Company Registration number:
Camelot Care Limited
for the Year Ended 31 December 2025
Camelot Care Limited
Contents
|
|
|
|
Company Information |
|
|
|
|
|
Strategic Report |
|
|
|
|
|
Director's Report |
|
|
|
|
|
Statement of Director's Responsibilities |
|
|
|
|
|
Independent Auditor's Report |
|
|
|
|
|
Consolidated Profit and Loss Account |
|
|
|
|
|
Consolidated Statement of Comprehensive Income |
|
|
|
|
|
Consolidated Balance Sheet |
|
|
|
|
|
Balance Sheet |
|
|
|
|
|
Consolidated Statement of Changes in Equity |
|
|
|
|
|
Statement of Changes in Equity |
|
|
|
|
|
Consolidated Statement of Cash Flows |
|
|
|
|
|
Notes to the Financial Statements |
Camelot Care Limited
Company Information
|
Director |
P I Teasdale |
|
Company secretary |
P I Teasdale |
|
Registered office |
|
|
Auditors |
|
Camelot Care Limited
Strategic Report for the Year Ended 31 December 2025
The director presents his strategic report for the year ended 31 December 2025.
Principal activity
The principal activity of the company is that of an investment holding company, whilst the principal activity of the group is the operation of nursing homes.
Fair review of the business
Turnover of £16,187,444 (2024: £14,177,812) was converted into a profit for the year, after taxation, of £1,915,353 (2024: £2,139,921).
The group has continued strong trading performance despite the increase in the National Living Wage and continued high administrative and establishment costs, as well as the establishment of a fifth home, which began trading in November.
The new home further expands our presence in Devon and the Southwest and we are confident the investment will see a return in the coming years.
The management of costs whilst ensuring appropriate weekly rates and high levels of occupancy has been key to ensuring strong trading performance throughout the year.
The director is confident that the approach of reinvesting profits will mean that the group is well placed to consolidate its position in the region as a key strategic partner for the local authority as well as attracting self-funders to its homes through its reputation for delivering high-quality care.
Our key aim above all is to provide outstanding care to our service users in a safe and welcoming environment for residents, their families, and employees.
The group's five care homes specialise in providing care to people who have dementia and other mental health needs. To help ensure the excellence of our service we monitor and focus on:
1. The provision of high-quality care and support, measured by internal assessments and external confirmation, including the Care Quality Commission (CQC) inspections and reports.
2. Recruitment and retention of quality staff, measured in terms of customer feedback, staff turnover and our success and investment in training our employees with an aim of enhancing the number of staff holding nationally accredited qualifications in care.
3. Maintenance of high levels of occupancy.
Principal risks and uncertainties
The principal risks and uncertainties of the group are:
1. CQC regulation: the health, safety and other regulatory requirements as outlined by the CQC. The group strives to mitigate these risks by providing excellent care to its residents and ensuring its care procedures are continually monitored and updated through regular quality assessment.
2. Interest rate and compliance with banking covenants risk: The group has financed its operations through a mix of short- and medium-term borrowings and available cash balances. The director monitors the interest rate risk and ongoing covenants compliance.
Camelot Care Limited
Strategic Report for the Year Ended 31 December 2025
Section 172(1) statement
Director's Duty under Section 172
The Director is required to act in the way they consider, in good faith, would be most likely to promote the success of the Company for the benefit of its members as a whole. In doing so, the Director has regard, amongst other matters, to:
• the likely consequences of decisions in the long term;
• the interests of the Group's employees;
• the need to foster the Group's business relationships with residents, residents' families, local authorities, NHS bodies, suppliers and other stakeholders;
• the impact of the Group's operations on the community and environment;
• the desirability of maintaining a reputation for high standards of business conduct; and
• the need to act fairly between members.
The Board recognises that the delivery of high-quality care, the wellbeing of residents and employees, and the maintenance of strong stakeholder relationships are fundamental to the long-term success of the Group.
Stakeholder Engagement
Residents and Families
The Group's primary objective is to provide safe, high-quality care and support to residents across its care homes.
The Board receives regular information on:
• resident wellbeing and outcomes;
• safeguarding matters;
• complaints and compliments;
• occupancy levels;
• regulatory inspections and compliance matters; and
• resident and family feedback.
Feedback obtained through resident meetings, family forums, surveys and routine communications informs operational and strategic decisions. During the year, the Board considered this feedback when reviewing care standards, staffing levels and investment priorities across the Group.
Employees
The Group recognises that its employees are critical to the provision of high-quality care services.
The Board engages with employees through:
• regular management meetings;
• employee surveys;
• training and development programmes;
• staff forums and feedback mechanisms; and
• routine communication from operational and senior management teams.
Key matters considered during the year included recruitment and retention, employee wellbeing, training compliance, succession planning and workforce development. The Board continued to review remuneration, benefits and support initiatives to help attract and retain skilled employees.
Regulators and Commissioners
The Group works closely with regulators, including the Care Quality Commission (CQC), and with local authorities and NHS commissioners.
The Board receives updates on inspection outcomes, regulatory developments and quality assurance activities. Maintaining compliance with applicable regulations and delivering positive outcomes for residents remain central to Board decision-making.
Suppliers and Business Partners
The Group aims to maintain constructive and mutually beneficial relationships with suppliers and service providers.
The Board monitors supplier performance and resilience, particularly in relation to medical supplies, food services, utilities, maintenance and agency staffing. The Group seeks to maintain fair payment practices and open communication with its suppliers.
Communities and the Environment
The Group seeks to operate responsibly within the communities in which its homes are located.
The Board encourages engagement with local communities and supports initiatives that promote resident inclusion and wellbeing. Environmental considerations, including energy efficiency and responsible resource usage, are taken into account when reviewing capital expenditure and operational improvements.
Principal Decisions During the Year
When making significant decisions, the Board carefully considers the likely impact on stakeholders and the long-term success of the Group.
Examples of matters considered during the year included:
• investment in care home facilities and refurbishment programmes;
• recruitment and retention initiatives;
• enhancements to employee training and wellbeing support;
• responses to regulatory changes affecting the care sector;
• development of quality and governance frameworks; and
• energy efficiency and sustainability initiatives.
In each case, the Board considered the interests of residents, employees, regulators, suppliers and shareholders before reaching its decisions.
Camelot Care Limited
Strategic Report for the Year Ended 31 December 2025
Section 172(1) statement
Director's Duty under Section 172
The Director is required to act in the way they consider, in good faith, would be most likely to promote the success of the Company for the benefit of its members as a whole. In doing so, the Director has regard, amongst other matters, to:
• the likely consequences of decisions in the long term;
• the interests of the Group's employees;
• the need to foster the Group's business relationships with residents, residents' families, local authorities, NHS bodies, suppliers and other stakeholders;
• the impact of the Group's operations on the community and environment;
• the desirability of maintaining a reputation for high standards of business conduct; and
• the need to act fairly between members.
The Board recognises that the delivery of high-quality care, the wellbeing of residents and employees, and the maintenance of strong stakeholder relationships are fundamental to the long-term success of the Group.
Stakeholder Engagement
Residents and Families
The Group's primary objective is to provide safe, high-quality care and support to residents across its care homes.
The Board receives regular information on:
• resident wellbeing and outcomes;
• safeguarding matters;
• complaints and compliments;
• occupancy levels;
• regulatory inspections and compliance matters; and
• resident and family feedback.
Feedback obtained through resident meetings, family forums, surveys and routine communications informs operational and strategic decisions. During the year, the Board considered this feedback when reviewing care standards, staffing levels and investment priorities across the Group.
Employees
The Group recognises that its employees are critical to the provision of high-quality care services.
The Board engages with employees through:
• regular management meetings;
• employee surveys;
• training and development programmes;
• staff forums and feedback mechanisms; and
• routine communication from operational and senior management teams.
Key matters considered during the year included recruitment and retention, employee wellbeing, training compliance, succession planning and workforce development. The Board continued to review remuneration, benefits and support initiatives to help attract and retain skilled employees.
Regulators and Commissioners
The Group works closely with regulators, including the Care Quality Commission (CQC), and with local authorities and NHS commissioners.
The Board receives updates on inspection outcomes, regulatory developments and quality assurance activities. Maintaining compliance with applicable regulations and delivering positive outcomes for residents remain central to Board decision-making.
Suppliers and Business Partners
The Group aims to maintain constructive and mutually beneficial relationships with suppliers and service providers.
The Board monitors supplier performance and resilience, particularly in relation to medical supplies, food services, utilities, maintenance and agency staffing. The Group seeks to maintain fair payment practices and open communication with its suppliers.
Communities and the Environment
The Group seeks to operate responsibly within the communities in which its homes are located.
The Board encourages engagement with local communities and supports initiatives that promote resident inclusion and wellbeing. Environmental considerations, including energy efficiency and responsible resource usage, are taken into account when reviewing capital expenditure and operational improvements.
Principal Decisions During the Year
When making significant decisions, the Board carefully considers the likely impact on stakeholders and the long-term success of the Group.
Examples of matters considered during the year included:
• investment in care home facilities and refurbishment programmes;
• recruitment and retention initiatives;
• enhancements to employee training and wellbeing support;
• responses to regulatory changes affecting the care sector;
• development of quality and governance frameworks; and
• energy efficiency and sustainability initiatives.
In each case, the Board considered the interests of residents, employees, regulators, suppliers and shareholders before reaching its decisions.
Camelot Care Limited
Strategic Report for the Year Ended 31 December 2025
Approved by the Board on
|
|
Camelot Care Limited
Director's Report for the Year Ended 31 December 2025
The director presents his report and the consolidated financial statements for the year ended 31 December 2025.
Director of the group
The director who held office during the year was as follows:
Financial instruments
Objectives and policies
The group's principal financial instruments comprise bank balances, bank loan, trade creditors and trade debtors. The main purpose of these instruments is to manage funds to finance the group's operations.
Price risk, credit risk, liquidity risk and cash flow risk
Due to the nature of the financial instruments used by the group there is no exposure to price risk. The group's approach to managing other risks applicable to the financial instruments concerned is shown below.
In respect of bank balances, the liquidity risk is managed by maintaining a balance between the continuity of funding and loans from financial institutions. The interest rate on the loans from financial institutions is variable but the monthly repayments are fixed.
The group manages the liquidity risk by ensuring there are sufficient funds to meet the payments.
Trade debtors are managed in respect of credit and cash flow risk by policies concerning the credit offered to customers and the regular monitoring of amounts outstanding for both time and credit limits.
Trade creditors liquidity risk is managed by ensuring sufficient funds are available to meet amounts due.
Disclosure of information to the auditor
The director has taken steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the company's auditor is aware of that information. The director confirms that there is no relevant information that he knows of and of which he knows the auditor is unaware.
Future Developments
The future developments of the business are included within the strategic report.
Approved by the Board on
|
|
Camelot Care Limited
Statement of Director's Responsibilities
The director acknowledges his responsibilities for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
Company law requires the director to prepare financial statements for each financial year. Under that law the director has 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 director must not approve the financial statements unless he is satisfied that they give a true and fair view of the state of affairs of the group and the company and of the profit or loss of the group for that period. In preparing these financial statements, the director is required to:
|
• |
select suitable accounting policies and apply them consistently; |
|
• |
make judgements and accounting estimates that are reasonable and prudent; |
|
• |
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and |
|
• |
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business. |
The director is responsible for keeping adequate accounting records that are sufficient to show and explain the group's and the company's transactions and disclose with reasonable accuracy at any time the financial position of the group and the company and enable him to ensure that the financial statements comply with the Companies Act 2006. He is also responsible for safeguarding the assets of the group and the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Camelot Care Limited
Independent Auditor's Report to the Members of Camelot Care Limited
Opinion
We have audited the financial statements of Camelot Care Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2025, which comprise the Consolidated Profit and Loss Account, Consolidated Statement of Comprehensive Income, Consolidated Balance Sheet, Balance Sheet, Consolidated Statement of Changes in Equity, Statement of Changes in Equity, Consolidated Statement of Cash Flows, and Notes to the Financial Statements, 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 Financial Reporting Standard 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 group's and the parent company's affairs as at 31 December 2025 and of the group's profit for the year then ended; |
• | have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and |
• | 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 responsibilities for the audit of the financial statements section of our report. We are independent of the group 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 director's 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 original financial statements were authorised for issue.
Our responsibilities and the responsibilities of the director with respect to going concern are described in the relevant sections of this report.
Camelot Care Limited
Independent Auditor's Report to the Members of Camelot Care Limited
Other information
The director is responsible for the other information. The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. 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.
Opinion on other matter 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 Director's Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and |
|
• |
the Strategic Report and Director's Report have been prepared in accordance with applicable legal requirements. |
In the light of our knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report and the Director's Report.
Matters on which we are required to report by exception
We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
• | adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or |
• | the parent company financial statements are not in agreement with the accounting records and returns; or |
• | certain disclosures of director's remuneration specified by law are not made; or |
• | we have not received all the information and explanations we require for our audit. |
Responsibilities of the director
As explained more fully in the Statement of Director's Responsibilities set out on page 7, the director is 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 director determines 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 director is responsible for assessing the group’s and the parent 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 director either intends to liquidate the group or the parent company or to cease operations, or have no realistic alternative but to do so.
Camelot Care Limited
Independent Auditor's Report to the Members of Camelot Care Limited
Auditor 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:
The extent to which the audit was considered capable of detecting irregularities including fraud
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 group through discussions with directors and other management, and from our commercial knowledge and experience of the sector; |
|
• |
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 group, including the Companies Act 2006, taxation legislation, employment, environmental and health, safety legislation and the CQC requirements; |
|
• |
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 group’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 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:
Camelot Care Limited
Independent Auditor's Report to the Members of Camelot Care Limited
|
• |
agreeing financial statement disclosures to underlying supporting documentation; |
|
• |
enquiring of management as to actual and potential litigation and claims; and |
|
• |
reviewing correspondence with HMRC and relevant regulators. |
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 enquiry 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 members, 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 members 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 members as a body, for our audit work, for this report, or for the opinions we have formed.
For and on behalf of
5th Floor
25 King Street
BS1 4PB
Camelot Care Limited
Consolidated Profit and Loss Account
for the Year Ended 31 December 2025
|
Note |
2025 |
2024 |
|
|
Turnover |
|
|
|
|
Cost of sales |
( |
( |
|
|
Gross profit |
|
|
|
|
Administrative expenses |
( |
( |
|
|
Other operating income |
|
|
|
|
Operating profit |
|
|
|
|
Reversal of depreciation on revaluation |
- |
334,546 |
|
|
Other interest receivable and similar income |
|
|
|
|
Interest payable and similar charges |
( |
( |
|
|
Profit before tax |
|
|
|
|
Taxation |
( |
( |
|
|
Profit for the financial year |
|
|
|
|
Profit/(loss) attributable to: |
|||
|
Owners of the company |
|
|
Camelot Care Limited
Consolidated Statement of Comprehensive Income
for the Year Ended 31 December 2025
|
2025 |
2024 |
|
|
Profit for the year |
|
|
|
Surplus on property, plant and equipment revaluation |
- |
|
|
Deferred tax relating to other comprehensive income |
- |
(1,297,244) |
|
- |
4,516,399 |
|
|
Total comprehensive income for the year |
|
|
|
Total comprehensive income attributable to: |
||
|
Owners of the company |
|
|
Camelot Care Limited
(Registration number: 05552888)
Consolidated Balance Sheet as at 31 December 2025
|
Note |
2025 |
2024 |
|
|
Fixed assets |
|||
|
Tangible assets |
|
|
|
|
Current assets |
|||
|
Debtors |
|
|
|
|
Cash at bank and in hand |
|
|
|
|
|
|
||
|
Creditors: Amounts falling due within one year |
( |
( |
|
|
Net current assets |
|
|
|
|
Total assets less current liabilities |
|
|
|
|
Creditors: Amounts falling due after more than one year |
( |
( |
|
|
Provisions for liabilities |
( |
( |
|
|
Net assets |
|
|
|
|
Capital and reserves |
|||
|
Called up share capital |
|
|
|
|
Revaluation reserve |
|
|
|
|
Retained earnings |
|
|
|
|
Equity attributable to owners of the company |
|
|
|
|
Shareholders' funds |
|
|
Approved and authorised by the
|
|
Camelot Care Limited
(Registration number: 05552888)
Balance Sheet as at 31 December 2025
|
Note |
2025 |
2024 |
|
|
Fixed assets |
|||
|
Investments |
|
|
|
|
Current assets |
|||
|
Debtors |
|
|
|
|
Cash at bank and in hand |
|
|
|
|
|
|
||
|
Creditors: Amounts falling due within one year |
( |
( |
|
|
Net current assets |
|
|
|
|
Total assets less current liabilities |
|
|
|
|
Creditors: Amounts falling due after more than one year |
- |
( |
|
|
Net assets |
|
|
|
|
Capital and reserves |
|||
|
Called up share capital |
|
|
|
|
Retained earnings |
|
|
|
|
Shareholders' funds |
|
|
As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes as it prepares group accounts. The company made a profit after tax for the financial year of £467,797 (2024 - profit of £187,353).
Approved and authorised by the
|
|
Camelot Care Limited
Consolidated Statement of Changes in Equity
for the Year Ended 31 December 2025
|
Ordinary share capital |
Revaluation reserve |
Profit and loss reserve |
Total |
Total equity |
|
|
At 1 January 2025 |
|
|
|
|
|
|
Profit for the year |
- |
- |
|
|
|
|
Dividends |
- |
- |
( |
( |
( |
|
At 31 December 2025 |
|
|
|
|
|
|
Ordinary share capital |
Revaluation reserve |
Profit and loss reserve |
Total |
Total equity |
|
|
At 1 January 2024 |
|
|
|
|
|
|
Profit for the year |
- |
- |
|
|
|
|
Gain on revaluation of property |
- |
- |
5,813,643 |
5,813,643 |
5,813,643 |
|
Deferred tax relating to other comprehensive income |
- |
- |
(1,297,244) |
(1,297,244) |
(1,297,244) |
|
Total comprehensive income |
- |
- |
|
|
|
|
Dividends |
- |
- |
( |
( |
( |
|
Revaluation of freehold property |
- |
5,813,643 |
(5,813,643) |
- |
- |
|
Transfer of deferred tax on revaluation |
- |
(1,297,244) |
1,297,244 |
- |
- |
|
At 31 December 2024 |
100 |
8,497,138 |
16,666,749 |
25,163,987 |
25,163,987 |
Camelot Care Limited
Statement of Changes in Equity
for the Year Ended 31 December 2025
|
Share capital |
Retained earnings |
Total |
|
|
At 1 January 2025 |
|
|
|
|
Profit for the year |
- |
|
|
|
Dividends |
- |
( |
( |
|
At 31 December 2025 |
|
|
|
|
Share capital |
Retained earnings |
Total |
|
|
At 1 January 2024 |
|
|
|
|
Profit for the year |
- |
|
|
|
Dividends |
- |
( |
( |
|
At 31 December 2024 |
100 |
3,871,388 |
3,871,488 |
Camelot Care Limited
Consolidated Statement of Cash Flows
for the Year Ended 31 December 2025
|
Note |
2025 |
2024 |
|
|
Cash flows from operating activities |
|||
|
Profit for the year |
|
|
|
|
Adjustments to cash flows from non-cash items |
|||
|
Depreciation and amortisation |
|
|
|
|
Depreciation eliminated on revaluation |
- |
(334,546) |
|
|
Loss on disposal of tangible assets |
|
- |
|
|
Finance income |
( |
( |
|
|
Finance costs |
|
|
|
|
Income tax expense |
|
|
|
|
|
|
||
|
Working capital adjustments |
|||
|
Decrease in trade and other debtors |
|
|
|
|
Increase in trade and other creditors |
|
|
|
|
Cash generated from operations |
|
|
|
|
Income taxes paid |
( |
( |
|
|
Net cash flow from operating activities |
|
|
|
|
Cash flows from investing activities |
|||
|
Interest received |
|
|
|
|
Acquisitions of tangible assets |
( |
( |
|
|
Proceeds from sale of tangible assets |
|
- |
|
|
Net cash flows from investing activities |
( |
( |
|
|
Cash flows from financing activities |
|||
|
Interest paid |
( |
( |
|
|
Dividends paid |
( |
( |
|
|
Repayment of bank borrowing |
(3,768,172) |
(210,791) |
|
|
Proceeds from bank borrowing draw downs |
4,020,000 |
- |
|
|
Net cash flows from financing activities |
( |
( |
|
|
Net increase/(decrease) in cash and cash equivalents |
|
( |
|
|
Cash and cash equivalents at 1 January 2025 |
|
|
|
|
Cash and cash equivalents at 31 December 2025 |
4,889,381 |
3,054,540 |
|
Camelot Care Limited
Notes to the Financial Statements
for the Year Ended 31 December 2025
|
General information |
The company is a private company limited by share capital, incorporated in England and Wales.
The address of its registered office is:
|
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 were prepared in accordance with Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland and the Companies Act 2006'.
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.
These financial statements are presented in Sterling (£).
Basis of consolidation
The consolidated financial statements of the company and its subsidiary undertakings drawn up to 31 December 2025.
Camelot Care Limited
Notes to the Financial Statements
for the Year Ended 31 December 2025
A subsidiary is an entity controlled by the company. Control is achieved where the company has the power to govern the financial and operating policies of an entity so as to obtain benefits from its activities.
The results of subsidiaries acquired or disposed of during the year are included in the Profit and Loss Account from the effective date of acquisition or up to the effective date of disposal, as appropriate. Where necessary, adjustments are made to the financial statements of subsidiaries to bring their accounting policies into line with those used by the group.
The purchase method of accounting is used to account for business combinations that result in the acquisition of subsidiaries by the group. The cost of a business combination is measured as the fair value of the assets given, equity instruments issued and liabilities incurred or assumed at the date of exchange, plus costs directly attributable to the business combination. Identifiable assets acquired and liabilities and contingent liabilities assumed in a business combination are measured initially at their fair values at the acquisition date. Any excess of the cost of the business combination over the acquirer’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities recognised is recorded as goodwill.
Inter-company transactions, balances and unrealised gains on transactions between the company and its subsidiaries, which are related parties, are eliminated in full.
Intra-group losses are also eliminated but may indicate an impairment that requires recognition in the consolidated financial statements.
Accounting policies of subsidiaries have been changed where necessary to ensure consistency with the policies adopted by the group. Non-controlling interests in the net assets of consolidated subsidiaries are identified separately from the group’s equity therein. Non-controlling interests consist of the amount of those interests at the date of the original business combination and the non-controlling shareholder’s share of changes in equity since the date of the combination.
Going concern
The director has made the assessment that the company is a going concern and these financial statements are prepared on that basis. The assessment took into account the forecasts and projections to assess that the company has adequate resources to continue in operational existence for the foreseeable future.
Camelot Care Limited
Notes to the Financial Statements
for the Year Ended 31 December 2025
Judgements
The preparation of the financial statements requires management to make judgments, estimates and assumptions that affect the amounts reported for assets and liabilities as at the statement of financial position date and the amounts reported for revenues and expenses during the year. However the nature of estimation means that actual outcomes could differ from those estimates. The following judgements have had the most significant effect on amounts recognised in the financial statements. |
Turnover recognition
Revenue represents the fair value of consideration receivable, excluding Value Added Tax, in the ordinary course of business for services provided.
Revenue from residents of the care homes is recognised and apportioned on the basis of usage, and accrued or deferred as appropriate.
Government grants
Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.
Grants of a revenue nature are recognised in the statement of comprehensive income in the same period as the related expenditure.
Other operating income
Other operating income is recognised on receipt.
Tax
The tax expense for the period comprises current and deferred tax. Tax is recognised in the profit and loss account, 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 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 group operates and generates taxable income.
Camelot Care Limited
Notes to the Financial Statements
for the Year Ended 31 December 2025
Deferred tax is recognised on timing differences arising between the tax bases of assets and liabilities and their carrying amounts in the consolidated financial statements and on unused tax losses or tax credits in the group. 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.
Deferred tax liabilities are presented within provisions for liabilities on the balance sheet.
Tangible assets
Tangible assets are stated at cost, less accumulated depreciation and 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 |
|
Freehold Property |
2% on cost, Land - Nil |
|
Fixtures and fittings |
15/25% reducing balance |
|
Motor vehicles |
25% reducing balance |
|
Computer equipment |
25% reducing balance |
Revaluation of tangible fixed assets
Individual freehold and leasehold properties are carried at fair value at the date of the revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses.
Revaluations are undertaken with sufficient regularity to ensure the carrying amount does not differ materially from that which would be determined using fair value at the reporting date.
Fair values are determined from market based evidence normally undertaken by professionally qualified valuers.
Revaluation gains and losses are recognised in other comprehensive income unless losses exceed the previously recognised gains or reflect a clear consumption of economic benefits, in which case the excess losses are recognised in profit or loss.
Investments
Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.
Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.
Camelot Care Limited
Notes to the Financial Statements
for the Year Ended 31 December 2025
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.
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 group will not be able to collect all amounts due according to the original terms of the receivables.
Trade creditors
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the group 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 group has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.
Assets held under hire purchase agreements are capitalised as tangible fixed assets with the future obligation being recognised as a liability. Finance costs are recognised in the Profit and Loss Account calculated at a constant periodic rate of interest over the term of the liability.
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.
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.
Camelot Care Limited
Notes to the Financial Statements
for the Year Ended 31 December 2025
Dividends
Dividend distribution to the group’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
The group operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the group pays fixed contributions into a separate entity. Once the contributions have been paid the group has no further payments obligations.
The contributions are recognised as an expense in the profit and loss account when they fall due. Amounts not paid are shown in accruals as a liability in the balance sheet. The assets of the plan are held separately from the group in independently administered funds.
Financial instruments
Classification
Financial assets – trade and other debtors, accrued income, amounts owed by group undertakings
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 face value.
Financial liabilities – trade creditors, amounts owed to group undertakings, bank loans, accrued expenses and other creditors are financial instruments, and are measured at amortised cost. Taxation and social security and corporation tax creditors are not included in the financial instruments disclosure definition.
Reserves
Called up share capital represents the nominal value of shares that have been issued.
Profit and loss account includes all current and prior period profits and losses.
Revaluation reserve is the surplus or deficit arising on the revaluation of an asset of a company.
Camelot Care Limited
Notes to the Financial Statements
for the Year Ended 31 December 2025
|
Turnover |
The analysis of the group's turnover for the year from continuing operations is as follows:
|
2025 |
2024 |
|
|
Rendering of services |
|
|
|
Other operating income |
The analysis of the group's other operating income for the year is as follows:
|
2025 |
2024 |
|
|
Other operating income |
|
|
|
Staff costs |
The aggregate payroll costs (including director's remuneration) were as follows:
|
2025 |
2024 |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Pension costs, defined contribution scheme |
|
|
|
Other employee expense |
|
|
|
|
|
The average number of persons employed by the group (including the director) during the year, analysed by category was as follows:
|
2025 |
2024 |
|
|
Administration and support |
|
|
|
|
|
Camelot Care Limited
Notes to the Financial Statements
for the Year Ended 31 December 2025
|
Operating profit |
Arrived at after charging/(crediting):
|
2025 |
2024 |
|
|
Depreciation expense |
|
|
|
Operating lease expense - plant and machinery |
|
- |
|
Operating lease expense - other |
60 |
- |
|
Loss on disposal of property, plant and equipment |
|
- |
|
Other interest receivable and similar income |
|
2025 |
2024 |
|
|
Interest income on bank deposits |
|
|
|
Other finance income |
|
|
|
|
|
|
Interest payable and similar expenses |
|
2025 |
2024 |
|
|
Interest on bank overdrafts and borrowings |
|
|
|
Director's remuneration |
The director's remuneration for the year was as follows:
|
2025 |
2024 |
|
|
Remuneration |
|
|
|
Contributions paid to money purchase schemes |
|
|
|
17,746 |
22,674 |
During the year the number of directors who were receiving benefits and share incentives was as follows:
|
2025 |
2024 |
|
|
Accruing benefits under money purchase pension scheme |
|
|
|
Auditors' remuneration |
|
2025 |
2024 |
|
|
Audit of these financial statements |
33,545 |
37,050 |
Camelot Care Limited
Notes to the Financial Statements
for the Year Ended 31 December 2025
|
Taxation |
Tax charged/(credited) in the consolidated profit and loss account
|
2025 |
2024 |
|
|
Current taxation |
||
|
UK corporation tax |
|
|
|
UK corporation tax adjustment to prior periods |
( |
- |
|
729,258 |
690,164 |
|
|
Deferred taxation |
||
|
Arising from origination and reversal of timing differences |
|
- |
|
Tax expense in the income statement |
|
|
The tax on profit before tax for the year is higher than the standard rate of corporation tax in the UK (2024 - higher than the standard rate of corporation tax in the UK) of
The differences are reconciled below:
|
2025 |
2024 |
|
|
Profit before tax |
|
|
|
Corporation tax at standard rate |
|
|
|
Decrease in UK and foreign current tax from adjustment for prior periods |
( |
- |
|
Tax increase from effect of capital allowances and depreciation |
|
- |
|
Effect of expense not deductible in determining taxable profit (tax loss) |
- |
|
|
Further item of tax decrease |
( |
( |
|
Total tax charge |
|
|
From 1 April 2023, the Corporation Tax main rate for non-ring fenced profits will be increased to 25% applying to profits over £250,000. Companies with profits of £50,000 or less will continue to pay Corporation Tax at 19%. Companies with profits between £50,000 and £250,000 will pay tax at the main rate reduced by a marginal relief providing a gradual increase in the effective Corporation Tax rate.
Camelot Care Limited
Notes to the Financial Statements
for the Year Ended 31 December 2025
|
Tangible assets |
Group
|
Freehold property |
Fixtures and fittings |
Motor vehicles |
Properties under construction |
Computer equipment |
Total |
|
|
Cost or valuation |
||||||
|
At 1 January 2025 |
|
|
|
|
|
|
|
Additions |
|
|
|
|
|
|
|
Disposals |
- |
( |
( |
- |
- |
( |
|
At 31 December 2025 |
|
|
|
|
|
|
|
Depreciation |
||||||
|
At 1 January 2025 |
- |
|
|
- |
|
|
|
Charge for the year |
|
|
|
- |
|
|
|
Eliminated on disposal |
- |
( |
( |
- |
- |
( |
|
At 31 December 2025 |
|
|
|
- |
|
|
|
Carrying amount |
||||||
|
At 31 December 2025 |
|
|
|
|
|
|
|
At 31 December 2024 |
|
|
|
|
|
|
Included within the net book value of land and buildings above is £24,070,349 (2024 - £24,036,341) in respect of freehold land and buildings.
Camelot Care Limited
Notes to the Financial Statements
for the Year Ended 31 December 2025
Cost or valuation at 31 December 2025 is represented by:
|
Freehold property |
Fixtures and fittings |
Motor vehicles |
Properties under construction |
Computer equipment |
Totals |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
Valuation in 2024 |
5,813,643 |
- |
- |
- |
- |
5,813,643 |
|
Valuation in 2023 |
1,322,867 |
- |
- |
- |
- |
1,322,867 |
|
2022 Reclassification |
1,902,484 |
53,330 |
- |
- |
4,186 |
1,960,000 |
|
Valuation in 2022 |
2,239,420 |
- |
- |
- |
- |
2,239,420 |
|
Valuation in 2020 |
(771,868) |
- |
- |
- |
- |
(771,868) |
|
Valuation in 2018 |
(350,000) |
- |
- |
- |
- |
(350,000) |
|
Valuation in 2015 |
744,642 |
- |
- |
- |
- |
744,642 |
|
Valuation in 2014 |
1,578,734 |
- |
- |
- |
- |
1,578,734 |
|
Valuation in 2005 |
1,098,594 |
- |
- |
- |
- |
1,098,594 |
|
Cost |
10,931,202 |
2,378,136 |
66,681 |
192,863 |
160,602 |
13,729,484 |
|
24,509,718 |
2,431,466 |
66,681 |
192,863 |
164,788 |
27,365,516 |
Camelot Care Limited
Notes to the Financial Statements
for the Year Ended 31 December 2025
If freehold land and buildings had not been revalued they would have been included at the following cost:
|
2025 |
2024 |
||
|
£ |
£ |
||
|
Cost |
12,833,686 |
12,360,309 |
|
|
Aggregate depreciation |
2,007,821 |
1,803,429 |
|
|
Value of land in freehold land and buildings |
1,434,999 |
984,999 |
The properties were revalued at £23,010,000 in October 2024 by T Harrison MRICS and A Burchell MRICS of Avison Young, professional valuers.
The Director having made appropriate enquiries has adopted a similar model to arrive at the current year-end valuation.
|
Investments |
Company
|
2025 |
2024 |
|
|
Investments in subsidiaries |
|
|
|
Subsidiaries |
£ |
|
Cost or valuation |
|
|
At 1 January 2025 |
|
|
Carrying amount |
|
|
At 31 December 2025 |
|
|
At 31 December 2024 |
|
Camelot Care Limited
Notes to the Financial Statements
for the Year Ended 31 December 2025
Details of undertakings
Details of the investments (including principal place of business of unincorporated entities) in which the company holds 20% or more of the nominal value of any class of share capital are as follows:
|
Undertaking |
Registered office |
Holding |
Proportion of voting rights and shares held |
|
|
2025 |
2024 |
|||
|
Subsidiary undertakings |
||||
|
|
c/o Walpole Dunn
|
Ordinary |
|
|
|
England |
||||
|
|
c/o Walpole Dunn
|
Ordinary |
|
|
|
England |
||||
|
|
c/o Walpole Dunn
|
Ordinary |
|
|
|
|
c/o Walpole Dunn
|
Ordinary |
|
|
|
England |
||||
|
|
c/o Walpole Dunn
|
Ordinary |
|
|
Camelot Care Limited
Notes to the Financial Statements
for the Year Ended 31 December 2025
|
Subsidiary undertakings |
|
Camelot Care (Somerset) Limited The principal activity of Camelot Care (Somerset) Limited is |
|
Camelot Care (Plymouth) Limited The principal activity of Camelot Care (Plymouth) Limited is |
|
Camelot Care (Bridgwater) Limited The principal activity of Camelot Care (Bridgwater) Limited is |
|
Camelot Care (Yeovil) Limited The principal activity of Camelot Care (Yeovil) Limited is |
|
Camelot Care (Devon) Limited The principal activity of Camelot Care (Devon) Limited is |
For the year ending 31 December 2025, Camelot Care (Devon) Limited took the exemption from audit under section 479A of the Companies Act 2006 parental guarantee.
Camelot Care Limited
Notes to the Financial Statements
for the Year Ended 31 December 2025
|
Debtors |
|
Group |
Company |
||||
|
Note |
2025 |
2024 |
2025 |
2024 |
|
|
Trade debtors |
|
|
- |
- |
|
|
Amounts owed by related parties |
|
|
|
|
|
|
Other debtors |
|
|
|
|
|
|
Prepayments |
|
|
- |
- |
|
|
Accrued income |
|
- |
- |
- |
|
|
Corporation tax |
|
- |
|
- |
|
|
|
|
|
|
||
|
Cash and cash equivalents |
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
Cash on hand |
|
|
- |
- |
|
Cash at bank |
|
|
|
|
|
Short-term deposits |
|
- |
|
- |
|
|
|
|
|
|
Camelot Care Limited
Notes to the Financial Statements
for the Year Ended 31 December 2025
|
Creditors |
|
Group |
Company |
||||
|
Note |
2025 |
2024 |
2025 |
2024 |
|
|
Due within one year |
|||||
|
Loans and borrowings |
|
|
- |
|
|
|
Trade creditors |
|
|
- |
|
|
|
Amounts owed to group undertakings |
- |
- |
5,254,376 |
3,219,499 |
|
|
Social security and other taxes |
|
|
- |
- |
|
|
Outstanding defined contribution pension costs |
|
- |
- |
- |
|
|
Other creditors |
|
|
- |
- |
|
|
Accrued expenses |
|
|
|
|
|
|
Corporation tax |
362,593 |
179,948 |
- |
- |
|
|
Deferred income |
|
|
- |
- |
|
|
|
|
|
|
||
|
Due after one year |
|||||
|
Loans and borrowings |
|
|
- |
|
|
Camelot Care Limited
Notes to the Financial Statements
for the Year Ended 31 December 2025
|
Provisions for liabilities |
Group
|
Deferred tax |
Total |
|
|
At 1 January 2025 |
|
|
|
Increase (decrease) in existing provisions |
|
|
|
At 31 December 2025 |
|
|
|
|
||
Deferred tax
Group
Deferred tax assets and liabilities
|
2025 |
Asset |
Liability |
|
Accelerated tax depreciation |
- |
|
|
Revaluation of property |
- |
|
|
- |
|
|
2024 |
Asset |
Liability |
|
Accelerated tax depreciation |
- |
|
|
Revaluation of property |
- |
|
|
- |
|
|
Pension and other schemes |
Defined contribution pension scheme
The group operates a defined contribution pension scheme. The pension cost charge for the year represents contributions payable by the group to the scheme and amounted to £
Contributions totalling £
Camelot Care Limited
Notes to the Financial Statements
for the Year Ended 31 December 2025
|
Share capital |
Allotted, called up and fully paid shares
|
2025 |
2024 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
100 |
|
100 |
|
Loans and borrowings |
Current loans and borrowings
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
Bank borrowings |
|
|
- |
|
Non-current loans and borrowings
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
Bank borrowings |
|
|
- |
|
Included in bank borrowings are bank loans which are denominated in sterling with nominal interest rates of 1.65% above the Bank of England base rate, repayable in monthly instalments to 26 April 2030. The carrying amount at the year end is £4,020,000 (2024: £3,768,172).
The bank borrowings are secured on a fixed and floating charge across all assets including cross guarantees within the Camelot Care Group and personal guarantees from the Director.
Camelot Care Limited
Notes to the Financial Statements
for the Year Ended 31 December 2025
|
Obligations under leases and hire purchase contracts |
Group
Operating leases
The total of future minimum lease payments is as follows:
|
2025 |
2024 |
|
|
Not later than one year |
|
|
|
Later than one year and not later than five years |
|
|
|
|
|
The amount of non-cancellable operating lease payments recognised as an expense during the year was £
|
Analysis of changes in net debt |
Group
|
At 1 January 2025 |
Financing cash flows |
At 31 December 2025 |
|
|
Cash and cash equivalents |
|||
|
Cash at bank and in hand |
3,054,540 |
1,834,841 |
4,889,381 |
|
Borrowings |
|||
|
Long term borrowings |
(3,522,615) |
(415,845) |
(3,938,460) |
|
Short term borrowings |
(245,557) |
164,017 |
(81,540) |
|
(3,768,172) |
(251,828) |
(4,020,000) |
|
|
|
|||
|
(713,632) |
1,583,013 |
869,381 |
|
Camelot Care Limited
Notes to the Financial Statements
for the Year Ended 31 December 2025
|
Related party transactions |
Group
Summary of transactions with other related parties
A company owned by Mrs H J Teasdale and family.
During the year the group was supplied with services from Able Angels amounting to £1,316,456 (2024: £1,092,491). At the year end the amount owed to Able Angels was £214,261 (2024: £63,525).
Park Asset Management Limited
A company owned by Mr S Teasdale, a shareholder of the company.
During the year the group was supplied with services from Park Asset Management Limited amounting to £79,036 (2024 - £77,194).
The amount due from the related party at the balance sheet date was £2,952,202 (2024: £2,952,202), this loan is interest free and unsecured.
Bavent Asset Management Limited
A company owned by Mr P Teasdale, a director of the company.
During the year the group was supplied with services from Bavent Asset Management Limited amounting to £17,680 (2024 - £17,680) and provided services amounting to £nil (2024 - £140).
The amount due from the related party at the balance sheet date was £780,000 (2024: £480,000), this loan is interest free and unsecured.
Company
Summary of transactions with subsidiaries
|
Parent and ultimate parent undertaking |
The ultimate controlling party is