HILTON_NURSING_PARTNERS_L - Accounts


Company Registration No. 08499112 (England and Wales)
HILTON NURSING PARTNERS LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2019
FILLETED ACCOUNTS
Faulkner House
Victoria Street
Rayner Essex LLP
St Albans
Chartered Accountants
Hertfordshire
AL1 3SE
HILTON NURSING PARTNERS LTD
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 8
HILTON NURSING PARTNERS LTD
BALANCE SHEET
AS AT
31 MARCH 2019
31 March 2019
- 1 -
2019
2018
Notes
£
£
£
£
Fixed assets
Tangible assets
3
51,101
55,458
Current assets
Debtors
4
1,376,249
1,553,721
Cash at bank and in hand
961,240
1,319,269
2,337,489
2,872,990
Creditors: amounts falling due within one year
5
(1,170,088)
(2,151,415)
Net current assets
1,167,401
721,575
Total assets less current liabilities
1,218,502
777,033
Capital and reserves
Called up share capital
6
72,000
72,000
Share premium account
28,000
28,000
Profit and loss reserves
1,118,502
677,033
Total equity
1,218,502
777,033

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

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

The financial statements were approved by the board of directors and authorised for issue on 28 October 2019 and are signed on its behalf by:
Mr A R D Craigmyle
Director
Company Registration No. 08499112
HILTON NURSING PARTNERS LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2019
- 2 -
1
Accounting policies
Company information

Hilton Nursing Partners Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Devonshire Business Centre Works Road, Letchworth Garden City, Herts, SG6 1GJ.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover represents amounts receivable for care services provided and non refundable deposits. Services are exempt from VAT.

1.3
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Fixtures, fittings & equipment
over 3 - 4 years straight line
Computer equipment
over 3 - 4 years straight line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.4
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.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

HILTON NURSING PARTNERS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
1
Accounting policies
(Continued)
- 3 -

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.5
Cash at bank and in hand

Cash at bank and in hand are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.6
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet 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.

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, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

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.

HILTON NURSING PARTNERS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
1
Accounting policies
(Continued)
- 4 -
1.7
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.8
Derivatives

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.

1.9
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

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 profit and loss account, 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.

1.10
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.11
Retirement benefits

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

HILTON NURSING PARTNERS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
1
Accounting policies
(Continued)
- 5 -
1.12
Share-based payments

Equity-settled share-based payments are measured at fair value at the date of grant by reference to the fair value of the equity instruments granted using a director's valuation. The fair value determined at the grant date is expensed on a straight-line basis over the vesting period, based on the estimate of shares that will eventually vest. A corresponding adjustment is made to equity.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 190 (2018 - 193).

3
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 April 2018
102,042
Additions
25,056
At 31 March 2019
127,098
Depreciation and impairment
At 1 April 2018
46,584
Depreciation charged in the year
29,413
At 31 March 2019
75,997
Carrying amount
At 31 March 2019
51,101
At 31 March 2018
55,458
4
Debtors
2019
2018
Amounts falling due within one year:
£
£
Trade debtors
481,920
723,351
Other debtors
894,329
830,370
1,376,249
1,553,721
HILTON NURSING PARTNERS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 6 -
5
Creditors: amounts falling due within one year
2019
2018
£
£
Trade creditors
32,403
32,671
Corporation tax
96,396
183,702
Other taxation and social security
7,622
7,622
Other creditors
1,033,667
1,927,420
1,170,088
2,151,415
6
Called up share capital
2019
2018
£
£
Ordinary share capital
Authorised
40,000,000 Ordinary shares of 0.2p each
80,000
80,000
Issued and fully paid
36,000,000 Ordinary shares of 0.2p each
72,000
72,000
72,000
72,000
HILTON NURSING PARTNERS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 7 -
7
Share-based payment transactions
Number of share options
Weighted average exercise price
2019
2018
2019
2018
Number
Number
£
£
Outstanding at 1 April 2018
1,820,000
590,000
0.09
0.05
Granted
1,080,000
1,230,000
0.07
0.11
Forfeited
(640,000)
-
0.08
-
Outstanding at 31 March 2019
2,260,000
1,820,000
0.08
0.09
Exercisable at 31 March 2019
-
-
-
-

The options outstanding at 31 March 2019 had an exercise price between £0.05 and £0.13, and a remaining contractual life of 3 - 10 years.

The weighted average fair value of options granted in the year was determined using a business valuation model based on a multiplier of EBITDA. This model is considered to apply the most appropriate valuation method due to the relatively unique nature of the business and the lack of comparative businesses to compare it to.

 

The directors have allocated up to 4,000,000 shares to the share option scheme.

8
Audit report information

As the income statement has been omitted from the filing copy of the financial statements the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

The senior statutory auditor was Antony Federer FCA FCCA CF.
The auditor was Rayner Essex LLP.
9
Events after the reporting date

On 30 April 2019 the company repurchased and cancelled 14,400,000 ordinary £0.002 shares with a nominal value of £28,800 for a total consideration of £1,050,000.

10
Directors' transactions

Dividends totalling £0 (2018 - £1,200,000) were paid in the year in respect of shares held by the company's directors.

HILTON NURSING PARTNERS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
10
Directors' transactions
(Continued)
- 8 -

On 2 May 2017 the company loaned a director £400,000 at a commercial rate of interest. This loan was cleared via dividend on 16 April 2018. The same director was granted a further loan of £300,000 on 16 April 2018, at a commercial rate of interest. The amount outstanding at the year end was £313,697 and was repaid on 30 April 2019.

 

On 16 April 2018 the two remaining directors lent the company £150,000 each at a commercial rate of interest.

2019-03-312018-04-01false30 October 2019CCH SoftwareCCH Accounts Production 2019.301No description of principal activityThis audit opinion is unqualifiedMr J JewittMrs A TaylorMr A R D Craigmyle084991122018-04-012019-03-31084991122019-03-31084991122018-03-3108499112core:OtherPropertyPlantEquipment2019-03-3108499112core:OtherPropertyPlantEquipment2018-03-3108499112core:CurrentFinancialInstrumentscore:WithinOneYear2019-03-3108499112core:CurrentFinancialInstrumentscore:WithinOneYear2018-03-3108499112core:CurrentFinancialInstruments2019-03-3108499112core:CurrentFinancialInstruments2018-03-3108499112core:Non-currentFinancialInstruments2019-03-3108499112core:ShareCapital2019-03-3108499112core:ShareCapital2018-03-3108499112core:SharePremium2019-03-3108499112core:SharePremium2018-03-3108499112core:RetainedEarningsAccumulatedLosses2019-03-3108499112core:RetainedEarningsAccumulatedLosses2018-03-3108499112core:ShareCapitalOrdinaryShares2019-03-3108499112core:ShareCapitalOrdinaryShares2018-03-3108499112bus:Director32018-04-012019-03-3108499112core:FurnitureFittings2018-04-012019-03-3108499112core:ComputerEquipment2018-04-012019-03-3108499112core:OtherPropertyPlantEquipment2018-03-3108499112core:OtherPropertyPlantEquipment2018-04-012019-03-3108499112bus:OrdinaryShareClass12018-04-012019-03-3108499112bus:OrdinaryShareClass12019-03-31084991122018-03-31084991122017-03-31084991122017-04-012018-03-3108499112bus:PrivateLimitedCompanyLtd2018-04-012019-03-3108499112bus:SmallCompaniesRegimeForAccounts2018-04-012019-03-3108499112bus:FRS1022018-04-012019-03-3108499112bus:Audited2018-04-012019-03-3108499112bus:Director12018-04-012019-03-3108499112bus:Director22018-04-012019-03-3108499112bus:FullAccounts2018-04-012019-03-31xbrli:purexbrli:sharesiso4217:GBP