Majesticare_(Evesham)_Lim - Accounts


Majesticare (Evesham) Limited
financial statements
For the year ended 30 September 2021
Majesticare (Evesham) Limited
Contents
Page
Statement of financial position
1
Notes to the financial statements
2 - 8
Majesticare (Evesham) Limited
Statement of financial position
As at 30 September 2021
30 September 2021
- 1 -
2021
2020
Notes
£
£
£
£
Fixed assets
Tangible assets
3
-
0
6,770,974
Investment properties
4
13,851,299
-
0
Investments
5
100
100
13,851,399
6,771,074
Current assets
Debtors
6
983,782
1,237,770
Cash at bank and in hand
13,736
116,879
997,518
1,354,649
Creditors: amounts falling due within one year
7
(5,948,793)
(211,377)
Net current (liabilities)/assets
(4,951,275)
1,143,272
Total assets less current liabilities
8,900,124
7,914,346
Creditors: amounts falling due after more than one year
9
(7,581,900)
(11,201,836)
Net assets/(liabilities)
1,318,224
(3,287,490)
Capital and reserves
Called up share capital
10
1
1
Profit and loss reserves
1,318,223
(3,287,491)
Total equity
1,318,224
(3,287,490)

The directors of the company have elected not to include a copy of the income statement 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 31 March 2022 and are signed on its behalf by:
Mr S C Oakes
Director
Company Registration No. 09306243
Majesticare (Evesham) Limited
Notes to the financial statements
For the year ended 30 September 2021
- 2 -
1
Accounting policies
Company information

Majesticare (Evesham) Limited is a private company limited by shares incorporated in England and Wales. The registered office is Holly Villa, Crewe Road, Alsager, Stoke on Trent, ST7 2EY.

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, modified to include investment properties at fair value. 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.

 

Majesticare (Evesham) Limited is a wholly owned subsidiary of Majesticare Ltd and the results of Majesticare (Evesham) Limited are included in the consolidated financial statements of Majesticare Ltd which are publicly available.

1.2
Going concern

At the balance sheet date the company had net assets of £1,318,224 (2020 - net liabilities of £3,287,490) Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

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
45 years on cost

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. The directors assess the carrying value of the property at each year end based on the current market value.

1.4
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

Majesticare (Evesham) Limited
Notes to the financial statements (continued)
For the year ended 30 September 2021
1
Accounting policies
(Continued)
- 3 -
1.5
Fixed asset investments

Interests in subsidiaries 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.

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.

1.6
Impairment of fixed assets

At each reporting period end date, the company 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 company 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.

1.7
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.

1.8
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 statement of financial position 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.

Majesticare (Evesham) Limited
Notes to the financial statements (continued)
For the year ended 30 September 2021
1
Accounting policies
(Continued)
- 4 -
Basic financial assets

Basic financial assets, which include amounts owed by group undertakings, 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, bank loans, loans from fellow group companies, 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.

1.9
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.

1.10
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 income statement 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.

Majesticare (Evesham) Limited
Notes to the financial statements (continued)
For the year ended 30 September 2021
1
Accounting policies
(Continued)
- 5 -
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 income statement, 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.

2
Employees

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

2021
2020
Number
Number
Total
-
0
-
0
3
Tangible fixed assets
Land and buildings
£
Cost
At 1 October 2020
6,898,339
Revaluation
7,000,000
Transfers
(13,898,339)
At 30 September 2021
-
0
Depreciation and impairment
At 1 October 2020
127,365
Transfers
(127,365)
At 30 September 2021
-
0
Carrying amount
At 30 September 2021
-
0
At 30 September 2020
6,770,974
Majesticare (Evesham) Limited
Notes to the financial statements (continued)
For the year ended 30 September 2021
- 6 -
4
Investment property
2021
£
Fair value
At 1 October 2020
-
0
Additions
80,325
Transfers
13,770,974
At 30 September 2021
13,851,299

Land and buildings with a carrying amount of £13,770,974 were revalued on 1 October 2020 by the directors. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

 

5
Fixed asset investments
2021
2020
£
£
Shares in group undertakings and participating interests
100
100

The directors believe there to be no impairment on the investment.

6
Debtors
2021
2020
Amounts falling due within one year:
£
£
Amounts owed by group undertakings
869,713
1,122,576
Other debtors
114,069
115,194
983,782
1,237,770
7
Creditors: amounts falling due within one year
2021
2020
£
£
Bank loans
5,894,710
172,504
Other creditors
54,083
38,873
5,948,793
211,377
Majesticare (Evesham) Limited
Notes to the financial statements (continued)
For the year ended 30 September 2021
- 7 -
8
Loans and overdrafts
2021
2020
£
£
Bank loans
5,894,710
5,992,440
Loans from group undertakings and related parties
7,581,900
5,381,900
13,476,610
11,374,340
Payable within one year
5,894,710
172,504
Payable after one year
7,581,900
11,201,836

The bank loan is secured with a fixed and floating charge with Clydesdale Bank PLC over the property or undertakings of company.

Long term debt is in the form of a capital and interest repayment loan with Clydesdale Bank PLC, maturing in February 2022 with an Interest rate of 3.23%.

9
Creditors: amounts falling due after more than one year
2021
2020
£
£
Bank loans and overdrafts
-
0
5,819,936
Other creditors
7,581,900
5,381,900
7,581,900
11,201,836
10
Called up share capital
2021
2020
2021
2020
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary share of £1 each
1
1
1
1
11
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 Gary Neil Chadwick FCCA and the auditor was DJH Audit Limited.
12
Directors' transactions
Majesticare (Evesham) Limited
Notes to the financial statements (continued)
For the year ended 30 September 2021
12
Directors' transactions
(Continued)
- 8 -

The directors have provided guarantees totalling £589,000 in relation to the bank loans held by the company.

13
Parent company

The immediate parent company is Majesticare (Evesham) Holdings Limited, a company registered in England and Wales.

 

The ultimate parent company is Majesticare Ltd, a company registered in England and Wales.

Mr R W M Pratap is the ultimate controlling party, by virtue of his shareholding in the ultimate holding company.

The largest and smallest group in which the results of the company are consolidated is that headed by Majesticare Ltd, incorporated in England and Wales. The consolidated accounts of this company are available to the public and may be obtained from Companies House, Crown Way, Cardiff, CF14 3UZ. No other group accounts include the results of the company.

2021-09-302020-10-01false29 April 2022CCH SoftwareCCH Accounts Production 2022.100No description of principal activityThis audit opinion is unqualifiedMr S C OakesMr R W M Pratap09306243Gary Chadwick093062432020-10-012021-09-30093062432021-09-30093062432020-09-3009306243core:LandBuildings2021-09-3009306243core:LandBuildings2020-09-3009306243core:CurrentFinancialInstrumentscore:WithinOneYear2021-09-3009306243core:CurrentFinancialInstrumentscore:WithinOneYear2020-09-3009306243core:Non-currentFinancialInstrumentscore:AfterOneYear2021-09-3009306243core:Non-currentFinancialInstrumentscore:AfterOneYear2020-09-3009306243core:CurrentFinancialInstruments2021-09-3009306243core:CurrentFinancialInstruments2020-09-3009306243core:Non-currentFinancialInstruments2021-09-3009306243core:Non-currentFinancialInstruments2020-09-3009306243core:ShareCapital2021-09-3009306243core:ShareCapital2020-09-3009306243core:RetainedEarningsAccumulatedLosses2021-09-3009306243core:RetainedEarningsAccumulatedLosses2020-09-3009306243bus:Director12020-10-012021-09-3009306243core:LandBuildingscore:OwnedOrFreeholdAssets2020-10-012021-09-30093062432019-10-012020-09-3009306243core:LandBuildings2020-09-3009306243core:LandBuildings2020-10-012021-09-30093062432020-09-3009306243core:WithinOneYear2021-09-3009306243core:WithinOneYear2020-09-3009306243bus:PrivateLimitedCompanyLtd2020-10-012021-09-3009306243bus:SmallCompaniesRegimeForAccounts2020-10-012021-09-3009306243bus:FRS1022020-10-012021-09-3009306243bus:Audited2020-10-012021-09-3009306243bus:Director22020-10-012021-09-3009306243bus:FullAccounts2020-10-012021-09-30xbrli:purexbrli:sharesiso4217:GBP