12-31 04848474 bus:RegisteredOffice 2025-01-01 2025-12-31 04848474 bus:OrdinaryShareClass1 2025-01-01 2025-12-31 04848474 bus:LeadAgentIfApplicable 2025-01-01 2025-12-31 04848474 bus:Director2 2025-01-01 2025-12-31 04848474 bus:Director3 2025-01-01 2025-12-31 04848474 bus:Director4 2025-01-01 2025-12-31 04848474 bus:Director4 2025-12-31 04848474 core:WithinOneYear 2025-12-31 04848474 core:WithinOneYear 2024-12-31 04848474 core:LandBuildings core:OwnedOrFreeholdAssets 2024-12-31 04848474 core:FurnitureFittings 2024-12-31 04848474 core:LandBuildings core:OwnedOrFreeholdAssets 2025-12-31 04848474 core:FurnitureFittings 2025-12-31 04848474 core:UKTax 2025-01-01 2025-12-31 04848474 core:RetainedEarningsAccumulatedLosses 2024-12-31 04848474 core:RetainedEarningsAccumulatedLosses 2023-12-31 04848474 core:RetainedEarningsAccumulatedLosses 2025-12-31 04848474 core:RetainedEarningsAccumulatedLosses 2024-12-31 04848474 core:ShareCapital 2025-12-31 04848474 core:ShareCapital 2024-12-31 04848474 core:SharePremium 2025-12-31 04848474 core:SharePremium 2024-12-31 04848474 core:DeferredTaxation 2025-01-01 2025-12-31 04848474 core:AcceleratedTaxDepreciationDeferredTax 2025-12-31 04848474 core:AcceleratedTaxDepreciationDeferredTax 2024-12-31 04848474 core:RetirementBenefitObligationsDeferredTax 2024-12-31 04848474 core:LandBuildings core:OwnedOrFreeholdAssets 2024-12-31 04848474 core:FurnitureFittings 2024-12-31 04848474 core:DeferredTaxation 2024-12-31 04848474 bus:LeadAgentIfApplicable 2024-01-01 2024-12-31 04848474 bus:Director1 2025-01-01 2025-12-31 04848474 bus:MediumEntities 2025-01-01 2025-12-31 04848474 bus:Audited 2025-01-01 2025-12-31 04848474 bus:Medium-sizedCompaniesRegimeForAccounts 2025-01-01 2025-12-31 04848474 bus:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 04848474 bus:FullAccounts 2025-01-01 2025-12-31 04848474 bus:OrdinaryShareClass1 2025-12-31 04848474 bus:OrdinaryShareClass1 2024-12-31
COMPANY REGISTRATION NUMBER: 04848474

Barleycroft Care Home Limited

Financial Statements

For the year ended

31 December 2025

Barleycroft Care Home Limited

Financial Statements

Year ended 31 December 2025

Contents | Page

Officers and professional advisers | 1

Strategic report | 2

Directors' report | 3

Independent auditor's report to the member | 5

Statement of income and retained earnings | 9

Statement of financial position | 10

Notes to the financial statements | 11

Barleycroft Care Home Limited

Officers and Professional Advisers

The board of directors | A Taylor
| M Cloonan
| B Raj (Appointed 1 June 2025)

Registered office | Abbey Healthcare
| Sutherland House
| 70 - 78 West Hendon Broadway
| London
| NW9 7BT

Auditor | Streets Audit LLP
| Chartered accountants & statutory auditor
| Enterprise House
| 38 Tyndall Court
| Commerce Road
| Lynch Wood
| Peterborough
| Cambridgeshire
| PE2 6LR

Barleycroft Care Home Limited

Strategic Report

Year ended 31 December 2025
The directors present the strategic report and the financial statements for the year ended 31 December 2025. Business review Barleycroft Care Home Limited owns and operates an 80 bed care home regulated by the Care Quality Commission. During the year the care home received a 'Requires improvement' CQC rating. Revenue decreased in the year from £4.8m to £4.6m. This translated into a profit before tax of £157k (2024 - £745k). Principal risks and uncertainties Management monitors risks on a weekly and monthly basis. The primary concern of the management is the quality of care. There are dedicated regional managers and Operational Directors responsible for supporting the Home in provision of high quality care services. The major financial risk to the company is the increase in its cost base, primarily relating to the National Living Wage. The Company is exposed to credit risk with its customers, albeit major customers are public sector, and therefore with limited credit risk. Pricing risk is limited to the risk associated with negotiating annual price increases. Liquidity and cashflow risk could arise in the event of a downturn in trading. However, in this event, sister companies in the group can provide liquidity if required. The Company is exposed to finance risk due to its exposure to third party lenders and borrowings in the Company. Staffing remains a key risk as there is a nationwide shortage of nurses and care staff. Cost inflation also remains a risk for the business. Financial and other key performance indicators The key financial and operational performance indicators monitored by management include regulatory reviews, internal quality reviews, occupancy ratios, average weekly fees and cost to revenue ratios. Future developments The directors continue to monitor its key performance metrics whilst continually striving to improve care quality.
This report was approved by the board of directors on 26 June 2026 and signed on behalf of the board by:

A Taylor
Director

Registered office:
Abbey Healthcare
Sutherland House
70 - 78 West Hendon Broadway
London
NW9 7BT

Barleycroft Care Home Limited

Directors' Report

Year ended 31 December 2025
The directors present their report and the financial statements of the company for the year ended 31 December 2025 .
Directors
The directors who served the company during the year were as follows:

A Taylor |
M Cloonan |
B Raj | (Appointed 1 June 2025)

Dividends
The directors do not recommend the payment of a dividend.
Disclosure of information in the strategic report
The company has chosen to include several items in the strategic report which would otherwise be required to be disclosed in the directors report. These include information on the exposure to financial risk, price risk, credit risk, liquidity risk and cash flow risk and an indication of the likely future developments in the business of the company.
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.
This report was approved by the board of directors on 26 June 2026 and signed on behalf of the board by:

A Taylor
Director

Registered office:
Abbey Healthcare
Sutherland House
70 - 78 West Hendon Broadway
London
NW9 7BT

Barleycroft Care Home Limited

Independent Auditor's Report to the Member of Barleycroft Care Home Limited

Year ended 31 December 2025
Opinion
We have audited the financial statements of Barleycroft Care Home Limited (the 'company') for the year ended 31 December 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 31 December 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. A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report. Use of our report
This report is made solely to the company's member, 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 member 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 member 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

27 June 2026

Barleycroft Care Home Limited

Statement of Income and Retained Earnings

Year ended 31 December 2025

| 2025 | 2024
Note | £ | £
Turnover | 4 | 4,578,397 | 4,826,233

Cost of sales | 3,012,519 | 2,717,189
| ------------ | ------------
Gross profit | 1,565,878 | 2,109,044

Administrative expenses | 888,775 | 766,766
|  | ------------ | ------------
Operating profit | 5 | 677,103 | 1,342,278

Interest payable and similar expenses | 9 | 520,096 | 597,440
| ------------ | ------------
Profit before taxation | 157,007 | 744,838

Tax on profit | 10 | 67,332 | ( 10,589)
| --------- | ---------
Profit for the financial year and total comprehensive income | 89,675 | 755,427
| --------- | ---------

Retained losses at the start of the year | ( 15,467) | ( 770,894)
| -------- | ---------
Retained earnings/(losses) at the end of the year | 74,208 | ( 15,467)
| -------- | ---------

All the activities of the company are from continuing operations.

Barleycroft Care Home Limited

Statement of Financial Position

31 December 2025

| 2025 | 2024
Note | £ | £

Fixed assets

Tangible assets | 11 | 3,769,091 | 3,732,755

Current assets

Debtors | 12 | 14,269,289 | 14,850,315
Cash at bank and in hand | 375,924 | 102,366
| ------------- | -------------
| 14,645,213 | 14,952,681

Creditors: amounts falling due within one year | 13 | 16,953,396 | 17,324,792
| ------------- | -------------
Net current liabilities | 2,308,183 | 2,372,111
| ------------ | ------------
Total assets less current liabilities | 1,460,908 | 1,360,644

Provisions | 14 | – | ( 10,589)
| ------------ | ------------
Net assets | 1,460,908 | 1,371,233
| ------------ | ------------

Capital and reserves

Called up share capital | 16 | 29,400 | 29,400
Share premium account | 17 | 1,357,300 | 1,357,300
Profit and loss account | 17 | 74,208 | ( 15,467)
| ------------ | ------------
Shareholder funds | 1,460,908 | 1,371,233
| ------------ | ------------

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 26 June 2026 , and are signed on behalf of the board by:

A Taylor
Director

Company registration number: 04848474

Barleycroft Care Home Limited

Notes to the Financial Statements

Year ended 31 December 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 Abbey Healthcare, Sutherland House, 70 - 78 West Hendon Broadway, London, NW9 7BT.
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.
Going concern
The directors have prepared the financial statements on a going concern basis. The company and group has sufficient resources to meet liabilities as they fall due for payment for a period of at lease 12 months from the date the financial statements are approved.
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 Abbey Healthcare (Festival) Limited which can be obtained from Sutherland House, 70-78 West Hendon Broadway, London, NW9 7BT. As such, advantage has been taken of the following disclosure exemptions available under paragraph 1.12 of FRS 102: (a) Disclosures in respect of each class of share capital have not been presented. (b) No cash flow statement has been presented for the company. (c) Disclosures in respect of financial instruments have not been presented. (d) Disclosures in respect of share-based payments have not been presented. (e) 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. In preparing these financial statements, the directors have made the following judgements:- 1 Determine whether there are indicators of impairment of the tangible assets. Factors taken into consideration in reaching such a decision include the economic viability and expected future financial performance of the asset and where it is a component of a larger cash-generating unit, the viability and expected future performance of that unit. Other key sources of estimation uncertainty 2 Tangible fixed assets Tangible fixed assets are depreciated over their useful lives taking into account residual values, where appropriate. The actual lives of the assets and residual values are assessed annually and may vary depending on a number of factors. In re-assessing asset lives, factors such as technological innovation, product life cycles and maintenance programmes are taken into account. Residual value assessments consider issues such as future market conditions, the remaining life of the asset and projected disposal values.
Revenue recognition
Turnover is measured at the fair value of the consideration received or receivable and represents amounts receivable for goods supplied and services rendered, stated net of discounts and of Value Added Tax. Revenue from the rendering of services is measured by reference to the stage of completion of the service transaction at the end of the reporting period provided that the outcome can be reliably estimated. When the outcome cannot be reliably estimated, revenue is recognised only to the extent that it is probable the expenses recognised will be recovered.
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.
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:

| Freehold property | - | 2% straight line
| Fixtures and fittings | - | 20% straight line

Finance leases and hire purchase contracts
Assets held under finance leases and hire purchase contracts are recognised in the statement of financial position as assets and liabilities at the lower of the fair value of the assets and the present value of the minimum lease payments, which is determined at the inception of the lease term. Any initial direct costs of the lease are added to the amount recognised as an asset. Lease payments are apportioned between the finance charges and reduction of the outstanding lease liability using the effective interest method. Finance charges are allocated to each period so as to produce a constant rate of interest on the remaining balance of the liability.
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.
4. Turnover
Turnover arises from:

| 2025 | 2024
| £ | £
Rendering of services | 4,578,397 | 4,826,233
| ------------ | ------------

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 | 231,241 | 215,159
Impairment of trade debtors | 9,623 | 10
| --------- | ---------

6. Auditor's remuneration

| 2025 | 2024
| £ | £
Fees payable for the audit of the financial statements | 4,800 | 4,800
| ------- | -------

7. Staff costs
The average number of persons employed by the company during the year, including the directors, amounted to:

| 2025 | 2024
| No. | No.
Production staff | 78 | 83
| ---- | ----

The aggregate payroll costs incurred during the year, relating to the above, were:

| 2025 | 2024
| £ | £
Wages and salaries | 2,462,895 | 2,242,343
Social security costs | 273,414 | 210,871
| ------------ | ------------
| 2,736,309 | 2,453,214
| ------------ | ------------

8. Directors' remuneration
The directors' aggregate remuneration in respect of qualifying services was:

| 2025 | 2024
| £ | £
Remuneration | 22,729 | 20,155
| -------- | --------

9. Interest payable and similar expenses

| 2025 | 2024
| £ | £
Interest on banks loans and overdrafts | 510,663 | 546,221
Interest on obligations under finance leases and hire purchase contracts | 205 | 356
Interest due to group undertakings | – | 48,026
Other interest payable and similar charges | 9,228 | 2,837
| --------- | ---------
| 520,096 | 597,440
| --------- | ---------

10. Tax on profit
Major components of tax expense/(income)

| 2025 | 2024
| £ | £

Current tax:

UK current tax expense | 60,650 | –
Adjustments in respect of prior periods | 2,062 | –
| -------- | ----
Total current tax | 62,712 | –
| -------- | ----

Deferred tax:

Origination and reversal of timing differences | 4,620 | ( 10,589)
| -------- | --------
Tax on profit | 67,332 | ( 10,589)
| -------- | --------

Reconciliation of tax expense/(income)
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 | 157,007 | 744,838
| --------- | ---------
Profit on ordinary activities by rate of tax | 39,252 | 186,210
Effect of expenses not deductible for tax purposes | 9,239 | –
Effect of capital allowances and depreciation | 18,841 | ( 10,435)
Utilisation of tax losses | – | ( 186,364)
| --------- | ---------
Tax on profit | 67,332 | ( 10,589)
| --------- | ---------

11. Tangible assets

| Freehold property | Fixtures and fittings | Total
| £ | £ | £
Cost |  |  |
At 1 January 2025 | 4,239,284 | 879,333 | 5,118,617
Additions | – | 267,577 | 267,577
Disposals | – | ( 190,139) | ( 190,139)
| ------------ | --------- | ------------
At 31 December 2025 | 4,239,284 | 956,771 | 5,196,055
| ------------ | --------- | ------------
Depreciation |  |  |
At 1 January 2025 | 898,417 | 487,445 | 1,385,862
Charge for the year | 76,207 | 155,034 | 231,241
Disposals | – | ( 190,139) | ( 190,139)
| ------------ | --------- | ------------
At 31 December 2025 | 974,624 | 452,340 | 1,426,964
| ------------ | --------- | ------------
Carrying amount |  |  |
At 31 December 2025 | 3,264,660 | 504,431 | 3,769,091
| ------------ | --------- | ------------
At 31 December 2024 | 3,340,867 | 391,888 | 3,732,755
| ------------ | --------- | ------------

Included within land and buildings is land of £428,934 (2024 - £428,934) which is not depreciated.
12. Debtors

| 2025 | 2024
| £ | £
Trade debtors | 206,562 | 122,712
Amounts owed by group undertakings | 13,624,107 | 14,329,698
Deferred tax asset | 5,969 | –
Prepayments and accrued income | 135,131 | 130,205
Other debtors | 297,520 | 267,700
| ------------- | -------------
| 14,269,289 | 14,850,315
| ------------- | -------------

13. Creditors: amounts falling due within one year

| 2025 | 2024
| £ | £
Bank loans and overdrafts | 4,275,945 | 4,259,060
Trade creditors | 268,080 | 408,538
Amounts owed to group undertakings | 11,682,375 | 11,710,423
Accruals and deferred income | 606,211 | 827,715
Corporation tax | 60,650 | 67,500
Social security and other taxes | 56,261 | 49,376
Other creditors | 3,874 | 2,180
| ------------- | -------------
| 16,953,396 | 17,324,792
| ------------- | -------------

Bank loans are secured by a fixed and floating charge over all of the company's assets.
14. Provisions

| Deferred tax (note 15)
| £
At 1 January 2025 | ( 10,589)
Charge against provision | 10,589
| --------
At 31 December 2025 | –
| --------

15. Deferred tax
The deferred tax included in the statement of financial position is as follows:

| 2025 | 2024
| £ | £
Included in debtors (note 12) | 5,969 | –
Included in provisions (note 14) | – | 10,589
| ------- | --------
| 5,969 | 10,589
| ------- | --------

The deferred tax account consists of the tax effect of timing differences in respect of:

| 2025 | 2024
| £ | £
Accelerated capital allowances | ( 5,969) | ( 10,435)
Pension plan obligations | – | ( 154)
| ------- | --------
| (5,969) | (10,589)
| ------- | --------

16. Called up share capital
Issued, called up and fully paid

| 2025 | 2024
| No. | £ | No. | £
Ordinary shares of £ 0.01 each | 2,940,000 | 29,400 | 2,940,000 | 29,400
| ------------ | -------- | ------------ | --------

17. Reserves
Share premium account - This reserve records the amount above the nominal value received for shares sold, less transaction costs. Profit and loss account - This reserve records retained earnings and accumulated losses.
18. Related party transactions
The company paid key management remuneration totalling £22,729 (2024: £20,155). The company has taken exemption under FRS102 from disclosing transactions with wholly owned members of the same group.
19. Controlling party
The company was under the control of the Trustees of the Prabhdyal Sodhi Overseas Settlement throughout the year, an entity based in Gibraltar. The immediate parent company is Festival Care Homes Limited. The ultimate parent company is Lansbury Limited, a company incorporated in Gibraltar.