ACCOUNTS - Final Accounts


Caseware UK (AP4) 2018.0.111 2018.0.111 2018-07-312018-07-31The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.truetruedomiciliary carefalse2017-08-01 02984987 2017-08-01 2018-07-31 02984987 2016-08-01 2017-07-31 02984987 2018-07-31 02984987 2017-07-31 02984987 c:Director1 2017-08-01 2018-07-31 02984987 c:Director3 2017-08-01 2018-07-31 02984987 d:MotorVehicles 2017-08-01 2018-07-31 02984987 d:MotorVehicles 2018-07-31 02984987 d:MotorVehicles 2017-07-31 02984987 d:MotorVehicles d:OwnedOrFreeholdAssets 2017-08-01 2018-07-31 02984987 d:OfficeEquipment 2017-08-01 2018-07-31 02984987 d:OfficeEquipment 2018-07-31 02984987 d:OfficeEquipment 2017-07-31 02984987 d:OfficeEquipment d:OwnedOrFreeholdAssets 2017-08-01 2018-07-31 02984987 d:ComputerEquipment 2017-08-01 2018-07-31 02984987 d:ComputerEquipment 2018-07-31 02984987 d:ComputerEquipment 2017-07-31 02984987 d:ComputerEquipment d:OwnedOrFreeholdAssets 2017-08-01 2018-07-31 02984987 d:OwnedOrFreeholdAssets 2017-08-01 2018-07-31 02984987 d:CurrentFinancialInstruments 2018-07-31 02984987 d:CurrentFinancialInstruments 2017-07-31 02984987 d:Non-currentFinancialInstruments 2017-07-31 02984987 d:CurrentFinancialInstruments d:WithinOneYear 2018-07-31 02984987 d:CurrentFinancialInstruments d:WithinOneYear 2017-07-31 02984987 d:Non-currentFinancialInstruments d:AfterOneYear 2017-07-31 02984987 d:ShareCapital 2018-07-31 02984987 d:ShareCapital 2017-07-31 02984987 d:RetainedEarningsAccumulatedLosses 2018-07-31 02984987 d:RetainedEarningsAccumulatedLosses 2017-07-31 02984987 c:FRS102 2017-08-01 2018-07-31 02984987 c:AuditExempt-NoAccountantsReport 2017-08-01 2018-07-31 02984987 c:FullAccounts 2017-08-01 2018-07-31 02984987 c:PrivateLimitedCompanyLtd 2017-08-01 2018-07-31 iso4217:GBP xbrli:pure

Registered number: 02984987
















PENHELLIS COMMUNITY CARE LIMITED


UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 31 JULY 2018

































PENHELLIS COMMUNITY CARE LIMITED
REGISTERED NUMBER:02984987

STATEMENT OF FINANCIAL POSITION
AS AT 31 JULY 2018

2018
2017
Note
£
£

FIXED ASSETS
  

Tangible assets
 5 
61,785
74,840

Investments
 6 
200
200

  
61,985
75,040

CURRENT ASSETS
  

Stocks
  
3,850
3,850

Debtors: amounts falling due within one year
 7 
290,081
260,084

Cash at bank and in hand
  
150,590
130,290

  
444,521
394,224

Creditors: amounts falling due within one year
 8 
(313,510)
(316,121)

NET CURRENT ASSETS
  
 
 
131,011
 
 
78,103

TOTAL ASSETS LESS CURRENT LIABILITIES
  
192,996
153,143

Creditors: amounts falling due after more than one year
 9 
-
(3,671)

PROVISIONS FOR LIABILITIES
  

Deferred tax
  
-
(213)

NET ASSETS
  
192,996
149,259

Page 1


PENHELLIS COMMUNITY CARE LIMITED
REGISTERED NUMBER:02984987
    
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 JULY 2018

2018
2017
Note
£
£

CAPITAL AND RESERVES
  

Called up share capital 
 10 
100
100

Profit and loss account
  
192,896
149,159

  
192,996
149,259


The directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

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

The Company has opted not to file the statement of income and retained earnings in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 





Mr B W Freeman
Mr D Frew
Director
Director


Date: 9 April 2019

The notes on pages 3 to 10 form part of these financial statements.

Page 2


PENHELLIS COMMUNITY CARE LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2018

1.ACCOUNTING POLICIES

 
1.1

BASIS OF PREPARATION OF FINANCIAL STATEMENTS

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgment in applying the Company's accounting policies.

The company is the parent company of a small group as defined by s383 of the Companies Act 2006.  It is thus exempt from preparing group accounts, and the financial statements are prepared for the company as an individual.
The financial statements use British Pounds Sterling as the presentation currency, and are rounded to the nearest £1 throughout.

The following principal accounting policies have been applied:

 
1.2

REVENUE

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Company has transferred the significant risks and rewards of ownership to the buyer;
the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

Page 3


PENHELLIS COMMUNITY CARE LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2018

1.ACCOUNTING POLICIES (continued)

 
1.3

OPERATING LEASES: THE COMPANY AS LESSEE

Rentals paid under operating leases are charged to the Statement of income and retained earnings on a straight line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
1.4

INTEREST INCOME

Interest income is recognised in the Statement of income and retained earnings using the effective interest method.

 
1.5

FINANCE COSTS

Finance costs are charged to the Statement of income and retained earnings over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
1.6

BORROWING COSTS

All borrowing costs are recognised in the Statement of income and retained earnings in the year in which they are incurred.

 
1.7

PENSIONS

DEFINED CONTRIBUTION PENSION PLAN

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in the Statement of income and retained earnings when they fall due. Amounts not paid are shown in accruals as a liability in the Statement of financial position. The assets of the plan are held separately from the Company in independently administered funds.

Page 4


PENHELLIS COMMUNITY CARE LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2018

1.ACCOUNTING POLICIES (continued)

 
1.8

CURRENT AND DEFERRED TAXATION

The tax expense for the year comprises current and deferred tax. Tax is recognised in the Statement of income and retained earnings, except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income 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 Company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the Statement of financial position date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

 
1.9

INTANGIBLE ASSETS

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 
1.10

TANGIBLE FIXED ASSETS

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, on a reducing balance basis.

Depreciation is provided on the following basis:

Motor vehicles
-
25% reducing balance
Office equipment
-
15% reducing balance
Computer equipment
-
25% reducing balance

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in the Statement of income and retained earnings.

Page 5


PENHELLIS COMMUNITY CARE LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2018

1.ACCOUNTING POLICIES (continued)

 
1.11

VALUATION OF INVESTMENTS

Investments in subsidiaries are measured at cost less accumulated impairment.

 
1.12

STOCKS

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a weighted averagebasis. Work in progress and finished goods include labour and attributable overheads.

At each reporting date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
1.13

DEBTORS

Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
1.14

CASH AND CASH EQUIVALENTS

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
1.15

CREDITORS

Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
1.16

FINANCIAL INSTRUMENTS

The Company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in non-puttable ordinary shares.

Debt instruments (other than those wholly repayable or receivable within one year), including loans and other accounts receivable and payable, are initially measured at present value of the future cash flows and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade debtors and creditors, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received. However, if the arrangements of a short-term instrument constitute a financing transaction, like the payment of a trade debt deferred beyond normal business terms or financed at a rate of interest that is not a market rate or in the case of an out-right short-term loan not at market rate, the financial asset or liability is measured, initially, at the present value of the future cash flow discounted at a market rate of interest for a similar debt instrument and subsequently at amortised cost.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Statement of income and retained earnings.

For financial assets measured at amortised cost, the impairment loss is measured as the difference between an asset's carrying amount and the present value of estimated cash flows discounted at the
Page 6


PENHELLIS COMMUNITY CARE LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2018

1.ACCOUNTING POLICIES (continued)


1.16
FINANCIAL INSTRUMENTS (CONTINUED)

asset's original effective interest rate. If a financial asset has a variable interest rate, the discount rate for measuring any impairment loss is the current effective interest rate determined under the contract.

For financial assets measured at cost less impairment, the impairment loss is measured as the difference between an asset's carrying amount and best estimate of the recoverable amount, which is an approximation of the amount that the Company would receive for the asset if it were to be sold at the reporting date.


2.


GENERAL INFORMATION

Penhellis Community Care Limited is a private company limited by shares, registered in England and Wales, registered number 02984987.  The registered office is Chy Nyverow, Newham Road, Truro, Cornwall TR1 2DP.


3.


EMPLOYEES

The average monthly number of employees, including directors, during the year was 247 (2017: 280).


4.


INTANGIBLE ASSETS




Patents

£



COST


At 1 August 2017
2,413



At 31 July 2018

2,413



AMORTISATION


At 1 August 2017
2,413



At 31 July 2018

2,413



NET BOOK VALUE



At 31 July 2018
-



At 31 July 2017
-

Page 7


PENHELLIS COMMUNITY CARE LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2018

5.


TANGIBLE FIXED ASSETS





Motor vehicles
Office equipment
Computer equipment
Total

£
£
£
£



COST OR VALUATION


At 1 August 2017
16,320
140,623
142,514
299,457


Additions
-
45
849
894



At 31 July 2018

16,320
140,668
143,363
300,351



DEPRECIATION


At 1 August 2017
9,947
90,822
123,848
224,617


Charge for the year on owned assets
1,593
7,477
4,879
13,949



At 31 July 2018

11,540
98,299
128,727
238,566



NET BOOK VALUE



At 31 July 2018
4,780
42,369
14,636
61,785



At 31 July 2017
6,373
49,801
18,666
74,840


6.


FIXED ASSET INVESTMENTS





Investments in subsidiary companies

£



COST OR VALUATION


At 1 August 2017
200



At 31 July 2018
200




Page 8


PENHELLIS COMMUNITY CARE LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2018

7.


DEBTORS

2018
2017
£
£


Trade debtors
167,867
161,087

Amounts owed by group undertakings
91,282
80,223

Other debtors
14,967
16,113

Prepayments and accrued income
5,929
2,661

Deferred taxation
10,036
-

290,081
260,084



8.


CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

2018
2017
£
£

Bank loans
3,397
24,012

Trade creditors
12,592
16,914

Other taxation and social security
86,566
72,232

Other creditors
105,982
102,724

Accruals and deferred income
104,973
100,239

313,510
316,121


The bank loans are secured by fixed and floating charges over the company's assets.


9.


CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR

2018
2017
£
£

Bank loans
-
3,671

-
3,671


The bank loans are secured by fixed and floating charges over the company's assets.

Page 9


PENHELLIS COMMUNITY CARE LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2018

10.


SHARE CAPITAL

2018
2017
£
£
ALLOTTED, CALLED UP AND FULLY PAID



100 (2017: 100) Ordinary Shares shares of £1.00 each
100
100


 
Page 10