Woodcote Smiles Limited 15198534 false 2024-11-01 2025-11-30 2025-11-30 The principal activity of the company is Dental Practice Activities Digita Accounts Production Advanced 6.30.9574.0 true 15198534 2024-11-01 2025-11-30 15198534 2025-11-30 15198534 core:RetainedEarningsAccumulatedLosses 2025-11-30 15198534 core:ShareCapital 2025-11-30 15198534 core:CurrentFinancialInstruments 2025-11-30 15198534 core:CurrentFinancialInstruments core:WithinOneYear 2025-11-30 15198534 core:Non-currentFinancialInstruments core:AfterOneYear 2025-11-30 15198534 core:Goodwill 2025-11-30 15198534 core:FurnitureFittingsToolsEquipment 2025-11-30 15198534 core:MotorVehicles 2025-11-30 15198534 bus:SmallEntities 2024-11-01 2025-11-30 15198534 bus:AuditExemptWithAccountantsReport 2024-11-01 2025-11-30 15198534 bus:FilletedAccounts 2024-11-01 2025-11-30 15198534 bus:SmallCompaniesRegimeForAccounts 2024-11-01 2025-11-30 15198534 bus:RegisteredOffice 2024-11-01 2025-11-30 15198534 bus:Director1 2024-11-01 2025-11-30 15198534 bus:Director2 2024-11-01 2025-11-30 15198534 bus:PrivateLimitedCompanyLtd 2024-11-01 2025-11-30 15198534 bus:Agent1 2024-11-01 2025-11-30 15198534 core:Goodwill 2024-11-01 2025-11-30 15198534 core:FurnitureFittingsToolsEquipment 2024-11-01 2025-11-30 15198534 core:MotorVehicles 2024-11-01 2025-11-30 15198534 core:Vehicles 2024-11-01 2025-11-30 15198534 countries:EnglandWales 2024-11-01 2025-11-30 15198534 2024-10-31 15198534 core:Goodwill 2024-10-31 15198534 core:FurnitureFittingsToolsEquipment 2024-10-31 15198534 core:MotorVehicles 2024-10-31 15198534 2023-10-09 2024-10-31 15198534 2024-10-31 15198534 core:RetainedEarningsAccumulatedLosses 2024-10-31 15198534 core:ShareCapital 2024-10-31 15198534 core:CurrentFinancialInstruments 2024-10-31 15198534 core:CurrentFinancialInstruments core:WithinOneYear 2024-10-31 15198534 core:Non-currentFinancialInstruments core:AfterOneYear 2024-10-31 15198534 core:Goodwill 2024-10-31 15198534 core:FurnitureFittingsToolsEquipment 2024-10-31 15198534 core:MotorVehicles 2024-10-31 iso4217:GBP xbrli:pure

Registration number: 15198534

Woodcote Smiles Limited

Unaudited Filleted Financial Statements

for the Period from 1 November 2024 to 30 November 2025

 

Woodcote Smiles Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 9

 

Woodcote Smiles Limited

Company Information

Directors

Dr D G Watt

Mrs S Watt

Registered office

Oakmoore Court Kingswood Road
Hampton Lovett
Droitwich
Worcestershire
WR9 0QH

Accountants

Ballards LLP
Chartered Accountants11c Kingswood Road
Hampton Lovett
Droitwich
Worcestershire
WR9 0QH

 

Woodcote Smiles Limited

(Registration number: 15198534)
Balance Sheet as at 30 November 2025

Note

2025
£

2024
£

Fixed assets

 

Intangible assets

4

596,564

449,950

Tangible assets

5

106,397

59,329

 

702,961

509,279

Current assets

 

Stocks

6

5,009

1,525

Debtors

7

10,415

5,435

Cash at bank and in hand

 

90,300

81,409

 

105,724

88,369

Creditors: Amounts falling due within one year

8

(632,383)

(528,079)

Net current liabilities

 

(526,659)

(439,710)

Total assets less current liabilities

 

176,302

69,569

Creditors: Amounts falling due after more than one year

8

(87,663)

(66,044)

Provisions for liabilities

(23,718)

-

Net assets

 

64,921

3,525

Capital and reserves

 

Called up share capital

100

100

Retained earnings

64,821

3,425

Shareholders' funds

 

64,921

3,525

For the financial period ending 30 November 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the period in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

 

Woodcote Smiles Limited

(Registration number: 15198534)
Balance Sheet as at 30 November 2025

Approved and authorised by the Board on 14 August 2026 and signed on its behalf by:
 

.........................................
Dr D G Watt
Director

   
     
 

Woodcote Smiles Limited

Notes to the Unaudited Financial Statements for the Period from 1 November 2024 to 30 November 2025

1

General information

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

The address of its registered office is:
Oakmoore Court Kingswood Road
Hampton Lovett
Droitwich
Worcestershire
WR9 0QH
Great Britain

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

 

Woodcote Smiles Limited

Notes to the Unaudited Financial Statements for the Period from 1 November 2024 to 30 November 2025

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when 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 and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Fixtures & Fittings

25% Reducing Balance

Motor vehicles

25% Reducing Balance

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Intangible assets

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

Over 10 years

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

 

Woodcote Smiles Limited

Notes to the Unaudited Financial Statements for the Period from 1 November 2024 to 30 November 2025

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

 

Woodcote Smiles Limited

Notes to the Unaudited Financial Statements for the Period from 1 November 2024 to 30 November 2025

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the period, was 2 (2024 - 2).

 

Woodcote Smiles Limited

Notes to the Unaudited Financial Statements for the Period from 1 November 2024 to 30 November 2025

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 November 2024

499,900

499,900

Additions acquired separately

196,564

196,564

At 30 November 2025

696,464

696,464

Amortisation

At 1 November 2024

49,950

49,950

Amortisation charge

49,950

49,950

At 30 November 2025

99,900

99,900

Carrying amount

At 30 November 2025

596,564

596,564

At 31 October 2024

449,950

449,950

5

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 November 2024

66,529

-

66,529

Additions

13,958

66,385

80,343

At 30 November 2025

80,487

66,385

146,872

Depreciation

At 1 November 2024

7,200

-

7,200

Charge for the period

16,679

16,596

33,275

At 30 November 2025

23,879

16,596

40,475

Carrying amount

At 30 November 2025

56,608

49,789

106,397

At 31 October 2024

59,329

-

59,329

6

Stocks

2025
£

2024
£

Other inventories

5,009

1,525

 

Woodcote Smiles Limited

Notes to the Unaudited Financial Statements for the Period from 1 November 2024 to 30 November 2025

7

Debtors

Current

2025
£

2024
£

Trade debtors

1,481

-

Prepayments

3,174

5,435

Other debtors

5,760

-

 

10,415

5,435

8

Creditors

Creditors: amounts falling due within one year

Note

2025
£

2024
£

Due within one year

 

Loans and borrowings

28,048

27,970

Trade creditors

 

5,288

14,938

Taxation and social security

 

20,856

14,632

Accruals and deferred income

 

18,727

1,733

Other creditors

 

559,464

468,806

 

632,383

528,079

Creditors: amounts falling due after more than one year

Note

2025
£

2024
£

Due after one year

 

Loans and borrowings

87,663

66,044