Company registration number 06007834 (England and Wales)
TIM JOHNSON DENTISTRY LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
PAGES FOR FILING WITH REGISTRAR
TIM JOHNSON DENTISTRY LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
TIM JOHNSON DENTISTRY LTD
BALANCE SHEET
AS AT
31 AUGUST 2025
31 August 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
5
2,377,856
2,114,811
Investment property
6
1,220,933
1,220,933
3,598,789
3,335,744
Current assets
Debtors
7
133,677
56,308
Cash at bank and in hand
76,283
46,790
209,960
103,098
Creditors: amounts falling due within one year
8
(989,943)
(1,133,916)
Net current liabilities
(779,983)
(1,030,818)
Total assets less current liabilities
2,818,806
2,304,926
Creditors: amounts falling due after more than one year
9
(771,237)
(643,085)
Net assets
2,047,569
1,661,841
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
2,047,469
1,661,741
Total equity
2,047,569
1,661,841
TIM JOHNSON DENTISTRY LTD
BALANCE SHEET (CONTINUED)
AS AT
31 AUGUST 2025
31 August 2025
- 2 -

For the financial year ended 31 August 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The director of the company has elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved and signed by the director and authorised for issue on 28 August 2026
Mr Tim Johnson
Director
Company registration number 06007834 (England and Wales)
TIM JOHNSON DENTISTRY LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
- 3 -
1
Accounting policies
Company information

Tim Johnson Dentistry Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Apollonia House, Elysian Fields, Vicarage road, Sidmouth, Devon, EX10 8UH.

1.1
Basis of preparation

These financial statements have been prepared in accordance with FRS 102 and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business. The fair value of consideration takes into account trade discounts. When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:

1.3
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 4 years.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Land and buildings Freehold
4% on cost
Dental equipment
25% Net Book Value
Fixtures, fittings & equipment
25% Net Book Value
Motor vehicles
25% Net Book Value

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

TIM JOHNSON DENTISTRY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 4 -
1.5
Investment property

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

1.6
Impairment of fixed assets

Assets not measured at fair value are reviewed for any indication that the asset may be impaired at each reporting date. If such indication exists, the recoverable amount of the asset, or the asset's cash generating unit, is estimated and compared to the carrying amount. Where the carrying amount exceeds its recoverable amount, an impairment loss is recognised in profit or loss unless the asset is carried at a revalued amount where the impairment loss is a revaluation decrease.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted. If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.7
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.8
Financial instruments

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Debtors and creditors with no stated interest rate and receivable or payable within one year are measured at transaction price. Any losses arising from impairment are recognised in the profit and loss account.

 

Investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value which is normally the transaction price excluding transaction costs. Such assets are subsequently measured at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

 

Derivative financial instruments are initially measured at fair value at the date on which a derivative contract is entered into and are subsequently measured at fair value through profit or loss.

TIM JOHNSON DENTISTRY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 5 -
Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised. Debt instruments are subsequently carried at amortised cost, using the effective interest rate method. Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.10
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and 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. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets. The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received. Company contributions to defined contribution plans for the benefit of employee's are expensed as they become payable.

1.12
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

TIM JOHNSON DENTISTRY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 6 -
1.13
Leases
As lessee

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

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

As lessor

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the director is required to make judgements, estimates and assumptions about the carrying amount 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 where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Employees

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

2025
2024
Number
Number
Total
34
33
TIM JOHNSON DENTISTRY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 7 -
4
Intangible fixed assets
Goodwill
£
Cost
At 1 September 2024 and 31 August 2025
1,382,063
Amortisation and impairment
At 1 September 2024 and 31 August 2025
1,382,063
Carrying amount
At 31 August 2025
-
0
At 31 August 2024
-
0
5
Tangible fixed assets
Land and buildings Freehold
Dental equipment
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 September 2024
2,157,218
831,897
334,723
9,000
3,332,838
Additions
282,291
152,025
35,147
-
0
469,463
At 31 August 2025
2,439,509
983,922
369,870
9,000
3,802,301
Depreciation and impairment
At 1 September 2024
290,363
670,827
254,587
2,250
1,218,027
Depreciation charged in the year
97,583
78,292
28,855
1,688
206,418
At 31 August 2025
387,946
749,119
283,442
3,938
1,424,445
Carrying amount
At 31 August 2025
2,051,563
234,803
86,428
5,062
2,377,856
At 31 August 2024
1,866,855
161,070
80,136
6,750
2,114,811
6
Investment property
2025
£
Fair value
At 1 September 2024 and 31 August 2025
1,220,933

Investment property comprises Salterton Road, Exmouth, The Stud, Sidmouth and the flat over Apollonia House. In the opinion of the director, the properties are valued at open market value.

TIM JOHNSON DENTISTRY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 8 -
7
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
49,677
55,879
Other debtors
84,000
-
0
Prepayments and accrued income
-
0
429
133,677
56,308
8
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans and overdrafts
257,440
294,373
Obligations under finance leases
32,465
37,388
Other borrowings
31,141
29,075
Trade creditors
329,210
391,337
Corporation tax
288,299
223,821
Other taxation and social security
21,143
19,507
Other creditors
459
114,989
Accruals and deferred income
29,786
23,426
989,943
1,133,916
9
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Bank loans and overdrafts
687,409
571,165
Obligations under finance leases
52,475
18,401
Other borrowings
31,353
53,519
771,237
643,085
Creditors which fall due after five years are payable as follows:
Payable by instalments
268,696
161,200

The long-term loans are secured by fixed and floating charges over all the property and assets of the company.

2025-08-312024-09-01falsefalsefalse28 August 2026CCH SoftwareCCH Accounts Production 2026.200No description of principal activityMr T R JohnsonMrs A Johnson060078342024-09-012025-08-31060078342025-08-31060078342024-08-3106007834core:LandBuildingscore:OwnedOrFreeholdAssets2025-08-3106007834core:PlantMachinery2025-08-3106007834core:FurnitureFittings2025-08-3106007834core:MotorVehicles2025-08-3106007834core:LandBuildingscore:OwnedOrFreeholdAssets2024-08-3106007834core:PlantMachinery2024-08-3106007834core:FurnitureFittings2024-08-3106007834core:MotorVehicles2024-08-3106007834core:WithinOneYear2025-08-3106007834core:WithinOneYear2024-08-3106007834core:CurrentFinancialInstrumentscore:WithinOneYear2025-08-3106007834core:CurrentFinancialInstrumentscore:WithinOneYear2024-08-3106007834core:Non-currentFinancialInstrumentscore:AfterOneYear2025-08-3106007834core:Non-currentFinancialInstrumentscore:AfterOneYear2024-08-3106007834core:ShareCapital2025-08-3106007834core:ShareCapital2024-08-3106007834core:RetainedEarningsAccumulatedLosses2025-08-3106007834core:RetainedEarningsAccumulatedLosses2024-08-3106007834bus:Director12024-09-012025-08-3106007834core:Goodwill2024-09-012025-08-3106007834core:LandBuildingscore:OwnedOrFreeholdAssets2024-09-012025-08-3106007834core:PlantMachinery2024-09-012025-08-3106007834core:FurnitureFittings2024-09-012025-08-3106007834core:MotorVehicles2024-09-012025-08-31060078342023-09-012024-08-3106007834core:NetGoodwill2024-08-3106007834core:NetGoodwill2025-08-3106007834core:NetGoodwill2024-08-3106007834core:LandBuildingscore:OwnedOrFreeholdAssets2024-08-3106007834core:PlantMachinery2024-08-3106007834core:FurnitureFittings2024-08-3106007834core:MotorVehicles2024-08-31060078342024-08-3106007834core:CurrentFinancialInstruments2025-08-3106007834core:CurrentFinancialInstruments2024-08-3106007834bus:PrivateLimitedCompanyLtd2024-09-012025-08-3106007834bus:FRS1022024-09-012025-08-3106007834bus:AuditExemptWithAccountantsReport2024-09-012025-08-3106007834bus:CompanySecretary12024-09-012025-08-3106007834bus:SmallCompaniesRegimeForAccounts2024-09-012025-08-3106007834bus:FullAccounts2024-09-012025-08-31xbrli:purexbrli:sharesiso4217:GBP