FTS Care Ltd - Period Ending 2022-02-28

FTS Care Ltd - Period Ending 2022-02-28


FTS Care Ltd SC355267 false 2021-03-01 2022-02-28 2022-02-28 The principal activity of the company is the operating of care homes in the community. Digita Accounts Production Advanced 6.30.9574.0 true true SC355267 2021-03-01 2022-02-28 SC355267 2022-02-28 SC355267 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2022-02-28 SC355267 bus:OrdinaryShareClass2 bus:Non-cumulativeShares 2022-02-28 SC355267 core:RetainedEarningsAccumulatedLosses 2022-02-28 SC355267 core:ShareCapital 2022-02-28 SC355267 core:CurrentFinancialInstruments 2022-02-28 SC355267 core:CurrentFinancialInstruments core:WithinOneYear 2022-02-28 SC355267 core:Non-currentFinancialInstruments 2022-02-28 SC355267 core:Non-currentFinancialInstruments core:AfterOneYear 2022-02-28 SC355267 core:Goodwill 2022-02-28 SC355267 core:FurnitureFittings 2022-02-28 SC355267 core:LandBuildings core:OwnedOrFreeholdAssets 2022-02-28 SC355267 core:MotorVehicles 2022-02-28 SC355267 core:OtherPropertyPlantEquipment 2022-02-28 SC355267 1 2022-02-28 SC355267 2 2022-02-28 SC355267 bus:SmallEntities 2021-03-01 2022-02-28 SC355267 bus:AuditExemptWithAccountantsReport 2021-03-01 2022-02-28 SC355267 bus:FullAccounts 2021-03-01 2022-02-28 SC355267 bus:SmallCompaniesRegimeForAccounts 2021-03-01 2022-02-28 SC355267 bus:RegisteredOffice 2021-03-01 2022-02-28 SC355267 bus:CompanySecretaryDirector1 2021-03-01 2022-02-28 SC355267 bus:Director3 2021-03-01 2022-02-28 SC355267 bus:Director4 2021-03-01 2022-02-28 SC355267 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2021-03-01 2022-02-28 SC355267 bus:OrdinaryShareClass2 bus:Non-cumulativeShares 2021-03-01 2022-02-28 SC355267 bus:PrivateLimitedCompanyLtd 2021-03-01 2022-02-28 SC355267 bus:Agent1 2021-03-01 2022-02-28 SC355267 core:Goodwill 2021-03-01 2022-02-28 SC355267 core:FurnitureFittings 2021-03-01 2022-02-28 SC355267 core:LandBuildings 2021-03-01 2022-02-28 SC355267 core:LandBuildings core:OwnedOrFreeholdAssets 2021-03-01 2022-02-28 SC355267 core:MotorCars 2021-03-01 2022-02-28 SC355267 core:MotorVehicles 2021-03-01 2022-02-28 SC355267 core:OfficeEquipment 2021-03-01 2022-02-28 SC355267 core:OtherPropertyPlantEquipment 2021-03-01 2022-02-28 SC355267 1 2021-03-01 2022-02-28 SC355267 2 2021-03-01 2022-02-28 SC355267 1 2021-03-01 2022-02-28 SC355267 countries:Scotland 2021-03-01 2022-02-28 SC355267 2021-02-28 SC355267 core:Goodwill 2021-02-28 SC355267 core:FurnitureFittings 2021-02-28 SC355267 core:LandBuildings core:OwnedOrFreeholdAssets 2021-02-28 SC355267 core:MotorVehicles 2021-02-28 SC355267 core:OtherPropertyPlantEquipment 2021-02-28 SC355267 2020-03-01 2021-02-28 SC355267 2021-02-28 SC355267 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2021-02-28 SC355267 bus:OrdinaryShareClass2 bus:Non-cumulativeShares 2021-02-28 SC355267 core:RetainedEarningsAccumulatedLosses 2021-02-28 SC355267 core:ShareCapital 2021-02-28 SC355267 core:CurrentFinancialInstruments 2021-02-28 SC355267 core:CurrentFinancialInstruments core:WithinOneYear 2021-02-28 SC355267 core:Non-currentFinancialInstruments 2021-02-28 SC355267 core:Non-currentFinancialInstruments core:AfterOneYear 2021-02-28 SC355267 core:FurnitureFittings 2021-02-28 SC355267 core:LandBuildings core:OwnedOrFreeholdAssets 2021-02-28 SC355267 core:MotorVehicles 2021-02-28 SC355267 core:OtherPropertyPlantEquipment 2021-02-28 SC355267 1 2021-02-28 SC355267 2 2021-02-28 iso4217:GBP xbrli:pure xbrli:shares

Registration number: SC355267

FTS Care Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 28 February 2022

 

FTS Care Ltd

Contents

Company Information

1

Accountants' Report

2

Balance Sheet

3

Notes to the Unaudited Financial Statements

4 to 10

 

FTS Care Ltd

Company Information

Directors

Mrs Fiona Campbell Scott

Mr Derek John Scott

Mr Adam Iain Scott

Company secretary

Mrs Fiona Campbell Scott

Registered office

27 North Bridge Street
Hawick
Borders
TD9 9BD

Accountants

Deans Accountants And Business Advisors Ltd
Chartered Accountants and Business Advisors
27 North Bridge Street
Hawick
Borders
TD9 9BD

 

DEANS

Chartered Accountants

Chartered Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
FTS Care Ltd for the Year Ended 28 February 2022

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of FTS Care Ltd for the year ended 28 February 2022 as set out on pages 3 to 10 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants of Scotland (ICAS), we are subject to its ethical and other professional requirements which are detailed at http://www.icas.com/ethics/icas-code-of-ethics.

This report is made solely to the Board of Directors of FTS Care Ltd, 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 FTS Care Ltd and state those matters that we have agreed to state to the Board of Directors of FTS Care Ltd, as a body, in this report in accordance with ICAS guidance (www.icas.com/accountsprep/guidance). To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than FTS Care Ltd and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that FTS Care Ltd 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 FTS Care Ltd. You consider that FTS Care Ltd is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the accounts of FTS Care Ltd. 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.

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

Deans Accountants And Business Advisors Ltd
Chartered Accountants and Business Advisors
27 North Bridge Street
Hawick
Borders
TD9 9BD

10 August 2022

 

FTS Care Ltd

(Registration number: SC355267)
Balance Sheet as at 28 February 2022

Note

2022
£

2021
£

Fixed assets

 

Tangible assets

6

943,187

945,259

Current assets

 

Debtors

7

132,562

166,911

Cash at bank and in hand

 

638,709

572,960

 

771,271

739,871

Creditors: Amounts falling due within one year

8

(312,070)

(302,601)

Net current assets

 

459,201

437,270

Total assets less current liabilities

 

1,402,388

1,382,529

Creditors: Amounts falling due after more than one year

8

(83,511)

(114,895)

Provisions for liabilities

(369)

(1,482)

Net assets

 

1,318,508

1,266,152

Capital and reserves

 

Called up share capital

9

8,500

8,500

Retained earnings

1,310,008

1,257,652

Shareholders' funds

 

1,318,508

1,266,152

For the financial year ending 28 February 2022 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.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the Board on 10 August 2022 and signed on its behalf by:
 

.........................................
Mrs Fiona Campbell Scott
Company secretary and director

 

FTS Care Ltd

Notes to the Unaudited Financial Statements for the Year Ended 28 February 2022

1

General information

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

The address of its registered office is:
27 North Bridge Street
Hawick
Borders
TD9 9BD
Scotland

The principal place of business is:
102 Oswald Street
Falkirk
Stirlingshire
FK1 1QL

These financial statements were authorised for issue by the Board on 10 August 2022.

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 smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

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.

The company is not directly impacted by Brexit.

The company has suffered financially from the pandemic. Where appropriate, government support in the forms of grants and loans were used to mitigate the impact of lockdowns etc. The directors will continue to assess the impact of the pandemic and make decisions accordingly.

The financial statements are presented in sterling (£) and rounded to the nearest £1.

Judgements

Preparation of the financial statements requires management to make significant judgements and estimates. The items in the financial statements where these judgements and estimates have been made included:

Useful economic lives of tangible assets - the annual depreciation charge for tangible assets is sensitive to change in the estimated useful economic lives and residual values of the assets. The useful economic lives and residual values are re-assessed annually. They are amended when necessary to reflect current estimates, based on economic utilisation, and the physical condition of the assets.

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.


Rendering of services
Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. Turnover is only recognised to the extent of recoverable expenses when the outcome of a contract cannot be estimated reliably.

 

FTS Care Ltd

Notes to the Unaudited Financial Statements for the Year Ended 28 February 2022

Tax

The tax expense for the period comprises current and deferred 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.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

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:

Asset class

Depreciation method and rate

Motor vehicles

25% straight line

Fixtures and fittings

15% straight line

Office equipment and computers

15% straight line

Property improvements

10% straight line

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

over 5 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.

 

FTS Care Ltd

Notes to the Unaudited Financial Statements for the Year Ended 28 February 2022

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.

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.

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.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

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.

Financial instruments

Classification
Financial instruments are classified and accounted for, according to the substance of the contractual arrangement, as financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of it’s liabilities.
 Recognition and measurement
Where shares are issued, any component that creates, a financial liability of the company is presented as a liability in the balance sheet. The corresponding dividends relating to the liability component are charged as an interest expenses in the profit and loss account.
 Impairment
At the end of each reporting period financial instruments measured at fair value are assessed for objective evidence of impairment. The impairment loss is recognised in the profit and loss account.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 40 (2021 - 42).

 

FTS Care Ltd

Notes to the Unaudited Financial Statements for the Year Ended 28 February 2022

4

Profit before tax

Arrived at after charging/(crediting)

2022
£

2021
£

Depreciation expense

28,621

22,666

5

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 March 2021

50,008

50,008

At 28 February 2022

50,008

50,008

Amortisation

At 1 March 2021

50,008

50,008

At 28 February 2022

50,008

50,008

Carrying amount

At 28 February 2022

-

-

 

FTS Care Ltd

Notes to the Unaudited Financial Statements for the Year Ended 28 February 2022

6

Tangible assets

Land and buildings
£

Fixtures and fittings
£

Motor vehicles
 £

Office equipment and computers
£

Total
£

Cost or valuation

At 1 March 2021

952,141

15,897

46,539

22,146

1,036,723

Additions

-

16,826

9,472

251

26,549

At 28 February 2022

952,141

32,723

56,011

22,397

1,063,272

Depreciation

At 1 March 2021

44,281

12,220

23,478

11,485

91,464

Charge for the year

11,294

2,684

12,521

2,122

28,621

At 28 February 2022

55,575

14,904

35,999

13,607

120,085

Carrying amount

At 28 February 2022

896,566

17,819

20,012

8,790

943,187

At 28 February 2021

907,860

3,677

23,061

10,661

945,259

Included within the net book value of land and buildings above is £896,566 (2021 - £907,860) in respect of freehold land and buildings.
 

 

FTS Care Ltd

Notes to the Unaudited Financial Statements for the Year Ended 28 February 2022

7

Debtors

Current

2022
£

2021
£

Other debtors

132,562

166,911

8

Creditors

Creditors: amounts falling due within one year

Note

2022
£

2021
£

Due within one year

 

Loans and borrowings

10

34,585

34,552

Trade creditors

 

10,457

4,711

Taxation and social security

 

96,696

92,794

Accruals and deferred income

 

163,617

164,404

Other creditors

 

6,715

6,140

 

312,070

302,601

Creditors: amounts falling due after more than one year

Note

2022
£

2021
£

Due after one year

 

Loans and borrowings

10

83,511

114,895

9

Share capital

Allotted, called up and fully paid shares

 

2022

2021

 

No.

£

No.

£

Ordinary shares of £1 each

1,000

1,000

1,000

1,000

B shares of £1 each

7,500

7,500

7,500

7,500

 

8,500

8,500

8,500

8,500

 

FTS Care Ltd

Notes to the Unaudited Financial Statements for the Year Ended 28 February 2022

10

Loans and borrowings

2022
£

2021
£

Non-current loans and borrowings

Bank borrowings

83,511

114,895

2022
£

2021
£

Current loans and borrowings

Bank borrowings

34,585

34,552

Bank borrowings

Loan 1 is denominated in £ with a nominal interest rate of 2.49% . The carrying amount at year end is £47,319 (2021 - £62,417).

The term loan is secured on freehold property.

Loan 2 is denominated in £ with a nominal interest rate of 2.49% . The carrying amount at year end is £70,777 (2021 - £87,030).

The term loan is secured on freehold property.

11

Parent and ultimate parent undertaking

The company is a wholly owned subsidiary of FTS Homes Holdings Limited.

 The company's immediate parent is FTS Homes Holdings Limited, incorporated in Scotland.

  These financial statements are available upon request from the company's registered office.