Camelot Care Limited 05552888 false 2025-01-01 2025-12-31 2025-12-31 2025-12-31 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 Digita Accounts Production Advanced 6.30.9574.0 true true true false true false false false false false false false 05552888 2025-01-01 2025-12-31 05552888 2025-12-31 05552888 bus:OrdinaryShareClass1 bus:Consolidated 2025-12-31 05552888 bus:Consolidated 2025-12-31 05552888 bus:Consolidated 2 2025-12-31 05552888 2 2025-12-31 05552888 core:AcceleratedTaxDepreciationDeferredTax bus:Consolidated 2025-12-31 05552888 core:RevaluationPropertyDeferredTax bus:Consolidated 2025-12-31 05552888 core:RetainedEarningsAccumulatedLosses 2025-12-31 05552888 core:RetainedEarningsAccumulatedLosses bus:Consolidated 2025-12-31 05552888 core:RevaluationReserve bus:Consolidated 2025-12-31 05552888 core:ShareCapital 2025-12-31 05552888 core:ShareCapital bus:Consolidated 2025-12-31 05552888 core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests bus:Consolidated 2025-12-31 05552888 core:CurrentFinancialInstruments 2025-12-31 05552888 core:CurrentFinancialInstruments bus:Consolidated 2025-12-31 05552888 core:CurrentFinancialInstruments core:WithinOneYear 2025-12-31 05552888 core:CurrentFinancialInstruments core:WithinOneYear bus:Consolidated 2025-12-31 05552888 core:Non-currentFinancialInstruments 2025-12-31 05552888 core:Non-currentFinancialInstruments bus:Consolidated 2025-12-31 05552888 core:Non-currentFinancialInstruments core:AfterOneYear 2025-12-31 05552888 core:Non-currentFinancialInstruments core:AfterOneYear bus:Consolidated 2025-12-31 05552888 core:BetweenTwoFiveYears bus:Consolidated 2025-12-31 05552888 core:WithinOneYear bus:Consolidated 2025-12-31 05552888 core:FurnitureFittingsToolsEquipment bus:Consolidated 2025-12-31 05552888 core:LandBuildings bus:Consolidated 2025-12-31 05552888 core:MotorVehicles bus:Consolidated 2025-12-31 05552888 core:OtherPropertyPlantEquipment bus:Consolidated 2025-12-31 05552888 core:DeferredTaxation bus:Consolidated 2025-12-31 05552888 bus:FRS102 bus:Consolidated 2025-01-01 2025-12-31 05552888 bus:Audited bus:Consolidated 2025-01-01 2025-12-31 05552888 bus:FullAccounts bus:Consolidated 2025-01-01 2025-12-31 05552888 bus:RegisteredOffice bus:Consolidated 2025-01-01 2025-12-31 05552888 bus:CompanySecretaryDirector1 2025-01-01 2025-12-31 05552888 bus:CompanySecretaryDirector1 bus:Consolidated 2025-01-01 2025-12-31 05552888 bus:OrdinaryShareClass1 bus:Consolidated 2025-01-01 2025-12-31 05552888 bus:Consolidated 2025-01-01 2025-12-31 05552888 bus:Consolidated 1 2025-01-01 2025-12-31 05552888 bus:Consolidated 1 2025-01-01 2025-12-31 05552888 bus:PrivateLimitedCompanyLtd bus:Consolidated 2025-01-01 2025-12-31 05552888 bus:ConsolidatedGroupCompanyAccounts 2025-01-01 2025-12-31 05552888 bus:Agent1 bus:Consolidated 2025-01-01 2025-12-31 05552888 core:RetainedEarningsAccumulatedLosses 2025-01-01 2025-12-31 05552888 core:RetainedEarningsAccumulatedLosses bus:Consolidated 2025-01-01 2025-12-31 05552888 core:RevaluationReserve bus:Consolidated 2025-01-01 2025-12-31 05552888 core:ShareCapital 2025-01-01 2025-12-31 05552888 core:ShareCapital bus:Consolidated 2025-01-01 2025-12-31 05552888 core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests bus:Consolidated 2025-01-01 2025-12-31 05552888 core:PlantEquipmentOtherAssetsUnderOperatingLeases bus:Consolidated 2025-01-01 2025-12-31 05552888 core:ComputerEquipment bus:Consolidated 2025-01-01 2025-12-31 05552888 core:FurnitureFittings bus:Consolidated 2025-01-01 2025-12-31 05552888 core:FurnitureFittingsToolsEquipment bus:Consolidated 2025-01-01 2025-12-31 05552888 core:LandBuildings bus:Consolidated 2025-01-01 2025-12-31 05552888 core:MotorVehicles bus:Consolidated 2025-01-01 2025-12-31 05552888 core:OtherPropertyPlantEquipment bus:Consolidated 2025-01-01 2025-12-31 05552888 core:Vehicles bus:Consolidated 2025-01-01 2025-12-31 05552888 core:DeferredTaxation bus:Consolidated 2025-01-01 2025-12-31 05552888 core:AllSubsidiaries 2025-01-01 2025-12-31 05552888 core:OtherRelatedParties 2025-01-01 2025-12-31 05552888 core:OtherRelatedParties bus:Consolidated 2025-01-01 2025-12-31 05552888 core:Subsidiary1 2025-01-01 2025-12-31 05552888 core:Subsidiary1 countries:AllCountries 2025-01-01 2025-12-31 05552888 core:Subsidiary2 2025-01-01 2025-12-31 05552888 core:Subsidiary2 countries:AllCountries 2025-01-01 2025-12-31 05552888 core:Subsidiary3 2025-01-01 2025-12-31 05552888 core:Subsidiary4 2025-01-01 2025-12-31 05552888 core:Subsidiary4 countries:AllCountries 2025-01-01 2025-12-31 05552888 core:Subsidiary5 2025-01-01 2025-12-31 05552888 core:UKTax bus:Consolidated 2025-01-01 2025-12-31 05552888 countries:EnglandWales bus:Consolidated 2025-01-01 2025-12-31 05552888 2024-12-31 05552888 bus:Consolidated 2024-12-31 05552888 core:RetainedEarningsAccumulatedLosses 2024-12-31 05552888 core:RetainedEarningsAccumulatedLosses bus:Consolidated 2024-12-31 05552888 core:RevaluationReserve bus:Consolidated 2024-12-31 05552888 core:ShareCapital 2024-12-31 05552888 core:ShareCapital bus:Consolidated 2024-12-31 05552888 core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests bus:Consolidated 2024-12-31 05552888 core:CostValuation 2024-12-31 05552888 core:FurnitureFittingsToolsEquipment bus:Consolidated 2024-12-31 05552888 core:LandBuildings bus:Consolidated 2024-12-31 05552888 core:MotorVehicles bus:Consolidated 2024-12-31 05552888 core:OtherPropertyPlantEquipment bus:Consolidated 2024-12-31 05552888 core:DeferredTaxation bus:Consolidated 2024-12-31 05552888 2024-01-01 2024-12-31 05552888 2024-12-31 05552888 bus:OrdinaryShareClass1 bus:Consolidated 2024-12-31 05552888 bus:Consolidated 2024-12-31 05552888 bus:Consolidated 2 2024-12-31 05552888 2 2024-12-31 05552888 core:AcceleratedTaxDepreciationDeferredTax bus:Consolidated 2024-12-31 05552888 core:RevaluationPropertyDeferredTax bus:Consolidated 2024-12-31 05552888 core:RetainedEarningsAccumulatedLosses 2024-12-31 05552888 core:RetainedEarningsAccumulatedLosses bus:Consolidated 2024-12-31 05552888 core:RevaluationReserve bus:Consolidated 2024-12-31 05552888 core:ShareCapital 2024-12-31 05552888 core:ShareCapital bus:Consolidated 2024-12-31 05552888 core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests bus:Consolidated 2024-12-31 05552888 core:CurrentFinancialInstruments 2024-12-31 05552888 core:CurrentFinancialInstruments bus:Consolidated 2024-12-31 05552888 core:CurrentFinancialInstruments core:WithinOneYear 2024-12-31 05552888 core:CurrentFinancialInstruments core:WithinOneYear bus:Consolidated 2024-12-31 05552888 core:Non-currentFinancialInstruments 2024-12-31 05552888 core:Non-currentFinancialInstruments bus:Consolidated 2024-12-31 05552888 core:Non-currentFinancialInstruments core:AfterOneYear 2024-12-31 05552888 core:Non-currentFinancialInstruments core:AfterOneYear bus:Consolidated 2024-12-31 05552888 core:BetweenTwoFiveYears bus:Consolidated 2024-12-31 05552888 core:WithinOneYear bus:Consolidated 2024-12-31 05552888 core:FurnitureFittingsToolsEquipment bus:Consolidated 2024-12-31 05552888 core:LandBuildings bus:Consolidated 2024-12-31 05552888 core:MotorVehicles bus:Consolidated 2024-12-31 05552888 core:OtherPropertyPlantEquipment bus:Consolidated 2024-12-31 05552888 bus:Consolidated 2024-01-01 2024-12-31 05552888 bus:Consolidated 1 2024-01-01 2024-12-31 05552888 core:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 05552888 core:RetainedEarningsAccumulatedLosses bus:Consolidated 2024-01-01 2024-12-31 05552888 core:RevaluationReserve bus:Consolidated 2024-01-01 2024-12-31 05552888 core:ShareCapital 2024-01-01 2024-12-31 05552888 core:ShareCapital bus:Consolidated 2024-01-01 2024-12-31 05552888 core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests bus:Consolidated 2024-01-01 2024-12-31 05552888 core:PlantEquipmentOtherAssetsUnderOperatingLeases bus:Consolidated 2024-01-01 2024-12-31 05552888 core:Subsidiary1 2024-01-01 2024-12-31 05552888 core:Subsidiary2 2024-01-01 2024-12-31 05552888 core:Subsidiary3 2024-01-01 2024-12-31 05552888 core:Subsidiary4 2024-01-01 2024-12-31 05552888 core:Subsidiary5 2024-01-01 2024-12-31 05552888 core:UKTax bus:Consolidated 2024-01-01 2024-12-31 05552888 2023-12-31 05552888 bus:Consolidated 2023-12-31 05552888 core:RetainedEarningsAccumulatedLosses 2023-12-31 05552888 core:RetainedEarningsAccumulatedLosses bus:Consolidated 2023-12-31 05552888 core:RevaluationReserve bus:Consolidated 2023-12-31 05552888 core:ShareCapital 2023-12-31 05552888 core:ShareCapital bus:Consolidated 2023-12-31 05552888 core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests bus:Consolidated 2023-12-31 iso4217:GBP xbrli:pure xbrli:shares

Company Registration number: 05552888

Camelot Care Limited

Annual Report and Consolidated Financial Statements

for the Year Ended 31 December 2025

 

Camelot Care Limited

Contents

Company Information

1

Strategic Report

2 to 5

Director's Report

6

Statement of Director's Responsibilities

7

Independent Auditor's Report

8 to 11

Consolidated Profit and Loss Account

12

Consolidated Statement of Comprehensive Income

13

Consolidated Balance Sheet

14

Balance Sheet

15

Consolidated Statement of Changes in Equity

16

Statement of Changes in Equity

17

Consolidated Statement of Cash Flows

18

Notes to the Financial Statements

19 to 38

 

Camelot Care Limited

Company Information

Director

P I Teasdale

Company secretary

P I Teasdale

Registered office

Suite 106 C/O Walpole Dunn
Viney Court
Viney Street
Taunton
Somerset
TA1 3FB

Auditors

Albert Goodman LLP 5th Floor
25 King Street
Bristol
BS1 4PB

 

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 24 September 2026 and signed on its behalf by:


P I Teasdale
Company secretary and director

   
 

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:

P I Teasdale - Company secretary and director

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 24 September 2026 and signed on its behalf by:


P I Teasdale
Company secretary and director

   
 

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.





Neil Johnston (Senior Statutory Auditor)
For and on behalf of Albert Goodman LLP, Statutory Auditor

5th Floor
25 King Street
Bristol
BS1 4PB

24 September 2026

 

Camelot Care Limited

Consolidated Profit and Loss Account
for the Year Ended 31 December 2025

Note

2025
 £

2024
 £

Turnover

3

16,187,444

14,177,812

Cost of sales

 

(11,301,448)

(9,847,925)

Gross profit

 

4,885,996

4,329,887

Administrative expenses

 

(2,099,773)

(1,670,345)

Other operating income

4

75,078

109,673

Operating profit

6

2,861,301

2,769,215

Reversal of depreciation on revaluation

 

-

334,546

Other interest receivable and similar income

7

86,241

46,198

Interest payable and similar charges

8

(271,344)

(319,874)

Profit before tax

 

2,676,198

2,830,085

Taxation

11

(760,845)

(690,164)

Profit for the financial year

 

1,915,353

2,139,921

Profit/(loss) attributable to:

 

Owners of the company

 

1,915,353

2,139,921

 

Camelot Care Limited

Consolidated Statement of Comprehensive Income
for the Year Ended 31 December 2025

2025
£

2024
£

Profit for the year

1,915,353

2,139,921

Surplus on property, plant and equipment revaluation

-

5,813,643

Deferred tax relating to other comprehensive income

-

(1,297,244)

-

4,516,399

Total comprehensive income for the year

1,915,353

6,656,320

Total comprehensive income attributable to:

Owners of the company

1,915,353

6,656,320

 

Camelot Care Limited

(Registration number: 05552888)
Consolidated Balance Sheet as at 31 December 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

12

25,774,806

25,263,852

Current assets

 

Debtors

14

4,727,244

4,721,081

Cash at bank and in hand

 

4,889,381

3,054,540

 

9,616,625

7,775,621

Creditors: Amounts falling due within one year

16

(1,550,844)

(1,499,421)

Net current assets

 

8,065,781

6,276,200

Total assets less current liabilities

 

33,840,587

31,540,052

Creditors: Amounts falling due after more than one year

16

(3,938,460)

(3,522,615)

Provisions for liabilities

17

(2,885,037)

(2,853,450)

Net assets

 

27,017,090

25,163,987

Capital and reserves

 

Called up share capital

19

100

100

Revaluation reserve

8,497,138

8,497,138

Retained earnings

18,519,852

16,666,749

Equity attributable to owners of the company

 

27,017,090

25,163,987

Shareholders' funds

 

27,017,090

25,163,987

Approved and authorised by the director on 24 September 2026
 


P I Teasdale
Company secretary and director

   
 

Camelot Care Limited

(Registration number: 05552888)
Balance Sheet as at 31 December 2025

Note

2025
£

2024
£

Fixed assets

 

Investments

13

1,439,770

1,439,770

Current assets

 

Debtors

14

3,954,110

3,927,056

Cash at bank and in hand

 

4,139,189

2,295,761

 

8,093,299

6,222,817

Creditors: Amounts falling due within one year

16

(5,256,034)

(3,363,595)

Net current assets

 

2,837,265

2,859,222

Total assets less current liabilities

 

4,277,035

4,298,992

Creditors: Amounts falling due after more than one year

16

-

(427,504)

Net assets

 

4,277,035

3,871,488

Capital and reserves

 

Called up share capital

19

100

100

Retained earnings

4,276,935

3,871,388

Shareholders' funds

 

4,277,035

3,871,488

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 director on 24 September 2026
 


P I Teasdale
Company secretary and director

   
 

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

100

8,497,138

16,666,749

25,163,987

25,163,987

Profit for the year

-

-

1,915,353

1,915,353

1,915,353

Dividends

-

-

(62,250)

(62,250)

(62,250)

At 31 December 2025

100

8,497,138

18,519,852

27,017,090

27,017,090

Ordinary share capital
£

Revaluation reserve
£

Profit and loss reserve
£

Total
£

Total equity
£

At 1 January 2024

100

3,980,739

14,578,703

18,559,542

18,559,542

Profit for the year

-

-

2,139,921

2,139,921

2,139,921

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

-

-

6,656,320

6,656,320

6,656,320

Dividends

-

-

(51,875)

(51,875)

(51,875)

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

100

3,871,388

3,871,488

Profit for the year

-

467,797

467,797

Dividends

-

(62,250)

(62,250)

At 31 December 2025

100

4,276,935

4,277,035

Share capital
£

Retained earnings
£

Total
£

At 1 January 2024

100

3,735,910

3,736,010

Profit for the year

-

187,353

187,353

Dividends

-

(51,875)

(51,875)

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

 

1,915,353

2,139,921

Adjustments to cash flows from non-cash items

 

Depreciation and amortisation

6

664,887

471,377

Depreciation eliminated on revaluation

 

-

(334,546)

Loss on disposal of tangible assets

1,452

-

Finance income

7

(86,241)

(46,198)

Finance costs

8

271,344

319,874

Income tax expense

11

760,845

690,164

 

3,527,640

3,240,592

Working capital adjustments

 

Decrease in trade and other debtors

14

154,857

118,502

Increase in trade and other creditors

16

32,795

258,021

Cash generated from operations

 

3,715,292

3,617,115

Income taxes paid

11

(707,633)

(769,656)

Net cash flow from operating activities

 

3,007,659

2,847,459

Cash flows from investing activities

 

Interest received

86,241

46,198

Acquisitions of tangible assets

(1,189,165)

(2,654,546)

Proceeds from sale of tangible assets

 

11,872

-

Net cash flows from investing activities

 

(1,091,052)

(2,608,348)

Cash flows from financing activities

 

Interest paid

8

(271,344)

(319,874)

Dividends paid

(62,250)

(51,875)

Repayment of bank borrowing

 

(3,768,172)

(210,791)

Proceeds from bank borrowing draw downs

 

4,020,000

-

Net cash flows from financing activities

 

(81,766)

(582,540)

Net increase/(decrease) in cash and cash equivalents

 

1,834,841

(343,429)

Cash and cash equivalents at 1 January 2025

 

3,054,540

3,397,969

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

1

General information

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

The address of its registered office is:
Suite 106 C/O Walpole Dunn
Viney Court
Viney Street
Taunton
Somerset
TA1 3FB

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 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.

Valuation of properties
The Group carries its freehold property at fair value, with changes in fair value being recognised in other comprehensive income. The Group engaged independent valuations specialists to determine fair value at 7th October 2024. The valuer used the profits method of valuation as they consider the market norm is to assess this type of asset for sale purposes by reference to its trading characteristics and profitability. The Director having made appropriate enquiries has adopted a similar model to arrive at the current year-end valuation.
 

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
The company only holds basic financial instruments as defined in FRS 102. The financial assets and financial liabilities of the company are as follows:

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

3

Turnover

The analysis of the group's turnover for the year from continuing operations is as follows:

2025
 £

2024
 £

Rendering of services

16,187,444

14,177,812

4

Other operating income

The analysis of the group's other operating income for the year is as follows:

2025
£

2024
£

Other operating income

75,078

109,673

5

Staff costs

The aggregate payroll costs (including director's remuneration) were as follows:

2025
£

2024
£

Wages and salaries

8,420,794

7,386,397

Social security costs

979,815

689,707

Pension costs, defined contribution scheme

126,772

111,872

Other employee expense

106,274

37,556

9,633,655

8,225,532

The average number of persons employed by the group (including the director) during the year, analysed by category was as follows:

2025
No.

2024
No.

Administration and support

297

278

297

278

 

Camelot Care Limited

Notes to the Financial Statements
for the Year Ended 31 December 2025

6

Operating profit

Arrived at after charging/(crediting):

2025
 £

2024
 £

Depreciation expense

664,887

471,377

Operating lease expense - plant and machinery

4,920

-

Operating lease expense - other

60

-

Loss on disposal of property, plant and equipment

1,452

-

7

Other interest receivable and similar income

2025
£

2024
£

Interest income on bank deposits

13,102

31,600

Other finance income

73,139

14,598

86,241

46,198

8

Interest payable and similar expenses

2025
£

2024
£

Interest on bank overdrafts and borrowings

271,344

319,874

9

Director's remuneration

The director's remuneration for the year was as follows:

2025
£

2024
£

Remuneration

12,750

22,291

Contributions paid to money purchase schemes

4,996

383

17,746

22,674

During the year the number of directors who were receiving benefits and share incentives was as follows:

2025
No.

2024
No.

Accruing benefits under money purchase pension scheme

1

1

10

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


 

11

Taxation

Tax charged/(credited) in the consolidated profit and loss account

2025
£

2024
£

Current taxation

UK corporation tax

731,689

690,164

UK corporation tax adjustment to prior periods

(2,431)

-

729,258

690,164

Deferred taxation

Arising from origination and reversal of timing differences

31,587

-

Tax expense in the income statement

760,845

690,164

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 25% (2024 - 25%).

The differences are reconciled below:

2025
£

2024
£

Profit before tax

2,676,198

2,830,085

Corporation tax at standard rate

669,050

707,521

Decrease in UK and foreign current tax from adjustment for prior periods

(2,431)

-

Tax increase from effect of capital allowances and depreciation

106,607

-

Effect of expense not deductible in determining taxable profit (tax loss)

-

3,770

Further item of tax decrease

(12,381)

(21,127)

Total tax charge

760,845

690,164

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

12

Tangible assets

Group

Freehold property
£

Fixtures and fittings
 £

Motor vehicles
 £

Properties under construction
 £

Computer equipment
 £

Total
£

Cost or valuation

At 1 January 2025

24,036,341

2,287,298

39,944

164,375

136,035

26,663,993

Additions

461,924

625,792

44,208

28,488

28,753

1,189,165

Disposals

-

(481,624)

(17,471)

-

-

(499,095)

At 31 December 2025

24,498,265

2,431,466

66,681

192,863

164,788

27,354,063

Depreciation

At 1 January 2025

-

1,304,820

27,705

-

67,616

1,400,141

Charge for the year

427,916

203,189

13,108

-

20,674

664,887

Eliminated on disposal

-

(472,103)

(13,668)

-

-

(485,771)

At 31 December 2025

427,916

1,035,906

27,145

-

88,290

1,579,257

Carrying amount

At 31 December 2025

24,070,349

1,395,560

39,536

192,863

76,498

25,774,806

At 31 December 2024

24,036,341

991,928

12,239

164,375

58,969

25,263,852

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.

13

Investments

Company

2025
£

2024
£

Investments in subsidiaries

1,439,770

1,439,770

Subsidiaries

£

Cost or valuation

At 1 January 2025

1,439,770

Carrying amount

At 31 December 2025

1,439,770

At 31 December 2024

1,439,770

 

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

Camelot Care (Somerset) Limited

c/o Walpole Dunn
Suite 106 Viney Court
Viney Street
Taunton
Somerset
TA1 3FB

Ordinary

100%

100%

 

England

     

Camelot Care (Plymouth) Limited

c/o Walpole Dunn
Suite 106 Viney Court
Viney Street
Taunton
Somerset
TA1 3FB

Ordinary

100%

100%

 

England

     

Camelot Care (Bridgwater) Limited

c/o Walpole Dunn
Suite 106 Viney Court
Viney Street
Taunton
Somerset
TA1 3FB

Ordinary

100%

100%

 

     

Camelot Care (Yeovil) Limited

c/o Walpole Dunn
Suite 106 Viney Court
Viney Street
Taunton
Somerset
TA1 3FB

Ordinary

100%

100%

 

England

     

Camelot Care (Devon) Limited

c/o Walpole Dunn
Suite 106 Viney Court
Viney Street
Taunton
Somerset
TA1 3FB

Ordinary

100%

100%

 

     
 

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 Care home.

Camelot Care (Plymouth) Limited

The principal activity of Camelot Care (Plymouth) Limited is Care home.

Camelot Care (Bridgwater) Limited

The principal activity of Camelot Care (Bridgwater) Limited is Care home.

Camelot Care (Yeovil) Limited

The principal activity of Camelot Care (Yeovil) Limited is Care home.

Camelot Care (Devon) Limited

The principal activity of Camelot Care (Devon) Limited is Care home.

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

14

Debtors

   

Group

Company

Note

2025
£

2024
£

2025
£

2024
£

Trade debtors

 

630,052

659,858

-

-

Amounts owed by related parties

23

3,732,202

3,432,202

3,732,202

3,432,202

Other debtors

 

64,605

517,637

60,888

494,854

Prepayments

 

135,362

111,384

-

-

Accrued income

 

4,003

-

-

-

Corporation tax

11

161,020

-

161,020

-

 

4,727,244

4,721,081

3,954,110

3,927,056

15

Cash and cash equivalents

 

Group

Company

2025
£

2024
£

2025
£

2024
£

Cash on hand

486

912

-

-

Cash at bank

2,024,810

3,053,628

1,275,104

2,295,761

Short-term deposits

2,864,085

-

2,864,085

-

4,889,381

3,054,540

4,139,189

2,295,761

 

Camelot Care Limited

Notes to the Financial Statements
for the Year Ended 31 December 2025

16

Creditors

   

Group

Company

Note

2025
 £

2024
 £

2025
 £

2024
 £

Due within one year

 

Loans and borrowings

20

81,540

245,557

-

29,801

Trade creditors

 

351,835

288,875

-

105,180

Amounts owed to group undertakings

 

-

-

5,254,376

3,219,499

Social security and other taxes

 

193,910

147,049

-

-

Outstanding defined contribution pension costs

 

1,223

-

-

-

Other creditors

 

10,070

29,644

-

-

Accrued expenses

 

507,758

549,589

1,658

9,115

Corporation tax

11

362,593

179,948

-

-

Deferred income

 

41,915

58,759

-

-

 

1,550,844

1,499,421

5,256,034

3,363,595

Due after one year

 

Loans and borrowings

20

3,938,460

3,522,615

-

427,504

 

Camelot Care Limited

Notes to the Financial Statements
for the Year Ended 31 December 2025

17

Provisions for liabilities

Group

Deferred tax
£

Total
£

At 1 January 2025

2,853,450

2,853,450

Increase (decrease) in existing provisions

31,587

31,587

At 31 December 2025

2,885,037

2,885,037

Deferred tax

Group

Deferred tax assets and liabilities

2025

Asset
£

Liability
£

Accelerated tax depreciation

-

65,820

Revaluation of property

-

2,819,217

-

2,885,037

2024

Asset
£

Liability
£

Accelerated tax depreciation

-

34,233

Revaluation of property

-

2,819,217

-

2,853,450

18

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 £126,772 (2024 - £111,872).

Contributions totalling £1,223 (2024 - £Nil) were payable to the scheme at the end of the year and are included in creditors.

 

Camelot Care Limited

Notes to the Financial Statements
for the Year Ended 31 December 2025

19

Share capital

Allotted, called up and fully paid shares

 

2025

2024

 

No.

£

No.

£

Ordinary of £1 each

100

100

100

100

         

20

Loans and borrowings

Current loans and borrowings

 

Group

Company

2025
£

2024
£

2025
£

2024
£

Bank borrowings

81,540

245,557

-

29,801

Non-current loans and borrowings

 

Group

Company

2025
£

2024
£

2025
£

2024
£

Bank borrowings

3,938,460

3,522,615

-

427,504

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

21

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

95,812

80,045

Later than one year and not later than five years

130,260

176,128

226,072

256,173

The amount of non-cancellable operating lease payments recognised as an expense during the year was £97,119 (2024 - £94,874).

22

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

23

Related party transactions

Group

Summary of transactions with other related parties

Able Angels Care Agency Limited ("Able Angels")
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

The company has taken advantage of not disclosing transactions with its subsidiaries on the ground they are wholly owned.

24

Parent and ultimate parent undertaking

The ultimate controlling party is Mr P Teasdale.