Company registration number 10523656 (England and Wales)
CLEVELAND HEALTHCARE GROUP LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 MARCH 2026
CLEVELAND HEALTHCARE GROUP LIMITED
COMPANY INFORMATION
Directors
Mr A F Worsley
Mr S A Worsley
Mr A L Worsley
Company number
10523656
Registered office
The Lodge House
Dodge Hill
Stockport
Cheshire
SK4 1RD
Auditor
Azets Audit Services
Wynyard Park House
Wynyard Avenue
Wynyard
United Kingdom
TS22 5TB
CLEVELAND HEALTHCARE GROUP LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Income statement
8
Statement of comprehensive income
9
Statement of financial position
10
Statement of changes in equity
11
Notes to the financial statements
12 - 20
CLEVELAND HEALTHCARE GROUP LIMITED
STRATEGIC REPORT
FOR THE PERIOD ENDED 31 MARCH 2026
- 1 -
The directors present the strategic report for the period ended 31 March 2026.
Review of the Business
The Group's loss on ordinary activities before tax for the 15 month period ended 31st March 2026 amounted to £276k (2024 £5.6m loss for the 12 month period which included write-offs of £5.0m relating to loans owed to it by the outgoing controlling party. Without this exceptional charge, the loss on ordinary activities would otherwise have been £580k in 2024).
At the 31st March 2026 the group had net liabilities of £8.4m (2024 net liabilities of £8.1m).
Principal risks and uncertainties
Credit risk
The group's main financial assets are bank balances, cash and trade receivables. The credit risk on liquid funds is limited because the counterparties are banks with high credit ratings assigned by international credit rating agencies. The group's largest customers are primarily local councils with social services responsibilities and NHS clinical commissioning groups.
Liquidity risk
The group has continued to maintain liquidity and sufficient working capital for its ongoing operations and future developments. Management prepare daily cash forecasts which demonstrate sufficient liquidity over a rolling 12 month period.
Operational risks
The group's activities expose it to a number of operational risks including reputation and of a regulatory nature.
Reputational risk
In order to mitigate this risk the group delivers a comprehensive package of employee training as well as performance management via formal and informal meetings with all of its employees. In addition the management team strive to improve and strengthen the working relationships with the regulator, local authorities and NHS commissioners.
Regulatory risk
In order to mitigate this risk, the group employs senior managers responsible for small clusters of homes who audit, monitor and manage regulatory matters.
Going concern
At 31st March 2026 the group reported net liabilities of £8.4m (2024 £8.1m).
In assessing the appropriateness of adopting the going concern basis in preparing the financial statements, the directors have considered the Company's financial position, its expected cash flow requirements and the financial position of the wider Group.
Whilst the Company has reported net liabilities of £8.4m at the 31st March 2026, the directors note that the majority of these liabilities are represented by amounts owed to its subsidiaries. The Company's subsidiaries have sufficient distributable reserves to enable dividends to be declared and paid to the Company, subject to the relevant statutory requirements and the directors of those subsidiaries being satisfied that it is appropriate to do so. The availability of such distributions provides support to the Company should it be required to meet its liabilities as they fall due.
Having considered the Company's financial position, the financial forecasts and the potential availability of financial support from its subsidiaries by way of dividends, the directors have a reasonable expectation that the Company will have adequate resources to continue in operational existence for the foreseeable future, being a period of at least twelve months from the date of approval of these financial statements. Accordingly, the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
CLEVELAND HEALTHCARE GROUP LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 MARCH 2026
- 2 -
Mr S A Worsley
Director
26 October 2026
CLEVELAND HEALTHCARE GROUP LIMITED
DIRECTORS' REPORT
FOR THE PERIOD ENDED 31 MARCH 2026
- 3 -
The directors present their annual report and financial statements for the period ended 31 March 2026.
Principal activities
The principal activity of the company continued to be that of a holding company. The group’s active trading subsidiaries are Roseberry Care Centres GB Ltd, Roseberry Care Centres (England) Ltd, Roseberry Care Centres (Yorkshire) Ltd and Roseberry Care Centres Wakefield Ltd, which are all care home operators providing residential and nursing care, primarily across the North of England. At the date these financial statements were approved, the group was caring for approximately 1,000 residents in 25 care homes, which represents an occupancy rate of 86%.
Results and dividends
The results for the period are set out on page 8.
No ordinary dividends were paid. The directors do not recommend payment of a final dividend.
Directors
The directors who held office during the period and up to the date of signature of the financial statements were as follows:
Mr A F Worsley
Mr S A Worsley
Mr A L Worsley
Future developments
The group will continue to seek to add growth by challenging and reviewing its commercial strategies and carefully considering any potential, targeted acquisitions.
Auditor
In accordance with the company's articles, a resolution proposing that Azets Audit Services be reappointed as auditor of the company will be put at a General Meeting.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
On behalf of the board
Mr S A Worsley
Director
26 October 2026
CLEVELAND HEALTHCARE GROUP LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE PERIOD ENDED 31 MARCH 2026
- 4 -
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have 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 directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.
In preparing these financial statements, the directors are required to:
select suitable accounting policies and then 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 directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
CLEVELAND HEALTHCARE GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF CLEVELAND HEALTHCARE GROUP LIMITED
- 5 -
Opinion
We have audited the financial statements of Cleveland Healthcare Group Limited (the 'company') for the period ended 31 March 2026 which comprise the income statement, the statement of comprehensive income, the statement of financial position, the statement of changes in equity and notes to the financial statements, including 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 company's affairs as at 31 March 2026 and of its loss for the period 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.
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's responsibilities for the audit of the financial statements section of our report. We are independent of the company 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 directors' 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 financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. 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. 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 course of 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 this gives rise to a material misstatement in the financial statements themselves. 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.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial period for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
CLEVELAND HEALTHCARE GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CLEVELAND HEALTHCARE GROUP LIMITED
- 6 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are 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 directors determine 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 directors are responsible for assessing the 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 directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
Auditor's 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.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
CLEVELAND HEALTHCARE GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CLEVELAND HEALTHCARE GROUP LIMITED
- 7 -
Extent to which the audit was considered capable of detecting irregularities, including fraud
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.
We identified the following applicable laws and regulations as those most likely to have a material impact on the financial statements: Health and Safety; employment law (including the Working Time Directive); and compliance with the UK Companies Act.
We obtain and update our understanding of the entity, its activities, its control environment, and likely future developments, including in relation to the legal and regulatory framework applicable and how the entity is complying with that framework. Based on this understanding, we identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. This includes consideration of the risk of acts by the entity that were contrary to applicable laws and regulations, including fraud.
In response to the risk of irregularities and non-compliance with laws and regulations, including fraud, we designed procedures which included:
Enquiry of management and those charged with governance around actual and potential litigation and claims as well as actual, suspected and alleged fraud;
Reviewing minutes of meetings of those charged with governance;
Assessing the extent of compliance with the laws and regulations considered to have a direct material effect on the financial statements or the operations of the company through enquiry and inspection;
Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations;
Performing audit work over the risk of management bias and override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for indicators of potential bias.
Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
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.
Joanne Regan FCA
Senior Statutory Auditor
For and on behalf of Azets Audit Services
26 October 2026
Chartered Accountants
Statutory Auditor
Wynyard Park House
Wynyard Avenue
Wynyard
United Kingdom
TS22 5TB
CLEVELAND HEALTHCARE GROUP LIMITED
INCOME STATEMENT
FOR THE PERIOD ENDED 31 MARCH 2026
- 8 -
Period
Year
ended
ended
31 March
31 December
2026
2024
Notes
£
£
Turnover
-
-
Administrative expenses
(127,287)
(423,710)
Exceptional costs
3
(5,031,335)
Operating loss
4
(127,287)
(5,455,045)
Interest payable and similar expenses
7
(148,702)
(155,400)
Loss before taxation
(275,989)
(5,610,445)
Tax on loss
8
(34,298)
Loss for the financial period
(310,287)
(5,610,445)
The income statement has been prepared on the basis that all operations are continuing operations.
CLEVELAND HEALTHCARE GROUP LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE PERIOD ENDED 31 MARCH 2026
- 9 -
Period
Year
ended
ended
31 March
31 December
2026
2024
£
£
Loss for the period
(310,287)
(5,610,445)
Other comprehensive income
-
-
Total comprehensive income for the period
(310,287)
(5,610,445)
CLEVELAND HEALTHCARE GROUP LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 MARCH 2026
31 March 2026
- 10 -
31 March 2026
31 December 2024
Notes
£
£
£
£
Fixed assets
Tangible assets
9
997
5,987
Investments
10
305
305
1,302
6,292
Current assets
Debtors
12
2,124,467
304,973
Cash at bank and in hand
2,807
2,127,274
304,973
Creditors: amounts falling due within one year
13
(10,470,675)
(8,377,375)
Net current liabilities
(8,343,401)
(8,072,402)
Total assets less current liabilities
(8,342,099)
(8,066,110)
Provisions for liabilities
Deferred tax liability
15
34,298
(34,298)
-
Net liabilities
(8,376,397)
(8,066,110)
Capital and reserves
Called up share capital
16
896
896
Profit and loss reserves
17
(8,377,293)
(8,067,006)
Total equity
(8,376,397)
(8,066,110)
The financial statements were approved by the board of directors and authorised for issue on 26 October 2026 and are signed on its behalf by:
Mr S A Worsley
Director
Company registration number 10523656 (England and Wales)
CLEVELAND HEALTHCARE GROUP LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 MARCH 2026
- 11 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2024
896
(2,456,561)
(2,455,665)
Year ended 31 December 2024:
Loss and total comprehensive income
-
(5,610,445)
(5,610,445)
Balance at 31 December 2024
896
(8,067,006)
(8,066,110)
Period ended 31 March 2026:
Loss and total comprehensive income
-
(310,287)
(310,287)
Balance at 31 March 2026
896
(8,377,293)
(8,376,397)
CLEVELAND HEALTHCARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 MARCH 2026
- 12 -
1
Accounting policies
Company information
Cleveland Healthcare Group Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Lodge House, Dodge Hill, Stockport, Cheshire, SK4 1RD.
1.1
Reporting period
The current financial statements have been prepared for the 15 month period from 1 January 2025 to 31 March 2026, whilst the comparatives cover a 12 month period. As such, the comparative information may not be comparable.
1.2
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared using the historical cost convention.
This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
The financial statements of the company are consolidated in the financial statements of Harbour Healthcare (UK) Ltd. These consolidated financial statements are available from its registered office, The Lodge House, Dodge Hill, Stockport, England, SK4 1RD.
1.3
Going concern
At 31st March 2026 the group reported net liabilities of £8.4m (2024 £8.1m).true
In assessing the appropriateness of adopting the going concern basis in preparing the financial statements, the directors have considered the Company's financial position, its expected cash flow requirements and the financial position of the wider Group.
Whilst the Company has reported net liabilities of £8.4m at the 31st March 2026, the directors note that the majority of these liabilities are represented by amounts owed to its subsidiaries. The Company's subsidiaries have sufficient distributable reserves to enable dividends to be declared and paid to the Company, subject to the relevant statutory requirements and the directors of those subsidiaries being satisfied that it is appropriate to do so. The availability of such distributions provides support to the Company should it be required to meet its liabilities as they fall due.
Having considered the Company's financial position, the financial forecasts and the potential availability of financial support from its subsidiaries by way of dividends, the directors have a reasonable expectation that the Company will have adequate resources to continue in operational existence for the foreseeable future, being a period of at least twelve months from the date of approval of these financial statements. Accordingly, the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
CLEVELAND HEALTHCARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MARCH 2026
1
Accounting policies
(Continued)
- 13 -
The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:
1.4
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Motor vehicles
4 years straight line
1.5
Fixed asset investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
1.6
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
1.7
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.8
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
CLEVELAND HEALTHCARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MARCH 2026
1
Accounting policies
(Continued)
- 14 -
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, and loans from fellow group companies, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.9
Equity instruments
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
1.10
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the income statement, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
CLEVELAND HEALTHCARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MARCH 2026
1
Accounting policies
(Continued)
- 15 -
1.11
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.
Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.
1.12
Ordinary shares are classified as equity. Equity instruments are measured at 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.
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
There are no significant judgements or accounting estimates that have been applied in the preparation of the financial statements.
3
Exceptional item
2026
2024
£
£
Expenditure
Exceptional costs
-
5,031,335
The exceptional costs in the year relate to write off of balances with the previous owner.
4
Operating loss
2026
2024
Operating loss for the period is stated after charging:
£
£
Exchange (gains)/losses
308
Depreciation of owned tangible fixed assets
4,990
6,392
CLEVELAND HEALTHCARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MARCH 2026
- 16 -
5
Auditor's remuneration
2026
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
7,700
7,300
6
Employees
The average monthly number of persons (including directors) employed by the company during the period was:
2026
2024
Number
Number
Total
0
0
7
Interest payable and similar expenses
2026
2024
£
£
Interest on bank overdrafts and loans
148,702
155,400
CLEVELAND HEALTHCARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MARCH 2026
- 17 -
8
Taxation
2026
2024
£
£
Deferred tax
Origination and reversal of timing differences
34,298
The actual charge for the period can be reconciled to the expected credit for the period based on the profit or loss and the standard rate of tax as follows:
2026
2024
£
£
Loss before taxation
(275,989)
(5,610,445)
Expected tax credit based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
(68,997)
(1,402,611)
Tax effect of expenses that are not deductible in determining taxable profit
25
1,274,084
Change in unrecognised deferred tax assets
128,875
Group relief
105,197
Permanent capital allowances in excess of depreciation
(200)
200
Deferred tax adjustments in respect of prior years
(548)
Remeasurement of deferred tax for changes in tax rates
(1,727)
Taxation charge for the period
34,298
-
9
Tangible fixed assets
Motor vehicles
£
Cost
At 1 January 2025 and 31 March 2026
11,975
Depreciation and impairment
At 1 January 2025
5,988
Depreciation charged in the period
4,990
At 31 March 2026
10,978
Carrying amount
At 31 March 2026
997
At 31 December 2024
5,987
CLEVELAND HEALTHCARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MARCH 2026
- 18 -
10
Fixed asset investments
2026
2024
Notes
£
£
Investments in subsidiaries
11
305
305
11
Subsidiaries
Details of the company's subsidiaries at 31 March 2026 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Roseberry Care Centres GB Limited
The Lodge House, Dodge Hill, Stockport, England, SK4 1RD
Ordinary shares
100.00
Roseberry Care Centres (Yorkshire) Limited
The Lodge House, Dodge Hill, Stockport, England, SK4 1RD
Ordinary shares
100.00
Roseberry Care Centres Wakefield Limited
The Lodge House, Dodge Hill, Stockport, England, SK4 1RD
Ordinary shares
100.00
Roseberry Healthcare Management Limited
The Lodge House, Dodge Hill, Stockport, England, SK4 1RD
Ordinary shares
100.00
Roseberry Care Centres (England) Limited
The Lodge House, Dodge Hill, Stockport, England, SK4 1RD
Ordinary shares
100.00
12
Debtors
2026
2024
Amounts falling due within one year:
£
£
Amounts owed by group undertakings
2,111,758
230,789
Other debtors
5,507
Prepayments and accrued income
7,202
74,184
2,124,467
304,973
13
Creditors: amounts falling due within one year
2026
2024
Notes
£
£
Bank loans
14
740,332
762,697
Other borrowings
14
300,000
300,000
Trade creditors
581
8,906
Amounts owed to group undertakings
9,398,870
7,093,793
Other creditors
200,675
Accruals and deferred income
30,892
11,304
10,470,675
8,377,375
CLEVELAND HEALTHCARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MARCH 2026
- 19 -
14
Loans and overdrafts
2026
2024
£
£
Bank loans
740,332
762,697
Loans from group undertakings
300,000
300,000
1,040,332
1,062,697
Payable within one year
1,040,332
1,062,697
The bank loan is denominated in £ with a nominal interest rate of 12%, and the final instalment is due in June 2026.
The carrying amount at the year end is £740,332.
The loan from group undertakings is demominated in £ with a nominal interest rate of 3%. The loan is due for repayment in full in June 2026. The carrying amount at the year end is £300,000.
15
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2026
2024
Balances:
£
£
Accelerated capital allowances
34,298
-
2026
Movements in the period:
£
Liability at 1 January 2025
-
Charge to profit or loss
34,298
Liability at 31 March 2026
34,298
CLEVELAND HEALTHCARE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MARCH 2026
- 20 -
16
Share capital
2026
2024
2026
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
A Shares of £1 each
475
475
475
475
B Shares of £1 each
420
420
420
420
C shares of £1 each
1
1
1
1
896
896
896
896
A shares have the following rights, preferences and restrictions:
the right to receive a dividend that differs from that received by the holders of B shares;
holders of A shares cannot transfer their shares without first offering such shares to the holders of other A shares;
the right to receive notice of, attend and vote at any general meeting, one vote for every share held;
the right to a return of capital or distribution of surplus assets in proportion to the number of shares held.
B shares have the following rights, preferences and restrictions:
the right to receive a dividend that differs from that received by the holders of B shares;
holders of B shares cannot transfer their shares without the approval of the holders of A shares;
holders of B shares are subject to the pre-emption mechanism upon loss of employment in the company or any subsidiary of the company;
the right to receive notice of, attend and vote at any general meeting, one vote for every share held;
the right to a return of capital or distribution of surplus assets in proportion to the number of shares held.
C shares have the following rights, preferences and restrictions:
17
Reserves
Equity reserve
This reserve records the retained earnings and accumulated losses.
18
Related party transactions
The company has taken advantage of the disclosure exemption contained in section 33.1A of FRS 102 not to disclose details of transactions and balances with wholly owned members of the same group.
The following amounts were outstanding at the reporting end date:
The company received a loan from the parent company, Harbour Healthcare Ltd in the year of £300,000. The value outstanding at the year end is £300,000.
19
Ultimate controlling party
On 16 October 2024, the entire share capital of Cleveland Healthcare Group Limited was acquired by Harbour Healthcare (UK) Ltd, who become the ultimate parent of the company from this date.
The most senior parent entity producing publicly available financial statements is Harbour Healthare (UK) Ltd.
These financial statements are available upon request from Companies House.
2026-03-312025-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.100Mr A F WorsleyMr S A WorsleyMr A L Worsley105236562025-01-012026-03-3110523656bus:Director12025-01-012026-03-3110523656bus:Director22025-01-012026-03-3110523656bus:Director32025-01-012026-03-3110523656bus:RegisteredOffice2025-01-012026-03-31105236562026-03-31105236562024-01-012024-12-311052365612025-01-012026-03-311052365612024-01-012024-12-3110523656core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3110523656core:RetainedEarningsAccumulatedLosses2025-01-012026-03-31105236562024-12-3110523656core:MotorVehicles2026-03-3110523656core:MotorVehicles2024-12-3110523656core:WithinOneYear2026-03-3110523656core:WithinOneYear2024-12-3110523656core:CurrentFinancialInstrumentscore:WithinOneYear2026-03-3110523656core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3110523656core:ShareCapital2026-03-3110523656core:ShareCapital2024-12-3110523656core:RetainedEarningsAccumulatedLosses2026-03-3110523656core:RetainedEarningsAccumulatedLosses2024-12-3110523656core:ShareCapital2023-12-3110523656core:RetainedEarningsAccumulatedLosses2023-12-3110523656core:ShareCapitalOrdinaryShareClass12026-03-3110523656core:ShareCapitalOrdinaryShareClass12024-12-3110523656core:ShareCapitalOrdinaryShareClass22026-03-3110523656core:ShareCapitalOrdinaryShareClass22024-12-3110523656core:ShareCapitalOrdinaryShareClass32026-03-3110523656core:ShareCapitalOrdinaryShareClass32024-12-3110523656core:ShareCapitalOrdinaryShares2026-03-3110523656core:ShareCapitalOrdinaryShares2024-12-3110523656core:MotorVehicles2025-01-012026-03-3110523656core:UKTax2025-01-012026-03-3110523656core:UKTax2024-01-012024-12-3110523656core:MotorVehicles2024-12-3110523656core:Non-currentFinancialInstruments2026-03-3110523656core:Non-currentFinancialInstruments2024-12-3110523656core:Subsidiary12025-01-012026-03-3110523656core:Subsidiary22025-01-012026-03-3110523656core:Subsidiary32025-01-012026-03-3110523656core:Subsidiary42025-01-012026-03-3110523656core:Subsidiary52025-01-012026-03-3110523656core:Subsidiary112025-01-012026-03-3110523656core:Subsidiary222025-01-012026-03-3110523656core:Subsidiary332025-01-012026-03-3110523656core:Subsidiary442025-01-012026-03-3110523656core:Subsidiary552025-01-012026-03-3110523656core:CurrentFinancialInstruments2026-03-3110523656core:CurrentFinancialInstruments2024-12-3110523656bus:OrdinaryShareClass12025-01-012026-03-3110523656bus:OrdinaryShareClass22025-01-012026-03-3110523656bus:OrdinaryShareClass32025-01-012026-03-3110523656bus:OrdinaryShareClass12026-03-3110523656bus:OrdinaryShareClass12024-12-3110523656bus:OrdinaryShareClass22026-03-3110523656bus:OrdinaryShareClass22024-12-3110523656bus:OrdinaryShareClass32026-03-3110523656bus:OrdinaryShareClass32024-12-3110523656bus:AllOrdinaryShares2026-03-3110523656bus:AllOrdinaryShares2024-12-3110523656bus:PrivateLimitedCompanyLtd2025-01-012026-03-3110523656bus:FRS1022025-01-012026-03-3110523656bus:Audited2025-01-012026-03-3110523656bus:FullAccounts2025-01-012026-03-31xbrli:purexbrli:sharesiso4217:GBP