WORCESTER_STREET_DENTAL_P - Accounts


Company Registration No. 09385756 (England and Wales)
WORCESTER STREET DENTAL PRACTICE LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2019
PAGES FOR FILING WITH REGISTRAR
WORCESTER STREET DENTAL PRACTICE LTD
CONTENTS
Page
Accountants' report
1
Balance sheet
2 - 3
Notes to the financial statements
4 - 10
WORCESTER STREET DENTAL PRACTICE LTD
ACCOUNTANTS' REPORT TO THE BOARD OF DIRECTORS ON THE PREPARATION OF THE UNAUDITED STATUTORY FINANCIAL STATEMENTS OF WORCESTER STREET DENTAL PRACTICE LTD FOR THE YEAR ENDED 30 JUNE 2019
- 1 -

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Worcester Street Dental Practice Ltd for the year ended 30 June 2019 which comprise, the balance sheet and the related notes from the company’s accounting records and from information and explanations you have given us.

 

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at http://www.icaew.com/en/members/regulations-standards-and-guidance.

This report is made solely to the Board of Directors of Worcester Street Dental Practice Ltd, as a body, in accordance with the terms of our engagement letter dated March 2018. Our work has been undertaken solely to prepare for your approval the financial statements of Worcester Street Dental Practice Ltd and state those matters that we have agreed to state to the Board of Directors of Worcester Street Dental Practice Ltd, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Worcester Street Dental Practice Ltd and its Board of Directors as a body, for our work or for this report.

It is your duty to ensure that Worcester Street Dental Practice Ltd has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and loss of Worcester Street Dental Practice Ltd. You consider that Worcester Street Dental Practice Ltd is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the financial statements of Worcester Street Dental Practice Ltd. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.

MHA Moore and Smalley
Chartered Accountants
Fylde House
Skyways Commercial Campus
Amy Johnson Way
Blackpool
FY4 3RS
25 June 2020
WORCESTER STREET DENTAL PRACTICE LTD
BALANCE SHEET
AS AT
30 JUNE 2019
30 June 2019
- 2 -
2019
2018
Notes
£
£
£
£
Fixed assets
Intangible assets
4
200,540
230,040
Tangible assets
3
60,340
65,090
260,880
295,130
Current assets
Stocks
3,124
-
Debtors
5
53,039
25,845
Cash at bank and in hand
6,449
11,411
62,612
37,256
Creditors: amounts falling due within one year
6
(322,016)
(278,112)
Net current liabilities
(259,404)
(240,856)
Total assets less current liabilities
1,476
54,274
Creditors: amounts falling due after more than one year
7
(71,376)
(105,024)
Net liabilities
(69,900)
(50,750)
Capital and reserves
Called up share capital
8
100
100
Profit and loss reserves
(70,000)
(50,850)
Total equity
(69,900)
(50,750)

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

For the financial year ended 30 June 2019 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

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 members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

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

WORCESTER STREET DENTAL PRACTICE LTD
BALANCE SHEET (CONTINUED)
AS AT
30 JUNE 2019
30 June 2019
- 3 -
The financial statements were approved by the board of directors and authorised for issue on 25 June 2020 and are signed on its behalf by:
Mr K S Virdee
Director
Company Registration No. 09385756
WORCESTER STREET DENTAL PRACTICE LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2019
- 4 -
1
Accounting policies
Company information

Worcester Street Dental Practice Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 52 Duck Lane, Codsall, Wolverhampton, WV8 1HF.

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. The principal accounting policies adopted are set out below.

1.2
Going concern

At the balance sheet date, the company had net liabilities of £69,900 which includes balances owed to the directors and certain companies under their control totalling £252,454. The directors and companies included is this balance have confirmed that they will continue to financially support the company to such a time it achieves a solvent position, and therefore the company has adopted the going concern basis.

 

There are uncertainties at the date of authorising these financial statements as to the impact of COVID-19, however this is not measurable or clear at to how much of an impact this will cause.

1.3
Turnover

The income and expenditure account is prepared on an accruals basis so as to reflect actual income earned and expenditure incurred during the period.

1.4
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.

1.5
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably.

Amortisation 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:

Legal and professiona fees
not depreciated
Website and brand development
not depreciated
WORCESTER STREET DENTAL PRACTICE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2019
1
Accounting policies
(Continued)
- 5 -
1.6
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 of assets less their residual values over their useful lives on the following bases:

Building refurbishments
straight line basis over 10 years
Fixtures, fittings & equipment
straight line basis over 5 years.
Computer equipment
straight line basis over 3 years.

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.

1.7
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible 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).

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 is estimated to be less than its carrying amount, the carrying amount of the asset is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss.

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 in prior years. A reversal of an impairment loss is recognised immediately in profit or loss.

1.8
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of replacement cost and cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.9
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.

WORCESTER STREET DENTAL PRACTICE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2019
1
Accounting policies
(Continued)
- 6 -
1.10
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 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, and bank loans 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.

1.11
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.

1.12
Taxation

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

WORCESTER STREET DENTAL PRACTICE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2019
1
Accounting policies
(Continued)
- 7 -
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.

1.13
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.

1.14
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

WORCESTER STREET DENTAL PRACTICE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2019
1
Accounting policies
(Continued)
- 8 -

Financial instruments are classified and accounted for, according to the substance of the contractual arrangement, as either financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 4 (2018 - 4).

3
Tangible fixed assets
Building refurbishments
Fixtures, fittings & equipment
Computer equipment
Total
£
£
£
£
Cost
At 1 July 2018
50,893
26,731
4,228
81,852
Additions
-
9,818
-
9,818
At 30 June 2019
50,893
36,549
4,228
91,670
Depreciation and impairment
At 1 July 2018
4,293
13,101
3,324
20,718
Depreciation charged in the year
2,545
7,310
757
10,612
At 30 June 2019
6,838
20,411
4,081
31,330
Carrying amount
At 30 June 2019
44,055
16,138
147
60,340
At 30 June 2018
46,600
17,586
904
65,090
WORCESTER STREET DENTAL PRACTICE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2019
- 9 -
4
Intangible fixed assets
Goodwill
Legal and professiona fees
Website and brand development
Total
£
£
£
£
Cost
At 1 July 2018 and 30 June 2019
295,000
14,886
1,279
311,165
Amortisation and impairment
At 1 July 2018
81,125
-
-
81,125
Amortisation charged for the year
29,500
-
-
29,500
At 30 June 2019
110,625
-
-
110,625
Carrying amount
At 30 June 2019
184,375
14,886
1,279
200,540
At 30 June 2018
213,875
14,886
1,279
230,040
5
Debtors
2019
2018
Amounts falling due within one year:
£
£
Trade debtors
13,887
-
Corporation tax recoverable
1,552
4,745
Other debtors
37,600
21,100
53,039
25,845
6
Creditors: amounts falling due within one year
2019
2018
£
£
Bank loans and overdrafts
33,405
32,748
Trade creditors
13,148
19,174
Amounts owed to group undertakings
6,450
6,600
Taxation and social security
472
-
Other creditors
268,541
219,590
322,016
278,112

Bank loans are secured by a fixed and floating charge over the assets and other undertakings of the company.

 

Hire purchase liabilities are secured over the assets to which they relate.

WORCESTER STREET DENTAL PRACTICE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2019
- 10 -
7
Creditors: amounts falling due after more than one year
2019
2018
£
£
Bank loans and overdrafts
71,376
105,024

Bank loans are secured by a fixed and floating charge over the assets and other undertakings of the company.

 

Hire purchase liabilities are secured over the assets to which they relate.

8
Called up share capital
2019
2018
£
£
Ordinary share capital
Issued and not fully paid
100 Ordinary A shares of £1 each
100
100
100
100
9
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2019
2018
£
£
43,491
41,167
10
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

The property occupied by the company is owned by Worcester Street Property Company Ltd, the parent company by virtue of 100% holding in the share capital. The company was charged a rental fee totalling £19,000 (2018 £19,000) in the year to 30 June 2019. This charge is based on an arms length market rental. No amount was outstanding at the end of either period.

 

The company owed £6,350 (2018 was owed £6,500) by the parent company at the year end.

11
Directors' transactions

The directors provided a loan to the company of £78,600 (2018 £78,600) which has no fixed repayment terms and on which no interest is charged.

2019-06-302018-07-01false25 June 2020CCH SoftwareCCH Accounts Production 2020.100No description of principal activityMr K S VirdeeMr J S JanduMrs K K Bhambra093857562018-07-012019-06-30093857562019-06-3009385756core:NetGoodwill2019-06-3009385756core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2019-06-3009385756core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2019-06-3009385756core:NetGoodwill2018-06-3009385756core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2018-06-3009385756core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2018-06-30093857562018-06-30093857562017-07-012018-06-3009385756core:LandBuildingscore:OwnedOrFreeholdAssets2019-06-3009385756core:FurnitureFittings2019-06-3009385756core:ComputerEquipment2019-06-3009385756core:LandBuildingscore:OwnedOrFreeholdAssets2018-06-3009385756core:FurnitureFittings2018-06-3009385756core:ComputerEquipment2018-06-3009385756core:CurrentFinancialInstrumentscore:WithinOneYear2019-06-3009385756core:CurrentFinancialInstrumentscore:WithinOneYear2018-06-3009385756core:CurrentFinancialInstruments2019-06-3009385756core:CurrentFinancialInstruments2018-06-3009385756core:Non-currentFinancialInstruments2019-06-3009385756core:Non-currentFinancialInstruments2018-06-3009385756core:ShareCapital2019-06-3009385756core:ShareCapital2018-06-3009385756core:RetainedEarningsAccumulatedLosses2019-06-3009385756core:RetainedEarningsAccumulatedLosses2018-06-3009385756core:ShareCapitalOrdinaryShares2019-06-3009385756core:ShareCapitalOrdinaryShares2018-06-3009385756bus:Director12018-07-012019-06-3009385756core:Goodwill2018-07-012019-06-3009385756core:IntangibleAssetsOtherThanGoodwill2018-07-012019-06-3009385756core:LandBuildingscore:OwnedOrFreeholdAssets2018-07-012019-06-3009385756core:FurnitureFittings2018-07-012019-06-3009385756core:ComputerEquipment2018-07-012019-06-3009385756core:LandBuildingscore:OwnedOrFreeholdAssets2018-06-3009385756core:FurnitureFittings2018-06-3009385756core:ComputerEquipment2018-06-30093857562018-06-3009385756core:NetGoodwill2018-06-3009385756core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2018-06-3009385756core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2018-06-3009385756core:NetGoodwill2018-07-012019-06-3009385756core:WithinOneYear2019-06-3009385756core:WithinOneYear2018-06-3009385756bus:OrdinaryShareClass12018-07-012019-06-3009385756bus:OrdinaryShareClass12019-06-3009385756bus:PrivateLimitedCompanyLtd2018-07-012019-06-3009385756bus:SmallCompaniesRegimeForAccounts2018-07-012019-06-3009385756bus:FRS1022018-07-012019-06-3009385756bus:AuditExemptWithAccountantsReport2018-07-012019-06-3009385756bus:Director22018-07-012019-06-3009385756bus:Director32018-07-012019-06-3009385756bus:FullAccounts2018-07-012019-06-30xbrli:purexbrli:sharesiso4217:GBP