Halcyon living 11 Limited - Period Ending 2020-06-30

Halcyon living 11 Limited - Period Ending 2020-06-30


Halcyon living 11 Limited 09392024 false 2019-07-01 2020-06-30 2020-06-30 The principal activity of the company is Nursing Home owner Digita Accounts Production Advanced 6.26.9041.0 true true 09392024 2019-07-01 2020-06-30 09392024 2020-06-30 09392024 bus:OrdinaryShareClass1 2020-06-30 09392024 core:RetainedEarningsAccumulatedLosses 2020-06-30 09392024 core:ShareCapital 2020-06-30 09392024 core:CurrentFinancialInstruments 2020-06-30 09392024 core:CurrentFinancialInstruments core:WithinOneYear 2020-06-30 09392024 core:Non-currentFinancialInstruments 2020-06-30 09392024 core:Non-currentFinancialInstruments core:AfterOneYear 2020-06-30 09392024 core:Goodwill 2020-06-30 09392024 core:ConstructionInProgressAssetsUnderConstruction 2020-06-30 09392024 core:FurnitureFittings 2020-06-30 09392024 core:LandBuildings core:OwnedOrFreeholdAssets 2020-06-30 09392024 core:OfficeEquipment 2020-06-30 09392024 core:PlantMachinery 2020-06-30 09392024 bus:SmallEntities 2019-07-01 2020-06-30 09392024 bus:AuditExemptWithAccountantsReport 2019-07-01 2020-06-30 09392024 bus:FullAccounts 2019-07-01 2020-06-30 09392024 bus:SmallCompaniesRegimeForAccounts 2019-07-01 2020-06-30 09392024 bus:RegisteredOffice 2019-07-01 2020-06-30 09392024 bus:Director2 2019-07-01 2020-06-30 09392024 bus:Director3 2019-07-01 2020-06-30 09392024 bus:OrdinaryShareClass1 2019-07-01 2020-06-30 09392024 bus:PrivateLimitedCompanyLtd 2019-07-01 2020-06-30 09392024 bus:Agent1 2019-07-01 2020-06-30 09392024 core:RetainedEarningsAccumulatedLosses 2019-07-01 2020-06-30 09392024 core:ShareCapital 2019-07-01 2020-06-30 09392024 core:Goodwill 2019-07-01 2020-06-30 09392024 core:ConstructionInProgressAssetsUnderConstruction 2019-07-01 2020-06-30 09392024 core:FurnitureFittings 2019-07-01 2020-06-30 09392024 core:LandBuildings 2019-07-01 2020-06-30 09392024 core:LandBuildings core:OwnedOrFreeholdAssets 2019-07-01 2020-06-30 09392024 core:OfficeEquipment 2019-07-01 2020-06-30 09392024 core:PlantMachinery 2019-07-01 2020-06-30 09392024 1 2019-07-01 2020-06-30 09392024 countries:AllCountries 2019-07-01 2020-06-30 09392024 2019-06-30 09392024 core:RetainedEarningsAccumulatedLosses 2019-06-30 09392024 core:ShareCapital 2019-06-30 09392024 core:Goodwill 2019-06-30 09392024 core:ConstructionInProgressAssetsUnderConstruction 2019-06-30 09392024 core:FurnitureFittings 2019-06-30 09392024 core:LandBuildings core:OwnedOrFreeholdAssets 2019-06-30 09392024 core:OfficeEquipment 2019-06-30 09392024 core:PlantMachinery 2019-06-30 09392024 2018-07-01 2019-06-30 09392024 2019-06-30 09392024 bus:OrdinaryShareClass1 2019-06-30 09392024 core:RetainedEarningsAccumulatedLosses 2019-06-30 09392024 core:ShareCapital 2019-06-30 09392024 core:CurrentFinancialInstruments 2019-06-30 09392024 core:CurrentFinancialInstruments core:WithinOneYear 2019-06-30 09392024 core:Non-currentFinancialInstruments 2019-06-30 09392024 core:Non-currentFinancialInstruments core:AfterOneYear 2019-06-30 09392024 core:Goodwill 2019-06-30 09392024 core:ConstructionInProgressAssetsUnderConstruction 2019-06-30 09392024 core:FurnitureFittings 2019-06-30 09392024 core:LandBuildings core:OwnedOrFreeholdAssets 2019-06-30 09392024 core:OfficeEquipment 2019-06-30 09392024 core:PlantMachinery 2019-06-30 09392024 core:RetainedEarningsAccumulatedLosses 2018-07-01 2019-06-30 09392024 core:ShareCapital 2018-07-01 2019-06-30 09392024 2018-06-30 09392024 core:RetainedEarningsAccumulatedLosses 2018-06-30 09392024 core:ShareCapital 2018-06-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 09392024

Halcyon living 11 Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 June 2020

 

Halcyon living 11 Limited

Contents

Company Information

1

Directors' Report

2

Accountants' Report

3

Profit and Loss Account

4

Statement of Comprehensive Income

5

Balance Sheet

6 to 7

Statement of Changes in Equity

8

Notes to the Unaudited Financial Statements

9 to 15

 

Halcyon living 11 Limited

Company Information

Directors

Mr Najeed Pradhan

Mr Zaahid Pradhan

Registered office

15 First Floor
Princeton Mews
167-169 London Road
Kingston Upon Thames
Surrey
KT2 6PT

Registered Number

09392024

Accountants

MCAK & Co
Financial Accountants
15 First Floor
Princeton Mews
167-169 London Road
Kingston Upon Thames
Surrey
KT2 6PT

 

Halcyon living 11 Limited

Directors' Report for the Year Ended 30 June 2020

The directors present their report and the financial statements for the year ended 30 June 2020.

Directors of the company

The directors who held office during the year were as follows:

Mr Najeed Pradhan

Mr Zaahid Pradhan

Principal activity

The principal activity of the company is Nursing Home owner

Small companies provision statement

This report has been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

Approved by the Board on 15 April 2021 and signed on its behalf by:

.........................................
Mr Najeed Pradhan
Director

 

Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
Halcyon living 11 Limited
for the Year Ended 30 June 2020

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Halcyon living 11 Limited for the year ended 30 June 2020 as set out on pages 4 to 15 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Financial Accountants (IFA), we are subject to its ethical and other professional requirements which are detailed at http://www.ifa.org.uk/about-us/acting-in-public-interest/memberregulations.

This report is made solely to the Board of Directors of Halcyon living 11 Limited, as a body, in accordance with the terms of our engagement letter. Our work has been undertaken solely to prepare for your approval the accounts of Halcyon living 11 Limited and state those matters that we have agreed to state to the Board of Directors of Halcyon living 11 Limited, as a body, in this report in accordance with the requirements of the Institute of Financial Accountants as detailed at http://www.ifa.org.uk/about-us/acting-in-public-interest/memberrulations To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Halcyon living 11 Limited and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Halcyon living 11 Limited has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and profit of Halcyon living 11 Limited. You consider that Halcyon living 11 Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out any assurance service of the financial statement of Halcyon living 11 Limited. 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 accounts.

......................................

MCAK & Co
Financial Accountants
15 First Floor
Princeton Mews
167-169 London Road
Kingston Upon Thames
Surrey
KT2 6PT

15 April 2021

 

Halcyon living 11 Limited

Profit and Loss Account for the Year Ended 30 June 2020

Note

2020
£

2019
£

Turnover

 

1,164,189

1,097,570

Cost of sales

 

(827,824)

(728,613)

Gross profit

 

336,365

368,957

Administrative expenses

 

(192,971)

(178,329)

Other operating income

 

5,427

-

Operating profit

 

148,821

190,628

Interest payable and similar expenses

 

(20,337)

(20,997)

Profit before tax

4

128,484

169,631

Tax on profit

 

(28,722)

(35,283)

Profit for the financial year

 

99,762

134,348

The above results were derived from continuing operations.

The company has no recognised gains or losses for the year other than the results above.

 

Halcyon living 11 Limited

Statement of Comprehensive Income for the Year Ended 30 June 2020

2020
£

2019
£

Profit for the year

99,762

134,348

Total comprehensive income for the year

99,762

134,348

 

Halcyon living 11 Limited

(Registration number: 09392024)
Balance Sheet as at 30 June 2020

Note

2020
£

2019
£

Fixed assets

 

Intangible assets

5

-

2,400

Tangible assets

6

644,600

625,323

 

644,600

627,723

Current assets

 

Debtors

7

581,598

503,927

Cash at bank and in hand

 

96,091

51,329

 

677,689

555,256

Creditors: Amounts falling due within one year

8

(275,055)

(241,643)

Net current assets

 

402,634

313,613

Total assets less current liabilities

 

1,047,234

941,336

Creditors: Amounts falling due after more than one year

8

(550,705)

(544,569)

Net assets

 

496,529

396,767

Capital and reserves

 

Called up share capital

9

1,000

1,000

Profit and loss account

495,529

395,767

Shareholders' funds

 

496,529

396,767

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

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

 

Halcyon living 11 Limited

(Registration number: 09392024)
Balance Sheet as at 30 June 2020

Approved and authorised by the Board on 15 April 2021 and signed on its behalf by:
 

.........................................

Mr Najeed Pradhan
Director

.........................................

Mr Zaahid Pradhan
Director

 

Halcyon living 11 Limited

Statement of Changes in Equity for the Year Ended 30 June 2020

Share capital
£

Profit and loss account
£

Total
£

At 1 July 2019

1,000

395,767

396,767

Profit for the year

-

99,762

99,762

Total comprehensive income

-

99,762

99,762

At 30 June 2020

1,000

495,529

496,529

Share capital
£

Profit and loss account
£

Total
£

At 1 July 2018

1,000

261,419

262,419

Profit for the year

-

134,348

134,348

Total comprehensive income

-

134,348

134,348

At 30 June 2019

1,000

395,767

396,767

 

Halcyon living 11 Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2020

1

General information

The company is a private company limited by share capital, incorporated in U.K.

The address of its registered office is:
15 First Floor
Princeton Mews
167-169 London Road
Kingston Upon Thames
Surrey
KT2 6PT

These financial statements were authorised for issue by the Board on 15 April 2021.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

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 taxable income.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

 

Halcyon living 11 Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2020

Asset class

Depreciation method and rate

Freehold property

1% on cost

Plant & machinery

25% reducing balance

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

Amortised over five years

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Trade creditors

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.

 

Halcyon living 11 Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2020

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the 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.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 30 (2019 - 30).

4

Profit before tax

Arrived at after charging/(crediting)

2020
£

2019
£

Depreciation expense

19,743

18,253

Amortisation expense

10,847

3,882

 

Halcyon living 11 Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2020

5

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 July 2019

12,000

12,000

At 30 June 2020

12,000

12,000

Amortisation

At 1 July 2019

9,600

9,600

Amortisation charge

2,400

2,400

At 30 June 2020

12,000

12,000

Carrying amount

At 30 June 2020

-

-

At 30 June 2019

2,400

2,400

6

Tangible assets

Land and buildings
£

Improvement to F/hold Property
 £

Fixtures and fittings
£

Plant and machinery
£

Office equipment
£

Cost or valuation

At 1 July 2019

608,807

14,049

64,973

20,119

4,442

Additions

-

29,345

7,907

7,219

2,996

At 30 June 2020

608,807

43,394

72,880

27,338

7,438

Depreciation

At 1 July 2019

24,425

9,604

39,386

11,649

2,003

Charge for the year

6,088

8,447

8,373

3,923

1,359

At 30 June 2020

30,513

18,051

47,759

15,572

3,362

Carrying amount

At 30 June 2020

578,294

25,343

25,121

11,766

4,076

At 30 June 2019

584,382

4,445

25,587

8,470

2,439

 

Halcyon living 11 Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2020

Total
£

Cost or valuation

At 1 July 2019

712,390

Additions

47,467

At 30 June 2020

759,857

Depreciation

At 1 July 2019

87,067

Charge for the year

28,190

At 30 June 2020

115,257

Carrying amount

At 30 June 2020

644,600

At 30 June 2019

625,323

Included within the net book value of land and buildings above is £578,294 (2019 - £584,382) in respect of freehold land and buildings.
 

7

Debtors

Note

2020
£

2019
£

Trade debtors

 

54,783

48,648

Amounts owed by group undertakings and undertakings in which the company has a participating interest

524,299

348,677

Prepayments

 

2,516

-

Other debtors

 

-

106,602

 

581,598

503,927

 

Halcyon living 11 Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2020

8

Creditors

Creditors: amounts falling due within one year

Note

2020
£

2019
£

Due within one year

 

Loans and borrowings

10

72,004

68,086

Trade creditors

 

60,506

24,638

Taxation and social security

 

91,928

121,993

Accruals and deferred income

 

4,320

4,173

Other creditors

 

46,297

22,753

 

275,055

241,643

Creditors: amounts falling due after more than one year

Note

2020
£

2019
£

Due after one year

 

Loans and borrowings

10

550,705

544,569

9

Share capital

Allotted, called up and fully paid shares

 

2020

2019

 

No.

£

No.

£

Ordinary of £1 each

1,000

1,000

1,000

1,000

         
 

Halcyon living 11 Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2020

10

Loans and borrowings

2020
£

2019
£

Non-current loans and borrowings

Bank borrowings

550,705

544,569

2020
£

2019
£

Current loans and borrowings

Bank borrowings

52,397

61,918

Bank overdrafts

19,607

6,168

72,004

68,086

11

Parent and ultimate parent undertaking

The company's immediate parent is Halcyon Living limited, incorporated in United Kingdom.