Company Registration No. 13660190 (England and Wales)
DOVER HOUSE (GC) LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
PAGES FOR FILING WITH REGISTRAR
TWP Accounting LLP
Chartered Accountants
The Old Rectory
Church Street
Weybridge
Surrey
KT13 8DE
DOVER HOUSE (GC) LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 7
DOVER HOUSE (GC) LIMITED
Company Registration No. 13660190
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
566,419
447,308
Current assets
Debtors
4
1,045,370
914,384
Cash at bank and in hand
431,837
747,086
1,477,207
1,661,470
Creditors: amounts falling due within one year
5
(1,181,636)
(1,282,400)
Net current assets
295,571
379,070
Total assets less current liabilities
861,990
826,378
Provisions for liabilities
6
(139,971)
(110,242)
Net assets
722,019
716,136
Capital and reserves
Called up share capital
8
1,000
1,000
Profit and loss reserves
721,019
715,136
Total equity
722,019
716,136

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

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

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.

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.

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

DOVER HOUSE (GC) LIMITED
Company Registration No. 13660190
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2025
31 December 2025
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 21 September 2026 and are signed on its behalf by:
WJ Graham
Director
DOVER HOUSE (GC) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
1
Accounting policies
Company information

Dover House (GC) Limited is a private company limited by shares incorporated in England and Wales. The registered office is Dover House, 57 Coombe Valley Road, Dover, Kent, CT17 0EY.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“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 provided in residential care home services, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates..

1.3
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:

Leasehold improvements
Over Life Of Lease
Plant and equipment
33% Straight Line

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.

1.4
Cash and cash equivalents

Cash at bank and in hand 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.

DOVER HOUSE (GC) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 4 -
1.5
Financial instruments
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.

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.

1.6
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.

1.7
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.

1.8
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.

 

1.9
Retirement benefits

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

1.10
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

DOVER HOUSE (GC) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 5 -
2
Employees

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

2025
2024
Number
Number
Total
123
105
3
Tangible fixed assets
Leasehold Improvements
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2025
330,337
331,105
661,442
Additions
51,134
315,996
367,130
At 31 December 2025
381,471
647,101
1,028,572
Depreciation and impairment
At 1 January 2025
48,379
165,755
214,134
Depreciation charged in the year
38,147
209,872
248,019
At 31 December 2025
86,526
375,627
462,153
Carrying amount
At 31 December 2025
294,945
271,474
566,419
At 31 December 2024
281,958
165,350
447,308
4
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
795,964
674,105
Other debtors
1,579
233
Prepayments and accrued income
247,827
240,046
1,045,370
914,384
DOVER HOUSE (GC) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 6 -
5
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
462,350
367,928
Taxation and social security
378,875
437,853
Other creditors
336,511
472,749
Accruals and deferred income
3,900
3,870
1,181,636
1,282,400
6
Provisions for liabilities
2025
2024
£
£
Deferred tax liabilities
139,971
110,242
7
Retirement benefit schemes
Defined contribution schemes

The company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund. The pension cost charge represents contributions payable by the company to the fund and amounted to £44,284 (2024 - £36,878) which is included within wages and salaries. Contributions totalling £10,074 (2024 - £8,819) were payable to the fund at the balance sheet date and are included in other creditors.

8
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
1,000
1,000
1,000
1,000
9
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2025
2024
£
£
13,024,159
13,519,813
10
Related party transactions
DOVER HOUSE (GC) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
10
Related party transactions
(Continued)
- 7 -

The company is a wholly owned subsidiary and accordingly has taken the exemptions provided within paragraph 33.1A of FRS 102 and therefore transactions with group companies have not been disclosed.

 

At the balance sheet date, £Nil (2024 - £99,600) was due to Sensinom Limited, a group company up until 24 July 2025..

 

At the balance sheet date, the following balances where due to/from companies owned by close family members of the ultimate shareholder of the company:

11
Parent company

The ultimate parent company is WJG Holdings Ltd, and the ultimate controlling party is W J Graham.

2025-12-312025-01-01falsefalsefalse21 September 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityN MuhlwaWJ Graham136601902025-01-012025-12-31136601902025-12-31136601902024-12-3113660190core:LandBuildings2025-12-3113660190core:OtherPropertyPlantEquipment2025-12-3113660190core:LandBuildings2024-12-3113660190core:OtherPropertyPlantEquipment2024-12-3113660190core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3113660190core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3113660190core:ShareCapital2025-12-3113660190core:ShareCapital2024-12-3113660190core:RetainedEarningsAccumulatedLosses2025-12-3113660190core:RetainedEarningsAccumulatedLosses2024-12-3113660190core:ShareCapitalOrdinaryShareClass12025-12-3113660190core:ShareCapitalOrdinaryShareClass12024-12-3113660190bus:Director22025-01-012025-12-3113660190core:LeaseholdImprovements2025-01-012025-12-3113660190core:PlantMachinery2025-01-012025-12-31136601902024-01-012024-12-3113660190core:LandBuildings2024-12-3113660190core:OtherPropertyPlantEquipment2024-12-31136601902024-12-3113660190core:LandBuildings2025-01-012025-12-3113660190core:OtherPropertyPlantEquipment2025-01-012025-12-3113660190core:CurrentFinancialInstruments2025-12-3113660190core:CurrentFinancialInstruments2024-12-3113660190bus:OrdinaryShareClass12025-01-012025-12-3113660190bus:OrdinaryShareClass12025-12-3113660190bus:OrdinaryShareClass12024-12-3113660190bus:PrivateLimitedCompanyLtd2025-01-012025-12-3113660190bus:SmallCompaniesRegimeForAccounts2025-01-012025-12-3113660190bus:FRS1022025-01-012025-12-3113660190bus:AuditExemptWithAccountantsReport2025-01-012025-12-3113660190bus:Director12025-01-012025-12-3113660190bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP