The Dentist Salisbury Limited 09019554 false 2024-07-01 2025-06-30 2025-06-30 The principal activity of the company is the provision of dental services. Digita Accounts Production Advanced 6.30.9574.0 true true 09019554 2024-07-01 2025-06-30 09019554 2025-06-30 09019554 core:RetainedEarningsAccumulatedLosses 2025-06-30 09019554 core:ShareCapital 2025-06-30 09019554 core:HirePurchaseContracts core:CurrentFinancialInstruments 2025-06-30 09019554 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2025-06-30 09019554 core:CurrentFinancialInstruments 2025-06-30 09019554 core:CurrentFinancialInstruments core:WithinOneYear 2025-06-30 09019554 core:Non-currentFinancialInstruments 2025-06-30 09019554 core:Non-currentFinancialInstruments core:AfterOneYear 2025-06-30 09019554 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2025-06-30 09019554 core:Goodwill 2025-06-30 09019554 core:FurnitureFittingsToolsEquipment 2025-06-30 09019554 core:LandBuildings 2025-06-30 09019554 bus:SmallEntities 2024-07-01 2025-06-30 09019554 bus:AuditExemptWithAccountantsReport 2024-07-01 2025-06-30 09019554 bus:FilletedAccounts 2024-07-01 2025-06-30 09019554 bus:SmallCompaniesRegimeForAccounts 2024-07-01 2025-06-30 09019554 bus:RegisteredOffice 2024-07-01 2025-06-30 09019554 bus:Director1 2024-07-01 2025-06-30 09019554 bus:Director2 2024-07-01 2025-06-30 09019554 bus:Director3 2024-07-01 2025-06-30 09019554 bus:PrivateLimitedCompanyLtd 2024-07-01 2025-06-30 09019554 bus:Agent1 2024-07-01 2025-06-30 09019554 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2024-07-01 2025-06-30 09019554 core:Goodwill 2024-07-01 2025-06-30 09019554 core:IntangibleAssetsOtherThanGoodwill 2024-07-01 2025-06-30 09019554 core:ComputerEquipment 2024-07-01 2025-06-30 09019554 core:FurnitureFittings 2024-07-01 2025-06-30 09019554 core:FurnitureFittingsToolsEquipment 2024-07-01 2025-06-30 09019554 core:LandBuildings 2024-07-01 2025-06-30 09019554 core:PlantMachinery 2024-07-01 2025-06-30 09019554 countries:AllCountries 2024-07-01 2025-06-30 09019554 2024-06-30 09019554 core:RetainedEarningsAccumulatedLosses 2024-06-30 09019554 core:ShareCapital 2024-06-30 09019554 core:CurrentFinancialInstruments 2024-06-30 09019554 core:CurrentFinancialInstruments core:WithinOneYear 2024-06-30 09019554 core:Non-currentFinancialInstruments core:AfterOneYear 2024-06-30 09019554 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2024-06-30 09019554 core:Goodwill 2024-06-30 09019554 core:FurnitureFittingsToolsEquipment 2024-06-30 09019554 core:LandBuildings 2024-06-30 09019554 2023-07-01 2024-06-30 09019554 2024-06-30 09019554 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-06-30 09019554 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2024-06-30 09019554 core:CurrentFinancialInstruments 2024-06-30 09019554 core:CurrentFinancialInstruments core:WithinOneYear 2024-06-30 09019554 core:Non-currentFinancialInstruments 2024-06-30 09019554 core:Non-currentFinancialInstruments core:AfterOneYear 2024-06-30 09019554 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2024-06-30 09019554 core:Goodwill 2024-06-30 09019554 core:FurnitureFittingsToolsEquipment 2024-06-30 09019554 core:LandBuildings 2024-06-30 iso4217:GBP xbrli:pure

Registration number: 09019554 (England and Wales)

Prepared for the registrar
The Dentist Salisbury Limited
Annual Report and Unaudited Financial Statements
for the Year Ended 30 June 2025

The Dentist Salisbury Limited

Contents

Company Information | 1
Balance Sheet | 2
Notes to the Unaudited Financial Statements | 3 to 8

The Dentist Salisbury Limited

Company Information

Directors | Dr S P Chaplin-Rogers T J Chaplin-Rogers N Forster

Registered office | Park Surgery Hursley Road Chandler's Ford Hampshire SO53 2ZH

Accountants | Hazlewoods LLP Windsor House Bayshill Road Cheltenham GL50 3AT

The Dentist Salisbury Limited

(Registration number: 09019554)
Balance Sheet as at 30 June 2025

| Note | 2025 £ | 2024 £
Fixed assets |  |  |
Intangible assets | 4 | 180,439 | 200,000
Tangible assets | 5 | 75,641 | 47,745
|  | 256,080 | 247,745
Current assets |  |  |
Stocks |  | 13,355 | 21,286
Debtors | 6 | 102,829 | 54,321
Cash at bank and in hand |  | 3,560 | 54
|  | 119,744 | 75,661
Creditors: Amounts falling due within one year | 7 | (377,784) | (312,071)
Net current liabilities |  | (258,040) | (236,410)
Total assets less current liabilities |  | (1,960) | 11,335
Creditors: Amounts falling due after more than one year | 7 | (8,557) | (10,634)
Deferred tax liabilities |  | (688) | (716)
Net liabilities |  | (11,205) | (15)
Capital and reserves |  |  |
Called up share capital |  | 100 | 100
Retained earnings |  | (11,305) | (115)
Shareholders' deficit |  | (11,205) | (15)

For the financial year ending 30 June 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 year 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.

Approved and authorised by the Board on 26 August 2026 and signed on its behalf by:

T J Chaplin-Rogers
Director

The Dentist Salisbury Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2025

| 1 | General information

The company is a private company limited by share capital, incorporated in the United Kingdom.

The address of its registered office is:
Park Surgery
Hursley Road
Chandler's Ford
Hampshire
SO53 2ZH

| 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 for, where disclosed in these accounting policies, certain items that are shown at fair value.

The presentational currency of the financial statements is Pounds Sterling, being the functional currency of the primary economic environment in which the company operates. Monetary amounts in these financial statements are rounded to the nearest Pound.

Going concern

After reviewing the company's forecasts and projections, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. The company therefore continues to adopt the going concern basis in preparing its financial statements.

Critical accounting judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amounts of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.

Judgements and estimation uncertainties

No significant judgements or key estimation uncertainties have been made by management in preparing these financial statements.

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 returns, rebates and discounts and after eliminating sales within the company.
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.

The Dentist Salisbury Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2025

Government grants

Government grants are recognised based on the accrual model and are measured at the fair value of the asset received or receivable. Grants are classified as relating either to revenue or to assets. Grants relating to revenue are recognised in income over the period in which the related costs are recognised. Grants relating to assets are recognised over the expected useful life of the asset. Where part of a grant relating to an asset is deferred, it is recognised as deferred income.

Tax

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

The current 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.

Deferred tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.
The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

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, over their estimated useful lives, as follows:

Asset class | Depreciation method and rate
Plant and machinery | 20% reducing balance
Fixtures and fittings | 20% reducing balance
Computer equipment | 25% reducing balance

Intangible assets

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.
Negative goodwill arising on an acquisition is recognised on the face of the balance sheet on the acquisition date and subsequently the excess up to the fair value of non-monetary assets acquired is recognised in profit or loss in the periods in which the non-monetary assets are recovered.

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 | Straight line over 20 years
Software | Straight line over 4 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.

The Dentist Salisbury Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2025

Trade debtors

Trade debtors are amounts due from customers for services performed in the ordinary course of business.
Trade debtors are recognised initially at the transaction price. All trade debtors are repayable within one year and hence are included at the undiscounted cost of cash expected to be received. 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 debtors.

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.

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 all are repayable within one year and hence are included at the undiscounted amount of cash expected to be paid.

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.

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.

The Dentist Salisbury Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2025

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.

Financial instruments

Classification
Financial instruments are classified and accounted for according to the substance of the contractual arrangement, as financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. Where shares are issued, any component that creates a financial liability of the company is presented as a liability on the balance sheet. The corresponding dividends relating to the liability component are charged as interest expenses in the profit and loss account.
Recognition and measurement
All financial assets and liabilities are initially measured at transaction price (including transaction costs), except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value (which is normally the transaction price excluding transaction costs), unless the arrangement constitutes a financing transaction. If an arrangement constitutes a financing transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.
Impairment
Assets, other than those measured at fair value, are assessed for indicators of impairment at each balance sheet date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss as described below.
A non financial asset is impaired where there is objective evidence that, as a result of one or more events that occurred after initial recognition, the estimated recoverable value of the asset has been reduced. The recoverable amount of an asset is the higher of its fair value less costs to sell and its value in use.
The recoverable amount of goodwill is derived from measurement of the present value of the future cash flows of the cash-generating units ('CGUs') of which the goodwill is a part. Any impairment loss in respect of a CGU is allocated first to the goodwill attached to that CGU, and then to other assets within that CGU on a pro-rata basis.
Where indicators exist for a decrease in impairment loss, the prior impairment loss is tested to determine reversal. An impairment loss is reversed on an individual impaired asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised. Where a reversal of impairment occurs in respect of a CGU, the reversal is applied first to the assets (other than goodwill) of the CGU on a pro-rata basis and then to any goodwill allocated to that CGU.
For financial assets carried at amortised cost, the amount of an impairment is the difference between the asset’s carrying amount and the present value of estimated future cash flows, discounted at the financial asset’s original effective interest rate.
For financial assets carried at cost less impairment, the impairment loss is the difference between the asset’s carrying amount and the best estimate of the amount that would be received for the asset if it were to be sold at the reporting date.
Where indicators exist for a decrease in impairment loss, and the decrease can be related objectively to an event occurring after the impairment was recognised, the prior impairment loss is tested to determine reversal. An impairment loss is reversed on an individual impaired financial asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised.

The Dentist Salisbury Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2025

| 3 | Staff numbers

The average number of persons employed by the company (including directors) during the year, was as follows:

| 2025 No. | 2024 No.
Average number of employees | 7 | 8

| 4 | Intangible assets

| Goodwill £ | Internally generated software development costs £ | Total £
Cost
At 1 July 2024 | 400,000 | - | 400,000
Additions | - | 540 | 540
At 30 June 2025 | 400,000 | 540 | 400,540
Amortisation
At 1 July 2024 | 200,000 | - | 200,000
Amortisation charge | 20,000 | 101 | 20,101
At 30 June 2025 | 220,000 | 101 | 220,101
Carrying amount
At 30 June 2025 | 180,000 | 439 | 180,439
At 30 June 2024 | 200,000 | - | 200,000

| 5 | Tangible assets

| Leasehold improvements £ | Furniture, fittings and equipment £ | Total £
Cost
At 1 July 2024 | 44,883 | 151,552 | 196,435
Additions | - | 30,857 | 30,857
At 30 June 2025 | 44,883 | 182,409 | 227,292
Depreciation
At 1 July 2024 | - | 148,690 | 148,690
Charge for the year | - | 2,961 | 2,961
At 30 June 2025 | - | 151,651 | 151,651
Carrying amount
At 30 June 2025 | 44,883 | 30,758 | 75,641
At 30 June 2024 | - | 47,745 | 47,745

The Dentist Salisbury Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2025

| 6 | Debtors

| Note | 2025 £ | 2024 £
Trade debtors |  | - | 500
Amounts owed by group undertakings |  | 1,751 | -
Other debtors |  | 76,984 | 37,989
Prepayments |  | 24,094 | 15,832
|  | 102,829 | 54,321

| 7 | Creditors

| Note | 2025 £ | 2024 £
Due within one year |  |  |
Loans and borrowings | 8 | 4,369 | 64,263
Trade creditors |  | 141,600 | 44,323
Amounts due to group undertakings |  | 116,674 | -
Social security and other taxes |  | 5,097 | 12,057
Outstanding defined contribution pension costs |  | 295 | 586
Other creditors |  | 8,615 | 26,175
Accruals |  | 4,692 | 785
Corporation tax liability |  | 96,442 | 145,942
Deferred income |  | - | 17,940
|  | 377,784 | 312,071
Due after one year |  |  |
Loans and borrowings | 8 | 8,557 | 10,634

| 8 | Loans and borrowings

Current loans and borrowings

| 2025 £ | 2024 £
Bank borrowings | - | 11,723
Hire purchase contracts | 4,369 | 2,475
Other borrowings | - | 50,065
| 4,369 | 64,263

Non-current loans and borrowings

| 2025 £ | 2024 £
Bank borrowings | - | 10,634
Hire purchase contracts | 8,557 | -
| 8,557 | 10,634

| 9 | Dividends

| 10 | Parent and ultimate parent undertaking

The ultimate controlling party is the directors by virtue of their shareholdings.