The_Park_Gate_Care_Home_L - Accounts


Limited Liability Partnership Registration No. OC348936 (England and Wales)
The Park Gate Care Home LLP
Annual report and financial statements
for the year ended 31 January 2022
Pages for filing with the Registrar
The Park Gate Care Home LLP
Contents
Page
Balance sheet
1
Reconciliation of members' interests
2 - 3
Notes to the financial statements
4 - 14
The Park Gate Care Home LLP
Balance sheet
As at 31 January 2022
31 January 2022
Page 1
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
7
139,471
149,965
Current assets
Debtors
8
1,981,035
790,202
Cash at bank and in hand
18,089
209,287
1,999,124
999,489
Creditors: amounts falling due within one year
9
(2,138,595)
(1,149,454)
Net current liabilities
(139,471)
(149,965)
Total assets less current liabilities
-
-
Amounts due from members are included
within Debtors and are represented by:
Total members' interests
Amounts due from members
(1,711,775)
(708,048)

The members of the limited liability partnership have elected not to include a copy of the profit and loss account within the financial statements.

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

The financial statements were approved by the members and authorised for issue on 25 May 2022 and are signed on their behalf by:
25 May 2022
Julian Shaffer on behalf of
Encore Care Homes Ltd
Designated member
Limited Liability Partnership Registration No. OC348936
The Park Gate Care Home LLP
Reconciliation of members' interests
For the year ended 31 January 2022
Page 2
Current financial year
Debt
Total
Loans and other debts due to members less any amounts due from members in debtors
members' interests
Other amounts
Total
Total
2022
£
£
£
Amounts due from members
(708,048)
Members' interests at 1 February 2021
(708,048)
(708,048)
(708,048)
Members' remuneration charged as an expense, including employment costs and retirement benefit costs
(1,003,727)
(1,003,727)
(1,003,727)
Members' interests after loss and remuneration for the year
(1,711,775)
(1,711,775)
(1,711,775)
Members' interests at 31 January 2022
(1,711,775)
(1,711,775)
(1,711,775)
Amounts due to members
-
Amounts due from members, included in debtors
(1,711,775)
(1,711,775)
The Park Gate Care Home LLP
Reconciliation of members' interests (continued)
For the year ended 31 January 2022
Page 3
Prior financial period
Debt
Total
Loans and other debts due to members less any amounts due from members in debtors
members' interests
Other amounts
Total
Total
2021
£
£
£
Amounts due to members
(154,744)
Members' interests at 1 April 2020
(154,744)
(154,744)
(154,744)
Members' remuneration charged as an expense, including employment costs and retirement benefit costs
(553,304)
(553,304)
(553,304)
Members' interests after loss and remuneration for the period
(708,048)
(708,048)
(708,048)
Members' interests at 31 January 2021
(708,048)
(708,048)
(708,048)
Amounts due to members
-
Amounts due from members, included in debtors
(708,048)
(708,048)
The Park Gate Care Home LLP
Notes to the financial statements
For the year ended 31 January 2022
Page 4
1
Accounting policies
Limited liability partnership information

The Park Gate Care Home LLP is a limited liability partnership incorporated in England and Wales. The registered office is 170 Charminster Road, Bournemouth, Dorset, BH8 9RL.

 

The limited liability partnership's principal activities are disclosed in the Members' Report.

1.1
Accounting convention

These financial statements have been prepared in accordance with the Statement of Recommended Practice "Accounting by Limited Liability Partnerships" issued in December 2018, together 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 LLPs 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 limited liability partnership. 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 Park Gate Care Home LLP is a wholly owned subsidiary of Encore Care Homes Limited and the results of The Park Gate Care Home LLP are included in the consolidated financial statements of Encore Care Homes Limited which are available from Companies House.

 

The registered office of Encore Care Homes Limited is 170 Charminster Road, Bournemouth, Dorset, BH8 9RL.

1.2
Going concern

Following a review of future cashflows for the LLP to April 2023, the continued support from its members, and the ongoing cost control measures being undertaken, at the time of approving the financial statements, the members have a reasonable expectation that the LLP has adequate resources to continue in operational existence for the foreseeable future. Thus the members continue to adopt the going concern basis of accounting in preparing the financial statements.

 

In addition to this, Affordable Housing and Healthcare Group Limited has confirmed that it will provide additional financial support to meet the liabilities of the Encore Group including its subsidiaries, as they fall due, if required for at least 12 months from the date of signing the financial statements.

 

The Park Gate Care Home LLP members have reviewed the Affordable Housing and Healthcare Group Limited group going concern assessment and based on this letter of support received, consider it appropriate to prepare these financial statements on the going concern basis.

The Park Gate Care Home LLP
Notes to the financial statements (continued)
For the year ended 31 January 2022
1
Accounting policies (continued)
Page 5
1.3
Reporting period

These financial statements are prepared for the full financial year ending 31 January 2022. The

comparative amounts presented in the financial statements (including the related notes) are for the 10 month period ended 31 January 2021 so are not entirely comparable.

 

1.4
Turnover

Turnover represents care home charges net of value added tax. Care home charges are recognised as income when the service has been provided.

1.5
Members' participating interests

Members' participation rights are the rights of a member against the LLP that arise under the members' agreement (for example, in respect of amounts subscribed or otherwise contributed remuneration and profits).

 

Members' participation rights in the earnings or assets of the LLP are analysed between those that are, from the LLP's perspective, either a financial liability or equity, in accordance with section 22 of FRS 102. A member's participation rights including amounts subscribed or otherwise contributed by members, for example members' capital, are classed as liabilities unless the LLP has an unconditional right to refuse payment to members, in which case they are classified as equity.

Profits are automatically divided as they arise, so the LLP does not have an unconditional right to refuse payment and the amounts arising that are due to members are in the nature of liabilities. They are therefore treated as an expense and presented as members remuneration charged as an expense in arriving at the result for the relevant year. To the extent that they remain unpaid at the period end, they are shown as liabilities.

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:

Fixtures, fittings & equipment
5 year straight line basis
Computer equipment
5 year straight line basis

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 recognised in the profit and loss account.

The Park Gate Care Home LLP
Notes to the financial statements (continued)
For the year ended 31 January 2022
1
Accounting policies (continued)
Page 6
1.7
Impairment of fixed assets

At each reporting period end date, the limited liability partnership 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 limited liability partnership 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.

 

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
Cash at bank and in hand

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.

1.9
Financial instruments

The limited liability partnership 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 limited liability partnership's statement of financial position when the limited liability partnership becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and 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.

The Park Gate Care Home LLP
Notes to the financial statements (continued)
For the year ended 31 January 2022
1
Accounting policies (continued)
Page 7
Basic financial assets

Basic financial assets, which include debtors, 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.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the limited liability partnership transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

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 limited liability partnership after deducting all of its liabilities.

The Park Gate Care Home LLP
Notes to the financial statements (continued)
For the year ended 31 January 2022
1
Accounting policies (continued)
Page 8
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.

Derecognition of financial liabilities

Financial liabilities are derecognised when the limited liability partnership’s obligations expire or are discharged or cancelled.

1.10
Taxation

The taxation payable on the partnership profits is solely the personal liability of the individual members consequently neither partnership taxation nor related deferred taxation arising in respect of the partnership are accounted for in these financial statements.

1.11
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 limited liability partnership is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.12
Retirement benefits and post retirement payments to members

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

1.13
Leases

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 leased asset are consumed.

The Park Gate Care Home LLP
Notes to the financial statements (continued)
For the year ended 31 January 2022
1
Accounting policies (continued)
Page 9
1.14
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

2
Critical accounting judgements and key sources of estimation uncertainty

In the application of the limited liability partnership’s accounting policies, the members are 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
Turnover

An analysis of the limited liability partnership's turnover is as follows:

2022
2021
£
£
Turnover analysed by class of business
Nursing fees
3,604,074
3,086,926
2022
2021
£
£
Other significant revenue
Grants received
35,716
129,938

The whole of turnover is derived from the LLP's principal activity undertaken in the United Kingdom.

The Park Gate Care Home LLP
Notes to the financial statements (continued)
For the year ended 31 January 2022
Page 10
4
Operating loss
2022
2021
Operating loss for the year is stated after charging/(crediting):
£
£
Fees payable to the LLP's auditor for the audit of the LLP's annual financial statements
8,750
7,600
Government grants
(35,716)
(129,938)
Depreciation of owned tangible fixed assets
47,930
29,958
Operating lease charges
1,060,648
859,752
5
Employees

The average number of persons (excluding members) employed by the partnership during the year was:

2022
2021
Number
Number
Total
92
109
6
Members' remuneration
2022
2021
Number
Number
Average number of members during the year was
2
2
2022
2021
£
£
Automatic division of losses
(1,003,727)
(553,304)
The Park Gate Care Home LLP
Notes to the financial statements (continued)
For the year ended 31 January 2022
Page 11
7
Tangible fixed assets
Fixtures, fittings & equipment
Computer equipment
Total
£
£
£
Cost
At 1 February 2021
196,843
13,959
210,802
Additions
37,436
-
37,436
At 31 January 2022
234,279
13,959
248,238
Depreciation and impairment
At 1 February 2021
59,388
1,449
60,837
Depreciation charged in the year
45,138
2,792
47,930
At 31 January 2022
104,526
4,241
108,767
Carrying amount
At 31 January 2022
129,753
9,718
139,471
At 31 January 2021
137,455
12,510
149,965
8
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
216,940
51,038
Amounts owed by members
1,711,775
708,048
Other debtors
52,320
31,116
1,981,035
790,202
The Park Gate Care Home LLP
Notes to the financial statements (continued)
For the year ended 31 January 2022
Page 12
9
Creditors: amounts falling due within one year
2022
2021
£
£
Trade creditors
316,951
216,809
Amounts owed to group undertakings
893,120
-
Taxation and social security
38,506
94,308
Other creditors
890,018
838,337
2,138,595
1,149,454
10
Retirement benefit schemes
2022
2021
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
25,279
29,053

The limited liability partnership operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the limited liability partnership in an independently administered fund.

Contributions totalling £5,793 (2021: £5,425) were payable to the scheme at the balance sheet date and are included in creditors.

11
Loans and other debts due to members

In the event of a winding up the amounts included in "Loans and other debts due to members" will rank equally with unsecured creditors.

12
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 Jamie Lane and the auditor was Saffery Champness LLP.
The Park Gate Care Home LLP
Notes to the financial statements (continued)
For the year ended 31 January 2022
Page 13
13
Prior year presentational adjustment

In line with the presentational standard outlined by the SORP, we have now presented amounts due to members within one year to Debtors for the prior year. This has corrected the understatement of debtors shown in the previous year's financial statements and debtors have been correctly stated for the current year.

14
Financial commitments, guarantees and contingent liabilities

The LLP entered into a debenture, dated 9 September 2017 and a supplement dated 20 March 2018 and further amended on 18 December 2019 with SIPL Quantum PropCo S.A.R.L, including fixed charges over all present leasehold property known as Hamble Heights Care Home; first fixed charge over book and other debts, chattels, goodwill and uncalled capital, both present and future; and first floating charge over all assets and undertakings both present and future.

15
Operating lease commitments
Lessee

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

2022
2021
£
£
Within one year
992,804
1,044,222
Between two and five years
-
1,065,106
992,804
2,109,328
16
Related party transactions

During the year, The Park Gate Care Home LLP was recharged expenses of £132,664 (2021: £72,875) by Affordable Housing and Healthcare Group Limited, a company under common control. As at 31 January 2022 the balance due to Affordable Housing and Healthcare Group Limited relating to recharged expenses was £10,268 (2021: period - £23,394).

 

During the year, The Park Gate Care Home LLP was recharged expenses of £nil (2021: £44,626) by Christchurch Fairmile Village LLP, a Limited Liability Partnership under common control. Recharges of £nil (2021: £2,147) were recharged by The Park Gate Care Home LLP to Christchurch Fairmile Village LLP. As at 31 January 2022 the balance due to Christchurch Fairmile Village, relating to recharged expenses was £nil (2021: £4,579).

 

During the year, The Park Gate Care Home LLP was recharged expenses of £1,119 (2021: £nil) by The East Cliff Project LLP, a company under common control.

The Park Gate Care Home LLP
Notes to the financial statements (continued)
For the year ended 31 January 2022
Page 14
17
Parent company

The ultimate parent company is Quantum Group Holdings Limited, a company registered in England and Wales, a company which is controlled by Julian Shaffer.

 

The accounts are consolidated into the intermediary parent, Encore Care Homes Ltd, whose accounts are available at 170 Charminster Road, Bournemouth, Dorset, BH8 9RL.

 

2022-01-312021-02-01false26 May 2022CCH SoftwareCCH Accounts Production 2022.100This audit opinion is unqualifiedSaffery Champness LLPJamie LaneOC3489362021-02-012022-01-31OC3489362022-01-31OC348936bus:PartnerLLP52021-02-012022-01-31OC3489362020-04-012021-01-31OC348936bus:LimitedLiabilityPartnershipLLP2021-02-012022-01-31OC348936bus:SmallCompaniesRegimeForAccounts2021-02-012022-01-31OC348936bus:FRS1022021-02-012022-01-31OC348936bus:Audited2021-02-012022-01-31OC348936bus:FullAccounts2021-02-012022-01-31xbrli:purexbrli:sharesiso4217:GBP