BERKLEY_CARE_(BRISTOL)_LI - Accounts


Company Registration No. 11242315 (England and Wales)
BERKLEY CARE (BRISTOL) LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021
PAGES FOR FILING WITH REGISTRAR
BERKLEY CARE (BRISTOL) LIMITED
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 10
BERKLEY CARE (BRISTOL) LIMITED
BALANCE SHEET
AS AT
31 MARCH 2021
31 March 2021
- 1 -
2021
2020
as restated
Notes
£
£
£
£
Fixed assets
Tangible assets
3
11,429,716
2,797,646
Investments
4
100
-
0
11,429,816
2,797,646
Current assets
Debtors
5
411,510
459
Cash at bank and in hand
29,555
1,271,597
441,065
1,272,056
Creditors: amounts falling due within one year
6
(12,123,131)
(970,899)
Net current (liabilities)/assets
(11,682,066)
301,157
Total assets less current liabilities
(252,250)
3,098,803
Creditors: amounts falling due after more than one year
7
-
0
(3,105,708)
Net liabilities
(252,250)
(6,905)
Capital and reserves
Called up share capital
9
100
100
Profit and loss reserves
(252,350)
(7,005)
Total equity
(252,250)
(6,905)

The director of the company has 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 27 June 2022 and are signed on its behalf by:
Mr Andrew Winstanley
Director
Company Registration No. 11242315
BERKLEY CARE (BRISTOL) LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2021
- 2 -
Share capital
Profit and loss reserves
Total
£
£
£
As restated for the period ended 31 March 2020:
Balance at 1 April 2019
100
(8,504)
(8,404)
Effect of prior period adjustments
-
6,504
6,504
As restated
100
(2,000)
(1,900)
Year ended 31 March 2020:
Loss and total comprehensive income for the year
-
(5,005)
(5,005)
Balance at 31 March 2020
100
(7,005)
(6,905)
Year ended 31 March 2021:
Loss and total comprehensive income for the year
-
(245,345)
(245,345)
Balance at 31 March 2021
100
(252,350)
(252,250)
BERKLEY CARE (BRISTOL) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021
- 3 -
1
Accounting policies
Company information

Berkley Care (Bristol) Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Pavilion, Ashlyns Hall, Chesham Road, Berkhamsted, HP4 2ST.

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.

 

The company has taken advantage of the exemption under section 400 of the Companies Act 2006 not to prepare consolidated accounts. The financial statements present information about the company as an individual entity and not about its group.

1.2
Turnover

The turnover shown in the profit and loss account represents amounts invoiced for rent during the period.

Rental income from the property is recognised on a straight line basis over the expected term of ongoing leases. Lease incentives and step rents with minimum or fixed uplifts are spread evenly over the expected lease term.

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:

Freehold land and buildings
2% Straight Line
Plant and equipment
10% Straight Line
Fixtures and fittings
25% Straight Line
Motor vehicles
25% Straight Line

Freehold land and assets in the course of construction are not depreciated.

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
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

BERKLEY CARE (BRISTOL) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
1
Accounting policies
(Continued)
- 4 -

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.5
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.

1.6
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.

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

Going Concern

The main risk from Covid-19 for the company is that the tenants of properties do not pay their rent. Under the terms of the leases there is good visibility on the current trading of the tenant businesses and see increasing occupancy driven by; new residents seeking a safer environment in which to be cared for and increased demand for beds from NHS / local authorities for patients that need to be discharged from hospitals to free up beds. With this increased occupancy the Company are seeing increased profitability and the company would therefore expect tenants to remain in a strong position to continue to pay their rent on time, as they have done to date.

 

The company's directors have produced a forecasts supporting the going concern assumption used in the preparation of these financial statements. In addition, the parent company has confirmed to the directors it will not seek to recall the loan owed to the parent until the company has sufficient cash reserves to do so. In assessing the risks posed to the going concern assumptions, a set of detailed forecasts have been prepared that show the effects of various scenarios in the company. Based on the forecasts noted above and the continued support from the parent company, the Directors have formed a judgement at the time of approving the financial statements that there is a reasonable expectation of the Company having adequate resources to continue in operational existence for the foreseeable future. The Directors have prepared the financial statements on a going concern basis.

BERKLEY CARE (BRISTOL) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
1
Accounting policies
(Continued)
- 5 -
1.9

Leases

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

 

The Company has determined that it retains all the significant risks and rewards of ownership of the properties and accounts for the contracts as operating leases.

2
Employees

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

2021
2020
Number
Number
Total
5
6
3
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 April 2020
2,797,646
-
0
2,797,646
Additions
5,675,316
3,308,679
8,983,995
At 31 March 2021
8,472,962
3,308,679
11,781,641
Depreciation and impairment
At 1 April 2020
-
0
-
0
-
0
Depreciation charged in the year
61,972
289,953
351,925
At 31 March 2021
61,972
289,953
351,925
Carrying amount
At 31 March 2021
8,410,990
3,018,726
11,429,716
At 31 March 2020
2,797,646
-
0
2,797,646
4
Fixed asset investments
2021
2020
£
£
Shares in group undertakings and participating interests
100
-
0
BERKLEY CARE (BRISTOL) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
4
Fixed asset investments
(Continued)
- 6 -
Movements in fixed asset investments
Shares in subsidiaries
£
Cost or valuation
At 1 April 2020
-
Additions
100
At 31 March 2021
100
Carrying amount
At 31 March 2021
100
At 31 March 2020
-
5
Debtors
2021
2020
Amounts falling due within one year:
£
£
Amounts owed by group undertakings
411,510
-
0
Other debtors
-
0
459
411,510
459
6
Creditors: amounts falling due within one year
2021
2020
£
£
Amounts owed to group undertakings
11,905,092
-
0
Other creditors
218,039
970,899
12,123,131
970,899
7
Creditors: amounts falling due after more than one year
2021
2020
£
£
Bank loans and overdrafts
-
0
3,105,708
BERKLEY CARE (BRISTOL) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 7 -
8
Loans and overdrafts
2021
2020
£
£
Bank loans
-
0
3,105,708
Payable after one year
-
0
3,105,708

The long-term loans are secured by fixed charges over the land and a floating charge covering all the property or undertaking of the company.

9
Called up share capital
2021
2020
2021
2020
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
10
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 Lorna Watson and the auditor was Shaw Gibbs (Audit) Limited.
11
Operating lease commitments
Lessor

At the reporting end date the company had contracted with tenants for the following minimum lease payments:

2021
2020
£
£
Within one year
617,268
-
0
Between two and five years
2,469,072
-
0
In over five years
8,898,947
-
0
11,985,287
-
0
12
Related party transactions

As a wholly owned subsidiary undertaking of Korian SA, the company has taken advantage of the exemption in FRS 102 Section 33.1A and has not disclosed transactions with entities which form part of the group and they are owned 100% by the parent company.

 

BERKLEY CARE (BRISTOL) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 8 -
13
Parent company

On the 3rd March 2021 the entire share capital of Berkley Care (Bristol) Limited was purchased by Korian Real Estate UK Limited, a company registered in The Pavilion, Ashlyns Hall, Chesham Road, Berkhamsted, England, HP4 2ST. As a result, Korian SA which is the ultimate parent company of Korian Real Estate UK Limited, became the ultimate parent company of Berkley Care (Chesham) Limited. Korian SA is a company registered in France, the group financial statement can be obtained from 21-25, Rue Balzac Paris, 75008 France.

BERKLEY CARE (BRISTOL) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 9 -
14
Prior period adjustment
Changes to the balance sheet
As previously reported
Adjustment at 1 Apr 2019
Adjustment at 31 Mar 2020
As restated at 31 Mar 2020
£
£
£
£
Fixed assets
Tangible assets
2,688,380
41,241
68,025
2,797,646
Creditors due within one year
Other creditors
(910,355)
(34,737)
(25,807)
(970,899)
Net assets
(55,627)
6,504
42,218
(6,905)
Capital and reserves
Profit and loss reserves
(55,727)
6,504
42,218
(7,005)
Changes to the profit and loss account
As previously reported
Adjustment
As restated
Period ended 31 March 2020
£
£
£
Interest receivable and similar income
25,807
(25,807)
-
Interest payable and similar expenses
(68,025)
68,025
-
Loss for the financial period
(47,223)
42,218
(5,005)
Reconciliation of changes in equity
1 April
31 March
2019
2020
£
£
Adjustments to prior year
Reverse interest on directors' loan
(34,737)
(60,544)
Capitalise interest
41,241
109,266
Total adjustments
6,504
48,722
Equity as previously reported
(8,404)
(55,627)
Equity as adjusted
(1,900)
(6,905)
Analysis of the effect upon equity
Profit and loss reserves
6,504
48,722
BERKLEY CARE (BRISTOL) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
14
Prior period adjustment
(Continued)
- 10 -
Reconciliation of changes in loss for the previous financial period
2020
£
Adjustments to prior year
Reverse interest on directors' loan
(25,807)
Capitalise interest
68,025
Total adjustments
42,218
Loss as previously reported
(47,223)
Loss as adjusted
(5,005)
Notes to reconciliation

Prior period adjustments were necessary as a result of the following:

 

  • Interest being applied to the directors' loan in error in 2019 and 2020.

 

  • Capital interest being expensed in error in 2019 and 2020.

 

The above resulted in a restatement of the prior period's profit and equity as illustrated above.

2021-03-312020-04-01false30 June 2022CCH SoftwareCCH Accounts Production 2022.100No description of principal activityThis audit opinion is unqualifiedMr P DixonMr T J CarrollMr J A HaltonMr L C HollickMs J J FullerMr A SharpMr A Winstanley112423152020-04-012021-03-31112423152021-03-31112423152020-03-3111242315core:LandBuildings2021-03-3111242315core:OtherPropertyPlantEquipment2021-03-3111242315core:LandBuildings2020-03-3111242315core:OtherPropertyPlantEquipment2020-03-3111242315core:CurrentFinancialInstrumentscore:WithinOneYear2021-03-3111242315core:CurrentFinancialInstrumentscore:WithinOneYear2020-03-3111242315core:Non-currentFinancialInstrumentscore:AfterOneYear2021-03-3111242315core:Non-currentFinancialInstrumentscore:AfterOneYear2020-03-3111242315core:CurrentFinancialInstruments2021-03-3111242315core:CurrentFinancialInstruments2020-03-3111242315core:ShareCapital2021-03-3111242315core:ShareCapital2020-03-3111242315core:RetainedEarningsAccumulatedLosses2021-03-3111242315core:RetainedEarningsAccumulatedLosses2020-03-3111242315core:RetainedEarningsAccumulatedLossescore:PriorPeriodIncreaseDecrease2019-03-3111242315core:ShareCapital2019-03-3111242315core:RetainedEarningsAccumulatedLosses2019-03-31112423152019-03-3111242315bus:Director72020-04-012021-03-3111242315core:RetainedEarningsAccumulatedLosses2019-04-012020-03-31112423152019-04-012020-03-3111242315core:RetainedEarningsAccumulatedLosses2020-04-012021-03-3111242315core:LandBuildingscore:OwnedOrFreeholdAssets2020-04-012021-03-3111242315core:PlantMachinery2020-04-012021-03-3111242315core:FurnitureFittings2020-04-012021-03-3111242315core:MotorVehicles2020-04-012021-03-3111242315core:LandBuildings2020-03-3111242315core:OtherPropertyPlantEquipment2020-03-31112423152020-03-3111242315core:LandBuildings2020-04-012021-03-3111242315core:OtherPropertyPlantEquipment2020-04-012021-03-3111242315core:WithinOneYear2021-03-3111242315core:WithinOneYear2020-03-3111242315core:Non-currentFinancialInstruments2021-03-3111242315core:Non-currentFinancialInstruments2020-03-3111242315core:BetweenTwoFiveYears2021-03-3111242315core:BetweenTwoFiveYears2020-03-3111242315core:MoreThanFiveYears2021-03-3111242315core:MoreThanFiveYears2020-03-3111242315bus:PrivateLimitedCompanyLtd2020-04-012021-03-3111242315bus:SmallCompaniesRegimeForAccounts2020-04-012021-03-3111242315bus:FRS1022020-04-012021-03-3111242315bus:Audited2020-04-012021-03-3111242315bus:Director12020-04-012021-03-3111242315bus:Director22020-04-012021-03-3111242315bus:Director32020-04-012021-03-3111242315bus:Director42020-04-012021-03-3111242315bus:Director52020-04-012021-03-3111242315bus:Director62020-04-012021-03-3111242315bus:FullAccounts2020-04-012021-03-31xbrli:purexbrli:sharesiso4217:GBP