AGHALEE_PHARMACY_PRACTICE - Accounts

Company Registration No. NI050422 (Northern Ireland)
AGHALEE PHARMACY PRACTICE LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2020
PAGES FOR FILING WITH REGISTRAR
AGHALEE PHARMACY PRACTICE LTD
CONTENTS
Page
Statement of comprehensive income
1
Balance sheet
2 - 3
Statement of changes in equity
4
Notes to the financial statements
5 - 13
AGHALEE PHARMACY PRACTICE LTD
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 APRIL 2020
- 1 -
2020
2019
£
£
Profit for the year
72,217
28,242
Other comprehensive income
-
-
Total comprehensive income for the year
72,217
28,242
AGHALEE PHARMACY PRACTICE LTD
BALANCE SHEET
AS AT
30 APRIL 2020
30 April 2020
- 2 -
2020
2019
Notes
£
£
£
£
Fixed assets
Goodwill
5
122,000
152,500
Tangible assets
6
42,000
49,784
164,000
202,284
Current assets
Stocks
7
28,150
31,525
Debtors
8
130,796
100,610
Cash at bank and in hand
187,502
62,814
346,448
194,949
Creditors: amounts falling due within one year
9
(247,663)
(137,953)
Net current assets
98,785
56,996
Total assets less current liabilities
262,785
259,280
Creditors: amounts falling due after more than one year
10
(18,594)
(31,949)
Provisions for liabilities
12
-
(357)
Net assets
244,191
226,974
Capital and reserves
Called up share capital
14
3
3
Profit and loss reserves
244,188
226,971
Total equity
244,191
226,974

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

For the financial year ended 30 April 2020 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The director acknowledges her 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.

AGHALEE PHARMACY PRACTICE LTD
BALANCE SHEET (CONTINUED)
AS AT
30 APRIL 2020
30 April 2020
2020
2019
Notes
£
£
£
£
- 3 -
The financial statements were approved and signed by the director and authorised for issue on 13 January 2021
Mrs Zita Graham
Director
Company Registration No. NI050422
AGHALEE PHARMACY PRACTICE LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 APRIL 2020
- 4 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 May 2018
3
245,729
245,732
Year ended 30 April 2019:
Profit and total comprehensive income for the year
-
28,242
28,242
Dividends
-
(47,000)
(47,000)
Balance at 30 April 2019
3
226,971
226,974
Year ended 30 April 2020:
Profit and total comprehensive income for the year
-
72,217
72,217
Dividends
-
(55,000)
(55,000)
Balance at 30 April 2020
3
244,188
244,191
AGHALEE PHARMACY PRACTICE LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2020
- 5 -
1
Accounting policies
Company information

Aghalee Pharmacy Practice Ltd is a private company limited by shares incorporated in Northern Ireland. The registered office is 8E Lurgan Road, Aghalee, Craigavon, BT67 0DD.

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.

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
Going concern

Atruet the time of approving the financial statements, the director has a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

AGHALEE PHARMACY PRACTICE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2020
1
Accounting policies
(Continued)
- 6 -
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 and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 20 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

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; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

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:

Company setup costs
100% Write off
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 or valuation of assets less their residual values over their useful lives on the following bases:

Plant and equipment
25% Straight Line
Fixtures and fittings
25% Straight Line
Computers
25% Straight Line
Motor vehicles
25% Straight Line
Alterations
25% Straight Line
Alterations to office
10% 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.

1.7
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). 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.

AGHALEE PHARMACY PRACTICE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2020
1
Accounting policies
(Continued)
- 7 -

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.

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.

1.8
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 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.

1.10
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.

AGHALEE PHARMACY PRACTICE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2020
1
Accounting policies
(Continued)
- 8 -
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.

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.

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.

AGHALEE PHARMACY PRACTICE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2020
1
Accounting policies
(Continued)
- 9 -
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
Retirement benefits

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

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the director is 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.

3
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2020
2019
Number
Number
14
21
4
Director's remuneration
2020
2019
£
£
Remuneration for qualifying services
8,771
8,517
AGHALEE PHARMACY PRACTICE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2020
- 10 -
5
Intangible fixed assets
Goodwill
Company setup costs
Total
£
£
£
Cost
At 1 May 2019 and 30 April 2020
610,000
120
610,120
Amortisation and impairment
At 1 May 2019
457,500
120
457,620
Amortisation charged for the year
30,500
-
30,500
At 30 April 2020
488,000
120
488,120
Carrying amount
At 30 April 2020
122,000
-
122,000
At 30 April 2019
152,500
-
152,500
AGHALEE PHARMACY PRACTICE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2020
- 11 -
6
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Alterations
Alterations to office
Total
£
£
£
£
£
£
£
Cost
At 1 May 2019 and 30 April 2020
11,660
53,600
3,003
12,780
12,000
60,000
153,043
Depreciation and impairment
At 1 May 2019
11,363
52,416
2,700
12,780
12,000
12,000
103,259
Depreciation charged in the year
297
1,184
303
-
-
6,000
7,784
At 30 April 2020
11,660
53,600
3,003
12,780
12,000
18,000
111,043
Carrying amount
At 30 April 2020
-
-
-
-
-
42,000
42,000
At 30 April 2019
297
1,184
303
-
-
48,000
49,784
AGHALEE PHARMACY PRACTICE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2020
- 12 -
7
Stocks
2020
2019
£
£
Finished goods and goods for resale
28,150
31,525
8
Debtors
2020
2019
Amounts falling due within one year:
£
£
Trade debtors
99,954
80,495
Other debtors
30,067
20,115
Prepayments and accrued income
775
-
130,796
100,610
9
Creditors: amounts falling due within one year
2020
2019
Notes
£
£
Bank loans
11
14,196
14,196
Trade creditors
125,493
98,966
Corporation tax
25,849
15,286
Other taxation and social security
1,269
1,366
Other creditors
80,856
8,139
247,663
137,953
10
Creditors: amounts falling due after more than one year
2020
2019
Notes
£
£
Bank loans and overdrafts
11
18,594
31,949
11
Loans and overdrafts
2020
2019
£
£
Bank loans
32,790
46,145
Payable within one year
14,196
14,196
Payable after one year
18,594
31,949
AGHALEE PHARMACY PRACTICE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2020
- 13 -
12
Provisions for liabilities
2020
2019
Notes
£
£
Deferred tax liabilities
13
-
357
13
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2020
2019
Balances:
£
£
Accelerated capital allowances
-
357
2020
Movements in the year:
£
Liability at 1 May 2019
357
Credit to profit or loss
(357)
Liability at 30 April 2020
-
14
Share capital
2020
2019
£
£
Ordinary share capital
Issued and fully paid
3 Ordinary Shares of £1 each
3
3
2020-04-302019-05-01false13 January 2021CCH SoftwareCCH Accounts Production 2020.200No description of principal activityMrs Z GrahamMr Brian GrahamNI0504222019-05-012020-04-30NI0504222018-05-012019-04-30NI050422core:RetainedEarningsAccumulatedLosses2018-05-012019-04-30NI050422core:RetainedEarningsAccumulatedLosses2019-05-012020-04-30NI0504222020-04-30NI050422core:Goodwill2020-04-30NI050422core:Goodwill2019-04-30NI0504222019-04-30NI050422core:Non-standardPPEClass2ComponentTotalPropertyPlantEquipment2020-04-30NI050422core:PlantMachinery2019-04-30NI050422core:FurnitureFittings2019-04-30NI050422core:ComputerEquipment2019-04-30NI050422core:Non-standardPPEClass2ComponentTotalPropertyPlantEquipment2019-04-30NI050422core:CurrentFinancialInstrumentscore:WithinOneYear2020-04-30NI050422core:CurrentFinancialInstrumentscore:WithinOneYear2019-04-30NI050422core:Non-currentFinancialInstrumentscore:AfterOneYear2020-04-30NI050422core:Non-currentFinancialInstrumentscore:AfterOneYear2019-04-30NI050422core:CurrentFinancialInstruments2020-04-30NI050422core:CurrentFinancialInstruments2019-04-30NI050422core:ShareCapital2020-04-30NI050422core:ShareCapital2019-04-30NI050422core:RetainedEarningsAccumulatedLosses2020-04-30NI050422core:RetainedEarningsAccumulatedLosses2019-04-30NI050422core:ShareCapital2018-04-30NI050422core:RetainedEarningsAccumulatedLosses2018-04-30NI0504222018-04-30NI050422bus:Director12019-05-012020-04-30NI050422core:Goodwill2019-05-012020-04-30NI050422core:IntangibleAssetsOtherThanGoodwill2019-05-012020-04-30NI050422core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2019-05-012020-04-30NI050422core:PlantMachinery2019-05-012020-04-30NI050422core:FurnitureFittings2019-05-012020-04-30NI050422core:ComputerEquipment2019-05-012020-04-30NI050422core:MotorVehicles2019-05-012020-04-30NI050422core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2019-05-012020-04-30NI050422core:Non-standardPPEClass2ComponentTotalPropertyPlantEquipment2019-05-012020-04-30NI050422core:Goodwill2019-04-30NI050422core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2019-04-30NI0504222019-04-30NI050422core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2020-04-30NI050422core:PlantMachinery2019-04-30NI050422core:FurnitureFittings2019-04-30NI050422core:ComputerEquipment2019-04-30NI050422core:MotorVehicles2019-04-30NI050422core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2019-04-30NI050422core:Non-standardPPEClass2ComponentTotalPropertyPlantEquipment2019-04-30NI050422core:PlantMachinery2020-04-30NI050422core:FurnitureFittings2020-04-30NI050422core:ComputerEquipment2020-04-30NI050422core:MotorVehicles2020-04-30NI050422core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2020-04-30NI050422core:Non-currentFinancialInstruments2020-04-30NI050422core:Non-currentFinancialInstruments2019-04-30NI050422bus:PrivateLimitedCompanyLtd2019-05-012020-04-30NI050422bus:SmallCompaniesRegimeForAccounts2019-05-012020-04-30NI050422bus:FRS1022019-05-012020-04-30NI050422bus:AuditExemptWithAccountantsReport2019-05-012020-04-30NI050422bus:CompanySecretary12019-05-012020-04-30NI050422bus:FullAccounts2019-05-012020-04-30xbrli:purexbrli:sharesiso4217:GBP